|
Net Income
|
| 514.00M | 554.00M | 335.00M | 432.00M | 445.00M | | | | | | | | 1,006.00M | 1,932.00M | 1,706.00M | 1,761.00M | 1,552.00M | 1,681.00M | 760.00M | 647.00M | -73.00M | 501.00M | 327.00M | -95.00M | 538.00M | 458.00M | 240.00M | -35.00M | -290.00M | -801.00M | 124.00M | -1477.00M |
|
Depreciation and Depletion
|
| 621.00M | 540.00M | 549.00M | 531.00M | 543.00M | 538.00M | 540.00M | 535.00M | 515.00M | 517.00M | 526.00M | 534.00M | 515.00M | 518.00M | 517.00M | 513.00M | 491.00M | 486.00M | 482.00M | 499.00M | 475.00M | 484.00M | 484.00M | 489.00M | 481.00M | 488.00M | 501.00M | 522.00M | 512.00M | 538.00M | 536.00M | 536.00M |
|
Deferred Taxes
|
| -67.00M | 74.00M | -2.00M | -434.00M | -72.00M | 9.00M | -83.00M | -82.00M | -57.00M | -2.00M | -139.00M | 456.00M | 144.00M | 244.00M | 100.00M | -210.00M | 253.00M | 95.00M | -224.00M | -45.00M | -418.00M | -171.00M | -228.00M | -405.00M | 7.00M | 21.00M | -162.00M | 269.00M | -177.00M | 46.00M | -48.00M | -162.00M |
|
Cash from Discontinued Operations
|
| | | 528.00M | 341.00M | 338.00M | -85.00M | -66.00M | 30.00M | 3.00M | -9.00M | 6.00M | -26.00M | -63.00M | -17.00M | 2.00M | 18.00M | -9.00M | -2.00M | | | 4.00M | | | 28.00M | 4.00M | 4.00M | | 3.00M | -13.00M | | -3.00M | -14.00M |
|
Gains from Investment Securities
|
| -287.00M | -20.00M | | -742.00M | 775.00M | 105.00M | 47.00M | -2041.00M | 135.00M | 320.00M | 60.00M | -958.00M | -55.00M | 338.00M | -1157.00M | -47.00M | -374.00M | 85.00M | -228.00M | -179.00M | -347.00M | -145.00M | -96.00M | -208.00M | -92.00M | -64.00M | -176.00M | -16.00M | -185.00M | -35.00M | -92.00M | -128.00M |
|
Asset Writedowns and Impairment
|
622.00M | | 3.00M | 3.00M | 25.00M | 12.00M | 6.00M | 75.00M | 24.00M | 6.00M | 6.00M | 46.00M | -9.00M | | | | | | | | | | | | | 37.00M | | | | | | | |
|
Cash from Restructuring
|
| 165.00M | -38.00M | 48.00M | 46.00M | 156.00M | 65.00M | 147.00M | 2,851.00M | 96.00M | 6.00M | 617.00M | -11.00M | | 22.00M | | -16.00M | 186.00M | | | -68.00M | 541.00M | 8.00M | | -21.00M | 45.00M | | 24.00M | 34.00M | 208.00M | 591.00M | 23.00M | 1,034.00M |
|
Cash from Operations
|
| -158.00M | 1,951.00M | 731.00M | 1,730.00M | 1,381.00M | 875.00M | 1,724.00M | 1,950.00M | 1,239.00M | 1,596.00M | 1,761.00M | 1,656.00M | -291.00M | 2,084.00M | 2,719.00M | 2,557.00M | 1,612.00M | 1,856.00M | 1,940.00M | 2,078.00M | 535.00M | 1,347.00M | 1,658.00M | 1,656.00M | 464.00M | 836.00M | 800.00M | 814.00M | 104.00M | -483.00M | 1,143.00M | 298.00M |
|
Depreciation & Amortization (CF)
|
| 837.00M | 614.00M | 732.00M | 726.00M | 743.00M | 743.00M | 739.00M | 713.00M | 724.00M | 700.00M | 724.00M | 726.00M | 717.00M | 745.00M | 725.00M | 655.00M | 752.00M | 684.00M | 668.00M | 654.00M | 648.00M | 649.00M | 657.00M | 657.00M | 720.00M | 682.00M | 741.00M | 751.00M | 714.00M | 724.00M | 688.00M | 708.00M |
|
Change in Receivables
|
| 1,524.00M | -2639.00M | -307.00M | 2,277.00M | 85.00M | 154.00M | 755.00M | -2247.00M | 128.00M | 568.00M | -357.00M | -510.00M | 866.00M | 1,037.00M | 319.00M | -90.00M | 741.00M | 26.00M | -1090.00M | -864.00M | 68.00M | -224.00M | -209.00M | -796.00M | 600.00M | -115.00M | 333.00M | -594.00M | 301.00M | 634.00M | -535.00M | -473.00M |
|
Change in Inventory
|
| 1,239.00M | -2151.00M | -208.00M | 1,979.00M | -47.00M | 105.00M | 425.00M | -1151.00M | -111.00M | 540.00M | 158.00M | -1102.00M | 478.00M | 800.00M | 224.00M | 266.00M | 443.00M | 465.00M | -654.00M | -601.00M | -163.00M | -338.00M | -276.00M | -67.00M | 297.00M | 86.00M | 293.00M | -147.00M | 221.00M | -63.00M | -26.00M | -80.00M |
|
Change in Account Payables
|
| 823.00M | 476.00M | 154.00M | -666.00M | -452.00M | 2.00M | -476.00M | -22.00M | -314.00M | -582.00M | 336.00M | 476.00M | 611.00M | 746.00M | 130.00M | 971.00M | 86.00M | -17.00M | -929.00M | -395.00M | -631.00M | -355.00M | 127.00M | 125.00M | 398.00M | 146.00M | 57.00M | -323.00M | 38.00M | -50.00M | -480.00M | -507.00M |
|
Other Working Capital Changes
|
| 684.00M | -1999.00M | 176.00M | 1,870.00M | -274.00M | -333.00M | -108.00M | 1,301.00M | 254.00M | 248.00M | 492.00M | -1584.00M | 295.00M | -291.00M | -256.00M | 257.00M | 493.00M | -52.00M | 295.00M | 329.00M | -33.00M | 97.00M | -217.00M | 356.00M | 425.00M | 563.00M | -399.00M | 557.00M | 126.00M | 246.00M | -341.00M | 189.00M |
|
Capital Expenditures
|
| 423.00M | 489.00M | 577.00M | 646.00M | 442.00M | 470.00M | 472.00M | 577.00M | 395.00M | 273.00M | 287.00M | 297.00M | 289.00M | 333.00M | 413.00M | 466.00M | 315.00M | 457.00M | 452.00M | 599.00M | 440.00M | 561.00M | 597.00M | 758.00M | 714.00M | 723.00M | 736.00M | 767.00M | 685.00M | 662.00M | 564.00M | 568.00M |
|
Acquisitions
|
| | | | | | | | | | | 130.00M | | | | | 22.00M | | | 54.00M | 174.00M | 23.00M | 31.00M | 49.00M | 11.00M | | | 121.00M | 4.00M | | | | |
|
Divestments
|
| 17.00M | -129.00M | -91.00M | -166.00M | -34.00M | | 81.00M | 37.00M | 11.00M | 3.00M | 281.00M | 634.00M | 9.00M | 1.00M | 5.00M | 53.00M | 11.00M | | 5.00M | 16.00M | 57.00M | 6.00M | 3.00M | 29.00M | 2.00M | 6.00M | 28.00M | 198.00M | 3.00M | 128.00M | 4.00M | 4.00M |
|
Change in Acquisitions & Divestments
|
| 454.00M | 297.00M | 274.00M | 189.00M | 176.00M | 559.00M | 238.00M | 279.00M | 472.00M | 318.00M | 219.00M | 113.00M | 428.00M | 99.00M | 117.00M | 115.00M | 141.00M | 277.00M | 178.00M | 151.00M | 512.00M | 571.00M | 161.00M | 714.00M | 1,173.00M | 651.00M | 562.00M | 150.00M | 416.00M | 136.00M | 159.00M | 311.00M |
|
Cash from Investing Activities
|
| -92.00M | -360.00M | -858.00M | -885.00M | -498.00M | -382.00M | -715.00M | -597.00M | -153.00M | -381.00M | -82.00M | -225.00M | -13.00M | -755.00M | -767.00M | -1379.00M | -367.00M | -396.00M | -576.00M | -1631.00M | -150.00M | -684.00M | -1012.00M | -1082.00M | -271.00M | -494.00M | -691.00M | -912.00M | -401.00M | -561.00M | -495.00M | -669.00M |
|
Other financing activities
|
| 3.00M | -46.00M | -1.00M | 114.00M | -18.00M | 74.00M | 5.00M | 58.00M | 93.00M | 6.00M | 76.00M | | 1.00M | 94.00M | 441.00M | 1.00M | | 7.00M | 1.00M | 16.00M | | 1.00M | | 1.00M | 11.00M | | 2.00M | 1.00M | 64.00M | 2,369.00M | 510.00M | |
|
Cash from Financing Activities
|
| -853.00M | -1759.00M | -1309.00M | -1483.00M | -633.00M | -1034.00M | -589.00M | -1839.00M | 265.00M | -1144.00M | -930.00M | -955.00M | -595.00M | -1905.00M | -2474.00M | -1097.00M | -1017.00M | -2079.00M | -1417.00M | 1,152.00M | -854.00M | -1053.00M | -497.00M | -711.00M | 566.00M | -695.00M | -594.00M | -445.00M | -521.00M | 1,862.00M | 1,600.00M | -433.00M |
|
Dividends Paid - Common
|
| 1,057.00M | 1,053.00M | 1,048.00M | -3023.00M | 535.00M | | 498.00M | 517.00M | 518.00M | 516.00M | 518.00M | 519.00M | 521.00M | 522.00M | 518.00M | 512.00M | 513.00M | 505.00M | 493.00M | 495.00M | 496.00M | 493.00M | 492.00M | 491.00M | 493.00M | 491.00M | 490.00M | 492.00M | 494.00M | 496.00M | 249.00M | 251.00M |
|
Exchange Rate Effect
|
| 100.00M | -169.00M | 10.00M | -40.00M | 30.00M | -20.00M | -64.00M | 27.00M | -86.00M | 20.00M | 70.00M | 103.00M | -48.00M | 36.00M | -45.00M | -42.00M | -45.00M | -117.00M | -99.00M | 24.00M | -41.00M | -57.00M | -32.00M | 85.00M | -54.00M | -15.00M | 87.00M | -181.00M | 123.00M | 130.00M | 6.00M | 16.00M |
|
Change in Cash
|
| -1003.00M | -337.00M | -1426.00M | -678.00M | 183.00M | -464.00M | 356.00M | -459.00M | 1,265.00M | 85.00M | 825.00M | 553.00M | -947.00M | -620.00M | -565.00M | 57.00M | 174.00M | -738.00M | -152.00M | 1,623.00M | -510.00M | -447.00M | 117.00M | -52.00M | 705.00M | -368.00M | -398.00M | -724.00M | -708.00M | 961.00M | 2,238.00M | -802.00M |
|
Free Cash Flow
|
| -581.00M | 1,462.00M | 154.00M | 1,084.00M | 939.00M | 405.00M | 1,252.00M | 1,373.00M | 844.00M | 1,323.00M | 1,474.00M | 1,359.00M | -580.00M | 1,751.00M | 2,306.00M | 2,091.00M | 1,297.00M | 1,399.00M | 1,488.00M | 1,479.00M | 95.00M | 786.00M | 1,061.00M | 898.00M | -250.00M | 113.00M | 64.00M | 47.00M | -581.00M | -1145.00M | 579.00M | -270.00M |
|
Net Cash Flow
|
| -1103.00M | -168.00M | -1436.00M | -638.00M | 250.00M | -541.00M | 420.00M | -486.00M | 1,351.00M | 71.00M | 749.00M | 476.00M | -899.00M | -576.00M | -522.00M | 81.00M | 228.00M | -619.00M | -53.00M | 1,599.00M | -469.00M | -390.00M | 149.00M | -137.00M | 759.00M | -353.00M | -485.00M | -543.00M | -818.00M | 818.00M | 2,248.00M | -804.00M |