|
Net Income
|
-20.00M | 21.00M | 37.00M | -138.00M | 65.00M | 60.00M | 73.00M | 38.00M | 35.00M | | | | | | | | -199.00M | -246.00M | 1,103.00M | -804.00M | 282.00M | -187.00M | 102.00M | 539.00M | 103.00M | 28.00M | 61.00M | -758.00M | 42.00M | 99.00M | 140.00M | -195.00M | 25.00M | 45.00M | 63.00M | 263.00M | 18.00M | 40.00M | 110.00M |
|
Depreciation and Depletion
|
| | | | 9.00M | 30.00M | 23.00M | 647.00M | 16.00M | | | 804.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
14.00M | 21.00M | 21.00M | 19.00M | 40.00M | 18.00M | 18.00M | 17.00M | 22.00M | 19.00M | 16.00M | 17.00M | 18.00M | 30.00M | 9.00M | 11.00M | 16.00M | 20.00M | 6.00M | 14.00M | 25.00M | 26.00M | 26.00M | 24.00M | 28.00M | 27.00M | 26.00M | 27.00M | 23.00M | 24.00M | 28.00M | 34.00M | 23.00M | 25.00M | 11.00M | 20.00M | 22.00M | 24.00M | 23.00M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | -28.00M | | | -319.00M | -84.00M | -25.00M | -16.00M | 58.00M | 238.00M | -38.00M | -65.00M | -67.00M | -439.00M | -50.00M | -52.00M | -57.00M | -257.00M | -50.00M | -45.00M | -87.00M | 147.00M | -12.00M | 34.00M | 43.00M |
|
Gains from Investment Securities
|
10.00M | 16.00M | 9.00M | 28.00M | 62.00M | -68.00M | 81.00M | 1.00M | 46.00M | 19.00M | 72.00M | 26.00M | 12.00M | -26.00M | -6.00M | 1.00M | -9.00M | -5.00M | 2,037.00M | -40.00M | 414.00M | 1.00M | -13.00M | 19.00M | 62.00M | -30.00M | 11.00M | 217.00M | 33.00M | 6.00M | 114.00M | -22.00M | 17.00M | -40.00M | -7.00M | 6.00M | 12.00M | 1.00M | -28.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | -4.00M | 4.00M | | | 35.00M | 10.00M | 7.00M | | -3.00M | 1.00M | 3.00M | | 2.00M | -2.00M | | | 2.00M | | -2.00M | | 7.00M | 3.00M | -1.00M | 3.00M | | 3.00M | 3.00M |
|
Cash from Operations
|
50.00M | 192.00M | 563.00M | -186.00M | 379.00M | 825.00M | 806.00M | 557.00M | 369.00M | 480.00M | 186.00M | 748.00M | -66.00M | 1,651.00M | 477.00M | 288.00M | 119.00M | 472.00M | -187.00M | -280.00M | -29.00M | 563.00M | 696.00M | 271.00M | 163.00M | 212.00M | 625.00M | 415.00M | 127.00M | 248.00M | 706.00M | 280.00M | 238.00M | 195.00M | 650.00M | 315.00M | 186.00M | 409.00M | 414.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | 2,887.00M | 53.00M | 3,854.00M | | | | | | | | | | | | | | | | | | | | | 14.00M | | |
|
Depreciation & Amortization (CF)
|
169.00M | 170.00M | 164.00M | 155.00M | 363.00M | 541.00M | 483.00M | 627.00M | 509.00M | 493.00M | 512.00M | 509.00M | 474.00M | 472.00M | 483.00M | 531.00M | 496.00M | 529.00M | 481.00M | 482.00M | 427.00M | 452.00M | 430.00M | 433.00M | 398.00M | 388.00M | 383.00M | 382.00M | 351.00M | 368.00M | 357.00M | 357.00M | 333.00M | 335.00M | 327.00M | 318.00M | 309.00M | 302.00M | 288.00M |
|
Change in Accured Expenses
|
-81.00M | -206.00M | 164.00M | 177.00M | 104.00M | -58.00M | -418.00M | 276.00M | -78.00M | -63.00M | -184.00M | 273.00M | -366.00M | -98.00M | -183.00M | 82.00M | -131.00M | -6.00M | 529.00M | -919.00M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
42.00M | -106.00M | -232.00M | 229.00M | 182.00M | 79.00M | 104.00M | -169.00M | 300.00M | 183.00M | 529.00M | -380.00M | 335.00M | -675.00M | -166.00M | -192.00M | -156.00M | -151.00M | -156.00M | -153.00M | 370.00M | 321.00M | -16.00M | -1159.00M | 248.00M | 117.00M | 56.00M | -825.00M | 323.00M | 329.00M | -114.00M | -891.00M | 269.00M | 165.00M | -78.00M | -665.00M | 205.00M | 117.00M | 100.00M |
|
Capital Expenditures
|
58.00M | 85.00M | 56.00M | 47.00M | 69.00M | 54.00M | 52.00M | 49.00M | 79.00M | 54.00M | 86.00M | 78.00M | 105.00M | 87.00M | 48.00M | 110.00M | 95.00M | 61.00M | 59.00M | 46.00M | 122.00M | 43.00M | 52.00M | 78.00M | 68.00M | 78.00M | 66.00M | 55.00M | 85.00M | 56.00M | 36.00M | 48.00M | 107.00M | 71.00M | 52.00M | 98.00M | 43.00M | 70.00M | 66.00M |
|
Sales of Property, Plant and Equipment
|
5.00M | 4.00M | 17.00M | 31.00M | 9.00M | 11.00M | 9.00M | 29.00M | 19.00M | 38.00M | 226.00M | 74.00M | 21.00M | 19.00M | 15.00M | 18.00M | 6.00M | 2.00M | 19.00M | 137.00M | 67.00M | 20.00M | 8.00M | 5.00M | 14.00M | 95.00M | 56.00M | 6.00M | 11.00M | 54.00M | 5.00M | 5.00M | 5.00M | 65.00M | 56.00M | 35.00M | 10.00M | 13.00M | 3.00M |
|
Change in Intangibles
|
27.00M | 22.00M | 10.00M | 42.00M | 23.00M | 153.00M | 83.00M | 69.00M | 92.00M | 91.00M | 111.00M | 100.00M | 72.00M | 86.00M | 62.00M | 61.00M | 82.00M | 54.00M | 53.00M | 72.00M | 55.00M | 52.00M | 45.00M | 57.00M | 57.00M | 57.00M | 52.00M | 57.00M | 62.00M | 48.00M | 49.00M | 39.00M | 38.00M | 35.00M | 33.00M | 29.00M | 30.00M | 28.00M | 27.00M |
|
Acquisitions
|
423.00M | 11.00M | | | 974.00M | | | -36.00M | 43.00M | | 289.00M | 33.00M | 1,911.00M | 10.00M | 76.00M | | 10.00M | | | -194.00M | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | -65.00M | | | | | | | | | | 4,942.00M | 5.00M | 513.00M | | 6.00M | 14.00M | -36.00M | 87.00M | 1.00M | -199.00M | -7.00M | 7.00M | 31.00M | -5.00M | | | | | | | |
|
Cash from Investing Activities
|
-549.00M | -172.00M | -104.00M | 260.00M | 1,014.00M | -212.00M | -32.00M | -51.00M | -180.00M | 132.00M | 8.00M | 109.00M | -1822.00M | -225.00M | -75.00M | -15.00M | -61.00M | -173.00M | 4,734.00M | 165.00M | 311.00M | -112.00M | -106.00M | -153.00M | -192.00M | -1.00M | -106.00M | -336.00M | -199.00M | -85.00M | -83.00M | -124.00M | -188.00M | -70.00M | -85.00M | -169.00M | -77.00M | -145.00M | -143.00M |
|
Other financing activities
|
-17.00M | -13.00M | -1.00M | -6.00M | -4.00M | 5.00M | -6.00M | -23.00M | -3.00M | 14.00M | 46.00M | -10.00M | -36.00M | 4.00M | -12.00M | -1.00M | -3.00M | -6.00M | -5.00M | -7.00M | 17.00M | -4.00M | -3.00M | -89.00M | -5.00M | -1.00M | | | -2.00M | -6.00M | -2.00M | -11.00M | | -2.00M | 21.00M | -2.00M | -1.00M | -1.00M | -2.00M |
|
Cash from Financing Activities
|
354.00M | 22.00M | -304.00M | 21.00M | -168.00M | -453.00M | -515.00M | -754.00M | -300.00M | -386.00M | -497.00M | -480.00M | 887.00M | -407.00M | -785.00M | 962.00M | 1,786.00M | -2749.00M | -3708.00M | -805.00M | -866.00M | -197.00M | -397.00M | -358.00M | -394.00M | -119.00M | -180.00M | -814.00M | -210.00M | -311.00M | -356.00M | -610.00M | 41.00M | -230.00M | -68.00M | -60.00M | -110.00M | -136.00M | -428.00M |
|
Dividends Paid - Common
|
19.00M | 20.00M | 20.00M | 19.00M | 20.00M | 52.00M | 51.00M | 51.00M | 51.00M | 54.00M | 54.00M | 51.00M | 51.00M | 56.00M | 54.00M | 53.00M | 53.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-33.00M | 12.00M | -98.00M | 59.00M | 29.00M | 20.00M | -5.00M | 21.00M | -39.00M | -25.00M | -2.00M | 47.00M | -30.00M | -7.00M | 63.00M | -116.00M | -14.00M | 23.00M | 11.00M | 19.00M | 13.00M | -15.00M | 27.00M | 4.00M | -50.00M | -41.00M | -4.00M | -2.00M | | -16.00M | 12.00M | -13.00M | 2.00M | 36.00M | -22.00M | -13.00M | -3.00M | -32.00M | |
|
Change in Cash
|
-178.00M | 54.00M | 57.00M | 154.00M | 1,254.00M | 180.00M | 254.00M | -227.00M | -150.00M | 201.00M | -305.00M | 424.00M | -1031.00M | 1,012.00M | -320.00M | 1,119.00M | 1,830.00M | -2430.00M | 840.00M | -951.00M | -508.00M | 239.00M | 220.00M | -247.00M | -463.00M | 51.00M | -169.00M | -233.00M | -282.00M | -164.00M | 279.00M | -467.00M | 93.00M | -72.00M | 478.00M | 73.00M | -4.00M | 96.00M | -157.00M |
|
Free Cash Flow
|
-8.00M | 107.00M | 507.00M | -233.00M | 310.00M | 771.00M | 754.00M | 508.00M | 290.00M | 426.00M | 100.00M | 670.00M | -171.00M | 1,564.00M | 429.00M | 178.00M | 24.00M | 411.00M | -246.00M | -326.00M | -151.00M | 520.00M | 644.00M | 193.00M | 95.00M | 134.00M | 559.00M | 360.00M | 42.00M | 192.00M | 670.00M | 232.00M | 131.00M | 124.00M | 598.00M | 217.00M | 143.00M | 339.00M | 348.00M |
|
Net Cash Flow
|
-145.00M | 42.00M | 155.00M | 95.00M | 1,225.00M | 160.00M | 259.00M | -248.00M | -111.00M | 226.00M | -303.00M | 377.00M | -1001.00M | 1,019.00M | -383.00M | 1,235.00M | 1,844.00M | -2450.00M | 839.00M | -920.00M | -584.00M | 254.00M | 193.00M | -240.00M | -423.00M | 92.00M | 339.00M | -735.00M | -282.00M | -148.00M | 267.00M | -454.00M | 91.00M | -105.00M | 497.00M | 86.00M | -1.00M | 128.00M | -157.00M |