|
Net Income
|
191.00M | -100.00M | 236.00M | 35.00M | -5358.00M | -146.00M | 736.00M | -566.00M | 86.00M | 396.00M |
|
Depreciation and Depletion
|
383.00M | 338.00M | 709.00M | 820.00M | 643.00M | 754.00M | 625.00M | 519.00M | 433.00M | 351.00M |
|
Share-based Compensation
|
45.00M | 75.00M | 93.00M | 74.00M | 68.00M | 56.00M | 101.00M | 108.00M | 109.00M | 79.00M |
|
Deferred Taxes
|
-37.00M | -92.00M | -842.00M | 97.00M | -56.00M | -403.00M | 255.00M | -609.00M | -416.00M | -35.00M |
|
Gains from Investment Securities
|
48.00M | 63.00M | 76.00M | 163.00M | -19.00M | 1,983.00M | 421.00M | 260.00M | 131.00M | -24.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | -1.00M | | 12.00M |
|
Cash from Operations
|
802.00M | 619.00M | 2,567.00M | 1,783.00M | 2,350.00M | 124.00M | 1,501.00M | 1,415.00M | 1,361.00M | 1,398.00M |
|
Amortization of Goodwill
|
| | | | 6,794.00M | | | | | |
|
Amortization of Deferred Charges
|
| 17.00M | -4.00M | -10.00M | -4.00M | 3.00M | | 4.00M | 5.00M | 5.00M |
|
Depreciation & Amortization (CF)
|
767.00M | 658.00M | 2,014.00M | 2,023.00M | 1,960.00M | 1,988.00M | 1,742.00M | 1,551.00M | 1,433.00M | 1,313.00M |
|
Change in Receivables
|
-129.00M | 25.00M | 464.00M | 947.00M | -269.00M | -257.00M | -228.00M | -412.00M | -176.00M | -320.00M |
|
Change in Accured Expenses
|
-357.00M | 54.00M | -96.00M | -52.00M | -565.00M | -527.00M | -714.00M | -424.00M | -278.00M | -335.00M |
|
Change in Taxes
|
58.00M | -32.00M | 303.00M | -107.00M | -197.00M | 434.00M | -315.00M | -161.00M | 13.00M | -57.00M |
|
Other Working Capital Changes
|
-37.00M | -67.00M | 196.00M | 632.00M | -698.00M | -616.00M | -484.00M | -404.00M | -353.00M | -309.00M |
|
Capital Expenditures
|
356.00M | 246.00M | 224.00M | 297.00M | 350.00M | 261.00M | 295.00M | 267.00M | 225.00M | 328.00M |
|
Sales of Property, Plant and Equipment
|
61.00M | 57.00M | 58.00M | 357.00M | 73.00M | 164.00M | 100.00M | 171.00M | 75.00M | 161.00M |
|
Change in Intangibles
|
101.00M | 101.00M | 328.00M | 394.00M | 281.00M | 261.00M | 209.00M | 223.00M | 198.00M | 135.00M |
|
Acquisitions
|
554.00M | 434.00M | 938.00M | 365.00M | 1,997.00M | -184.00M | | | | |
|
Divestments
|
37.00M | 3.00M | | -65.00M | | 4,947.00M | 533.00M | -147.00M | 26.00M | 26.00M |
|
Change in Acquisitions & Divestments
|
| | | | 38.00M | | 24.00M | | | |
|
Cash from Investing Activities
|
-1180.00M | -565.00M | 719.00M | 69.00M | -2137.00M | 4,665.00M | -60.00M | -635.00M | -491.00M | -512.00M |
|
Other financing activities
|
13.00M | -37.00M | -28.00M | 47.00M | -45.00M | -21.00M | -79.00M | -6.00M | -21.00M | 17.00M |
|
Cash from Financing Activities
|
-485.00M | 93.00M | -1890.00M | -1663.00M | 657.00M | -5476.00M | -1818.00M | -1507.00M | -1487.00M | -317.00M |
|
Dividends Paid - Common
|
1,440.00M | 78.00M | 174.00M | 210.00M | 214.00M | 53.00M | | | | |
|
Exchange Rate Effect
|
-57.00M | -60.00M | 65.00M | -19.00M | -90.00M | 39.00M | 29.00M | -97.00M | -17.00M | 3.00M |
|
Change in Cash
|
-920.00M | 87.00M | 1,461.00M | 170.00M | 780.00M | -711.00M | -296.00M | -814.00M | -634.00M | 572.00M |
|
Beginning Cash Balance
|
920.00M | 1,176.00M | 1,132.00M | 2,729.00M | 2,899.00M | 3,679.00M | 2,968.00M | 2,672.00M | 1,858.00M | 1,224.00M |
|
Free Cash Flow
|
446.00M | 373.00M | 2,343.00M | 1,486.00M | 2,000.00M | -137.00M | 1,206.00M | 1,148.00M | 1,136.00M | 1,070.00M |
|
Net Cash Flow
|
-863.00M | 147.00M | 1,396.00M | 189.00M | 870.00M | -687.00M | -377.00M | -727.00M | -617.00M | 569.00M |