|
Net Income
|
200.00M | | | | 229.00M | 186.00M | 353.00M | 235.00M | 314.00M | 168.00M | 386.00M | 193.00M | 280.00M | 214.00M | 440.00M | 207.00M | 192.00M | 172.00M | 464.00M | 234.00M | 361.00M | 212.00M | 436.00M | 82.00M | 370.00M | 219.00M | 428.00M | 176.00M | 310.00M | 232.00M | 497.00M | 206.00M | 388.00M | 175.00M | 457.00M | 505.00M | 428.00M | 188.00M | 435.00M | 331.00M | 445.00M | 179.00M | 503.00M | 313.00M | 392.00M | 202.00M | 502.00M | 49.00M | 420.00M | 118.00M | 469.00M | 186.00M | 554.00M | 254.00M | 619.00M | 173.00M | 1,430.00M | 226.00M | 526.00M | 334.00M | 720.00M | 202.00M | 588.00M | 310.00M | 791.00M | 246.00M | 688.00M |
|
Deferred Taxes
|
167.00M | -8.00M | 96.00M | 181.00M | 37.00M | 9.00M | 516.00M | 97.00M | 232.00M | -51.00M | 187.00M | 123.00M | 68.00M | 78.00M | 198.00M | 240.00M | -87.00M | -47.00M | 250.00M | -76.00M | 195.00M | -33.00M | 262.00M | 94.00M | 178.00M | 24.00M | 264.00M | 187.00M | 174.00M | 94.00M | 256.00M | 259.00M | 256.00M | 103.00M | 267.00M | -141.00M | 101.00M | 54.00M | 153.00M | 100.00M | 108.00M | 18.00M | 131.00M | 51.00M | 60.00M | 1.00M | 123.00M | -99.00M | 77.00M | -47.00M | 137.00M | -34.00M | 167.00M | -17.00M | 167.00M | 121.00M | -81.00M | -68.00M | 248.00M | 33.00M | 188.00M | -27.00M | 287.00M | -32.00M | 247.00M | 54.00M | 197.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
100.00M | 37.00M | -39.00M | 123.00M | 104.00M | -145.00M | 49.00M | 10.00M | 17.00M | 21.00M | -44.00M | -122.00M | -64.00M | 149.00M | -32.00M | -105.00M | -192.00M | 146.00M | -42.00M | -3.00M | 416.00M | 102.00M | 117.00M | -2.00M | -197.00M | 179.00M | -55.00M | -4.00M | -143.00M | 1.00M | 287.00M | -343.00M | -39.00M | 100.00M | 26.00M | 21.00M | 35.00M | 20.00M | 33.00M | -203.00M | 14.00M | 13.00M | 19.00M | 11.00M | -45.00M | -57.00M | 59.00M | 82.00M | -15.00M | 226.00M | | -338.00M | -47.00M | -132.00M | -1.00M | 78.00M | 86.00M | 135.00M | 139.00M | 37.00M | 53.00M | -17.00M | 71.00M | -22.00M | 36.00M | -217.00M | 14.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.00M | 272.00M | 33.00M | 94.00M | 38.00M | 278.00M | 19.00M | | -31.00M | 17.00M | -78.00M | 31.00M | 1.00M | 84.00M | 34.00M | 40.00M | | | | | |
|
Cash from Operations
|
645.00M | 798.00M | 26.00M | 997.00M | 1.00M | 794.00M | 179.00M | 1,407.00M | 362.00M | 1,227.00M | 572.00M | 976.00M | 402.00M | 845.00M | 391.00M | 961.00M | -84.00M | 949.00M | 373.00M | 1,314.00M | 224.00M | 1,033.00M | 494.00M | 1,080.00M | 559.00M | 927.00M | 713.00M | 1,078.00M | 524.00M | 1,107.00M | 705.00M | 1,123.00M | 448.00M | 1,126.00M | 653.00M | 1,140.00M | 143.00M | 897.00M | 560.00M | 1,095.00M | 464.00M | 1,074.00M | 422.00M | 1,174.00M | 412.00M | 768.00M | 188.00M | 830.00M | 289.00M | 1,104.00M | 319.00M | 1,021.00M | 473.00M | 1,484.00M | 661.00M | 1,317.00M | 92.00M | 1,072.00M | 17.00M | 975.00M | 573.00M | 1,339.00M | 392.00M | 1,310.00M | 837.00M | 1,979.00M | 504.00M |
|
Amortizatization of Intangibles
|
10.00M | -23.00M | -25.00M | -25.00M | -6.00M | 8.00M | 6.00M | 5.00M | 19.00M | 10.00M | 10.00M | 10.00M | 31.00M | -9.00M | 10.00M | 10.00M | 10.00M | 9.00M | -18.00M | 20.00M | 32.00M | 29.00M | 29.00M | 31.00M | -8.00M | -12.00M | -18.00M | -14.00M | -63.00M | -49.00M | -45.00M | -53.00M | -31.00M | -31.00M | -31.00M | -31.00M | -28.00M | -28.00M | -29.00M | -32.00M | -29.00M | -30.00M | -29.00M | -28.00M | -11.00M | -9.00M | -10.00M | -10.00M | -7.00M | -4.00M | -3.00M | -2.00M | 18.00M | 18.00M | 19.00M | 18.00M | 22.00M | 22.00M | 23.00M | 25.00M | 49.00M | 66.00M | 59.00M | 27.00M | 64.00M | 66.00M | 64.00M |
|
Depreciation & Amortization (CF)
|
192.00M | 197.00M | 200.00M | 202.00M | 204.00M | 211.00M | 211.00M | 214.00M | 218.00M | 219.00M | 222.00M | 225.00M | 233.00M | 236.00M | 240.00M | 246.00M | 251.00M | 255.00M | 258.00M | 260.00M | 261.00M | 265.00M | 270.00M | 275.00M | 279.00M | 276.00M | 285.00M | 290.00M | 297.00M | 302.00M | 305.00M | 311.00M | 329.00M | 332.00M | 337.00M | 343.00M | 348.00M | 354.00M | 360.00M | 377.00M | 413.00M | 418.00M | 421.00M | 431.00M | 470.00M | 476.00M | 482.00M | 492.00M | 497.00M | 502.00M | 512.00M | 521.00M | 529.00M | 539.00M | 525.00M | 463.00M | 499.00M | 496.00M | 512.00M | 525.00M | 539.00M | 512.00M | 550.00M | 554.00M | 564.00M | 576.00M | 586.00M |
|
Change in Receivables
|
69.00M | -229.00M | 331.00M | 175.00M | 139.00M | -218.00M | 193.00M | -321.00M | -66.00M | -6.00M | 2.00M | 15.00M | -54.00M | -35.00M | 285.00M | -97.00M | 135.00M | -146.00M | 62.00M | -85.00M | 315.00M | -339.00M | 59.00M | -351.00M | 243.00M | -278.00M | 117.00M | -178.00M | 40.00M | -141.00M | 239.00M | -69.00M | 66.00M | -194.00M | 167.00M | -48.00M | 147.00M | -79.00M | 178.00M | -106.00M | 43.00M | -208.00M | 62.00M | 49.00M | 87.00M | 26.00M | 209.00M | 221.00M | 281.00M | -146.00M | 252.00M | 24.00M | 252.00M | -113.00M | 1.00M | 156.00M | -219.00M | -325.00M | 379.00M | 440.00M | 215.00M | -412.00M | -47.00M | 507.00M | 305.00M | -434.00M | -44.00M |
|
Change in Inventory
|
-182.00M | 23.00M | 41.00M | -43.00M | -52.00M | 25.00M | 36.00M | -16.00M | -103.00M | 65.00M | 65.00M | -19.00M | -31.00M | 12.00M | 18.00M | -25.00M | -60.00M | 51.00M | 47.00M | -5.00M | -60.00M | 20.00M | 21.00M | 29.00M | -40.00M | -8.00M | 16.00M | 10.00M | -8.00M | -21.00M | 14.00M | 2.00M | -26.00M | 44.00M | -20.00M | -3.00M | -33.00M | 17.00M | 20.00M | 16.00M | -31.00M | 17.00M | 14.00M | -6.00M | -26.00M | 10.00M | 17.00M | 3.00M | -17.00M | 22.00M | 45.00M | 32.00M | -33.00M | 45.00M | 84.00M | 15.00M | -76.00M | 2.00M | 21.00M | 15.00M | -27.00M | 9.00M | 21.00M | 13.00M | | | |
|
Change in Account Payables
|
-250.00M | 93.00M | -88.00M | 227.00M | -100.00M | 21.00M | -26.00M | 83.00M | -154.00M | 78.00M | 26.00M | -145.00M | -78.00M | -11.00M | 107.00M | 93.00M | -84.00M | -37.00M | -72.00M | 75.00M | 113.00M | -92.00M | -1.00M | -29.00M | -58.00M | -100.00M | 241.00M | -162.00M | -84.00M | 63.00M | 163.00M | -113.00M | -78.00M | -16.00M | 40.00M | 149.00M | 30.00M | -91.00M | 53.00M | -38.00M | -108.00M | -48.00M | 89.00M | 77.00M | -156.00M | -12.00M | 187.00M | 151.00M | -178.00M | 33.00M | 130.00M | 59.00M | -156.00M | 200.00M | 17.00M | 497.00M | -543.00M | -22.00M | -8.00M | 288.00M | -178.00M | 12.00M | -33.00M | 198.00M | -140.00M | 175.00M | -163.00M |
|
Change in Accured Expenses
|
43.00M | -88.00M | 98.00M | -36.00M | 60.00M | 6.00M | 16.00M | 84.00M | 51.00M | -69.00M | 75.00M | 5.00M | 52.00M | -33.00M | 27.00M | 38.00M | 174.00M | -50.00M | 47.00M | -75.00M | -40.00M | -36.00M | -5.00M | -32.00M | 48.00M | -17.00M | 17.00M | 18.00M | 54.00M | -126.00M | -7.00M | 22.00M | -69.00M | 141.00M | 13.00M | 43.00M | -200.00M | -24.00M | 30.00M | 43.00M | -124.00M | 69.00M | 150.00M | -71.00M | 85.00M | -122.00M | 139.00M | | 116.00M | -248.00M | -7.00M | 58.00M | 129.00M | -181.00M | 178.00M | -84.00M | 97.00M | -44.00M | 57.00M | 103.00M | -147.00M | 6.00M | 300.00M | -260.00M | 137.00M | -74.00M | 75.00M |
|
Change in Taxes
|
56.00M | -84.00M | 19.00M | 3.00M | 70.00M | -77.00M | 70.00M | -25.00M | -20.00M | 86.00M | 10.00M | 22.00M | 41.00M | -75.00M | -46.00M | 54.00M | -18.00M | 178.00M | 57.00M | 97.00M | -378.00M | -29.00M | -21.00M | 24.00M | -224.00M | | 30.00M | 136.00M | -151.00M | | 51.00M | 13.00M | -30.00M | 1.00M | -4.00M | 77.00M | -61.00M | -2.00M | 3.00M | 11.00M | -19.00M | | -20.00M | 10.00M | -45.00M | 22.00M | 36.00M | 61.00M | -35.00M | 6.00M | 2.00M | -19.00M | -27.00M | 22.00M | -5.00M | 17.00M | 252.00M | -100.00M | -153.00M | -12.00M | -13.00M | -1.00M | | 158.00M | -26.00M | -118.00M | |
|
Other Working Capital Changes
|
-216.00M | -306.00M | 265.00M | -309.00M | 289.00M | -178.00M | 362.00M | 160.00M | 259.00M | 171.00M | 148.00M | 57.00M | 286.00M | 197.00M | 230.00M | 190.00M | 263.00M | 204.00M | 198.00M | 164.00M | 353.00M | 51.00M | 206.00M | 212.00M | 307.00M | 72.00M | 189.00M | 188.00M | 374.00M | -72.00M | 162.00M | 145.00M | 394.00M | -181.00M | 220.00M | -2957.00M | 422.00M | -178.00M | 243.00M | -51.00M | 448.00M | -280.00M | 352.00M | -163.00M | 479.00M | -379.00M | 417.00M | -232.00M | 500.00M | -331.00M | 443.00M | -346.00M | 471.00M | -1.00M | 118.00M | -143.00M | 564.00M | -726.00M | 1,003.00M | -641.00M | 554.00M | -363.00M | 711.00M | -427.00M | 554.00M | -838.00M | 984.00M |
|
Capital Expenditures
|
482.00M | 552.00M | 490.00M | 646.00M | 430.00M | 516.00M | 509.00M | 531.00M | 394.00M | 558.00M | 452.00M | 483.00M | 471.00M | 559.00M | 420.00M | 467.00M | 538.00M | 576.00M | 587.00M | 638.00M | 498.00M | 575.00M | 590.00M | 576.00M | 550.00M | 624.00M | 664.00M | 724.00M | 603.00M | 741.00M | 713.00M | 778.00M | 714.00M | 711.00M | 723.00M | 880.00M | 790.00M | 812.00M | 855.00M | 794.00M | 783.00M | 830.00M | 815.00M | 810.00M | 767.00M | 761.00M | 818.00M | 980.00M | 868.00M | 913.00M | 916.00M | 933.00M | 837.00M | 991.00M | 1,016.00M | 980.00M | 1,050.00M | 1,047.00M | 1,000.00M | 1,256.00M | 1,237.00M | 1,159.00M | 1,137.00M | 1,237.00M | 1,155.00M | 1,265.00M | 1,040.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250.00M | 2.00M | 23.00M | 11.00M | | | | | | 5.00M | 48.00M | | | 144.00M | | | | | | | | 15.00M | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 6.00M | -6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 446.00M | | | | | 3,927.00M | | | | | | | | 45.00M | | |
|
Change in Acquisitions & Divestments
|
3.00M | 2.00M | 4.00M | 5.00M | 5.00M | 4.00M | 4.00M | | 4.00M | 2.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-526.00M | -593.00M | -527.00M | -714.00M | -460.00M | -547.00M | -559.00M | -609.00M | -496.00M | -633.00M | -482.00M | -539.00M | -490.00M | -615.00M | -762.00M | -656.00M | -663.00M | -549.00M | -683.00M | -764.00M | -634.00M | -599.00M | -763.00M | -763.00M | -667.00M | -1058.00M | -962.00M | -970.00M | -1118.00M | -1868.00M | -731.00M | -1233.00M | -856.00M | -875.00M | -854.00M | -1125.00M | -909.00M | -957.00M | -1081.00M | -2524.00M | -888.00M | -988.00M | -1008.00M | -898.00M | -968.00M | -964.00M | -1052.00M | -1240.00M | -1096.00M | -904.00M | -437.00M | -1047.00M | -952.00M | -1166.00M | -1228.00M | -1219.00M | 2,618.00M | -1166.00M | -1100.00M | -1355.00M | -1344.00M | -1278.00M | -1267.00M | -1384.00M | -1231.00M | -1424.00M | -1131.00M |
|
Other financing activities
|
5.00M | | | 5.00M | | | 1.00M | 300.00M | | | | | 4.00M | | | -17.00M | -438.00M | 103.00M | 30.00M | 48.00M | 6.00M | | 3.00M | 8.00M | 1.00M | 1.00M | | 13.00M | 3.00M | 12.00M | 1.00M | 8.00M | 4.00M | 7.00M | 1.00M | 7.00M | 1.00M | 15.00M | 5.00M | 40.00M | 1.00M | 16.00M | -2.00M | 17.00M | 22.00M | 2.00M | 1.00M | 22.00M | 3.00M | 23.00M | 4.00M | 10.00M | 1.00M | | -1.00M | 13.00M | 4.00M | | 1.00M | 27.00M | 1.00M | 22.00M | 2.00M | 18.00M | 1.00M | | 2.00M |
|
Cash from Financing Activities
|
458.00M | -545.00M | 265.00M | -98.00M | 286.00M | -156.00M | 400.00M | -658.00M | 312.00M | -618.00M | -184.00M | -187.00M | 209.00M | 382.00M | -941.00M | 20.00M | 485.00M | 215.00M | -363.00M | 50.00M | -162.00M | 238.00M | -300.00M | 177.00M | -474.00M | 723.00M | -367.00M | 747.00M | -287.00M | 1,560.00M | -690.00M | 762.00M | -320.00M | 489.00M | -531.00M | 719.00M | 605.00M | 298.00M | -155.00M | 2,190.00M | -108.00M | 410.00M | -131.00M | 688.00M | 913.00M | -33.00M | -167.00M | 1,532.00M | -472.00M | 821.00M | -845.00M | 957.00M | -470.00M | 725.00M | -432.00M | 1,191.00M | -3466.00M | 1,276.00M | -327.00M | 1,029.00M | -249.00M | 1,271.00M | -530.00M | 1,305.00M | -579.00M | 592.00M | -698.00M |
|
Dividends Paid - Common
|
163.00M | -162.00M | -163.00M | 160.00M | 167.00M | -168.00M | 168.00M | 208.00M | 175.00M | -175.00M | 176.00M | 174.00M | 177.00M | 178.00M | 177.00M | 185.00M | 180.00M | 180.00M | 180.00M | 181.00M | 184.00M | 184.00M | 185.00M | 186.00M | 190.00M | 190.00M | 191.00M | 201.00M | 197.00M | 204.00M | 204.00M | 239.00M | 199.00M | 210.00M | 214.00M | 249.00M | 221.00M | 223.00M | 223.00M | 258.00M | 237.00M | 242.00M | 247.00M | 281.00M | 255.00M | 256.00M | 256.00M | 292.00M | 265.00M | 266.00M | 274.00M | 311.00M | 280.00M | 280.00M | 280.00M | 308.00M | 288.00M | 281.00M | 280.00M | 298.00M | 287.00M | 287.00M | 287.00M | 325.00M | 295.00M | 306.00M | 307.00M |
|
Change in Cash
|
577.00M | -340.00M | -220.00M | 169.00M | -173.00M | 91.00M | 20.00M | 140.00M | 178.00M | -24.00M | -94.00M | 250.00M | 121.00M | 612.00M | -1312.00M | 325.00M | -262.00M | 615.00M | -673.00M | 600.00M | -572.00M | 672.00M | -569.00M | 494.00M | -582.00M | 592.00M | -616.00M | 855.00M | -881.00M | 799.00M | -716.00M | 652.00M | -728.00M | 740.00M | -732.00M | 734.00M | -161.00M | 238.00M | -676.00M | 761.00M | -532.00M | 496.00M | -717.00M | 964.00M | 357.00M | -229.00M | -1031.00M | 1,122.00M | -1279.00M | 1,021.00M | -963.00M | 931.00M | -949.00M | 1,043.00M | -999.00M | 1,289.00M | -756.00M | 1,182.00M | -1410.00M | 649.00M | -1020.00M | 1,332.00M | -1405.00M | 1,231.00M | -973.00M | 1,147.00M | -1325.00M |
|
Free Cash Flow
|
163.00M | 246.00M | -464.00M | 351.00M | -429.00M | 278.00M | -330.00M | 876.00M | -32.00M | 669.00M | 120.00M | 493.00M | -69.00M | 286.00M | -29.00M | 494.00M | -622.00M | 373.00M | -214.00M | 676.00M | -274.00M | 458.00M | -96.00M | 504.00M | 9.00M | 303.00M | 49.00M | 354.00M | -79.00M | 366.00M | -8.00M | 345.00M | -266.00M | 415.00M | -70.00M | 260.00M | -647.00M | 85.00M | -295.00M | 301.00M | -319.00M | 244.00M | -393.00M | 364.00M | -355.00M | 7.00M | -630.00M | -150.00M | -579.00M | 191.00M | -597.00M | 88.00M | -364.00M | 493.00M | -355.00M | 337.00M | -958.00M | 25.00M | -983.00M | -281.00M | -664.00M | 180.00M | -745.00M | 73.00M | -318.00M | 714.00M | -536.00M |
|
Net Cash Flow
|
577.00M | -340.00M | -236.00M | 185.00M | -173.00M | 91.00M | 20.00M | 140.00M | 178.00M | -24.00M | -94.00M | 250.00M | 121.00M | 612.00M | -1312.00M | 325.00M | -262.00M | 615.00M | -673.00M | 600.00M | -572.00M | 672.00M | -569.00M | 494.00M | -582.00M | 592.00M | -616.00M | 855.00M | -881.00M | 799.00M | -716.00M | 652.00M | -728.00M | 740.00M | -732.00M | 734.00M | -161.00M | 238.00M | -676.00M | 761.00M | -532.00M | 496.00M | -717.00M | 964.00M | 357.00M | -229.00M | -1031.00M | 1,122.00M | -1279.00M | 1,021.00M | -963.00M | 931.00M | -949.00M | 1,043.00M | -999.00M | 1,289.00M | -756.00M | 1,182.00M | -1410.00M | 649.00M | -1020.00M | 1,332.00M | -1405.00M | 1,231.00M | -973.00M | 1,147.00M | -1325.00M |