|
Net Income
|
| 1,383.70M | 2,088.30M | 2,361.80M | 2,607.10M | 2,833.50M | 2,537.80M | 2,553.00M | 2,855.60M | 4,238.50M | | | | | | |
|
Depreciation and Depletion
|
678.10M | 745.70M | 776.60M | 900.50M | 1,012.40M | 1,114.10M | 1,161.60M | 1,215.70M | 1,296.10M | 1,436.20M | 1,562.60M | 1,682.00M | 1,705.00M | 1,779.00M | 1,860.00M | 1,974.00M |
|
Deferred Taxes
|
4.80M | 7.90M | 12.10M | -66.20M | 37.90M | 6.10M | -20.60M | 6.60M | 6.10M | 21.40M | 20.00M | -148.00M | 40.00M | 60.00M | -17.00M | 45.00M |
|
Gains from Sales and Divestitures
|
68.40M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
169.30M | 191.90M | 156.40M | 116.70M | 251.60M | 375.10M | 462.10M | 380.50M | 433.70M | 479.40M | 568.00M | 427.00M | 544.00M | 446.00M | 446.00M | 406.00M |
|
Asset Writedowns and Impairment
|
33.50M | 8.40M | 27.80M | 63.40M | 97.40M | 34.00M | 162.60M | 53.50M | 49.80M | 50.50M | 132.80M | 890.00M | 233.00M | 53.00M | 32.00M | 57.00M |
|
Change in Working Capital
|
250.10M | -190.40M | | | | | | | | | | | | | | |
|
Change in Receivables
|
1,069.10M | 683.70M | 709.00M | -161.50M | 1,136.20M | -1685.40M | -1279.30M | 679.00M | 1,076.20M | -730.20M | 1,248.80M | -300.00M | 2,407.00M | -108.00M | 810.00M | 1,453.00M |
|
Change in Inventory
|
317.40M | 437.50M | -135.80M | 227.80M | -38.60M | 105.60M | 72.70M | 871.80M | -194.60M | -121.40M | 558.00M | 1,420.00M | -867.00M | -131.00M | 714.00M | 598.00M |
|
Change in Account Payables
|
44.90M | 104.70M | 78.40M | -84.30M | 23.60M | -141.00M | -52.90M | -21.50M | 66.60M | 51.40M | 67.80M | -13.00M | -20.00M | -174.00M | 309.00M | -182.00M |
|
Change in Accured Expenses
|
-55.20M | 52.90M | 35.20M | -14.40M | -35.10M | 141.30M | -67.10M | 189.90M | -291.40M | -70.90M | 58.10M | -992.00M | 602.00M | 124.00M | 484.00M | 81.00M |
|
Other Working Capital Changes
|
-250.10M | 190.40M | -266.90M | 582.50M | 97.60M | 108.20M | 323.30M | 180.90M | -226.00M | -214.40M | 457.40M | -991.00M | -1366.00M | 97.00M | 651.00M | 506.00M |
|
Cash from Operations
|
2,410.30M | 2,300.00M | 3,330.50M | 2,890.90M | 3,865.50M | 4,162.20M | 4,002.40M | 4,066.80M | 4,666.30M | 6,126.30M | 6,520.50M | 5,891.00M | 8,513.00M | 8,039.00M | 7,569.00M | 8,115.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | 296.00M | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 174.70M | 143.00M | 151.00M | 177.00M | 201.00M | 207.00M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | 42.80M | | | | | |
|
Depreciation & Amortization (CF)
|
836.80M | 985.10M | 1,007.00M | 1,104.90M | 1,217.60M | 1,360.50M | 1,516.00M | 1,552.00M | 1,644.00M | 1,791.60M | 1,570.00M | 1,697.00M | 1,723.00M | 1,797.00M | 1,871.00M | 1,987.00M |
|
Capital Expenditures
|
1,584.30M | 2,040.80M | 3,867.50M | 3,621.90M | 3,408.20M | 2,892.90M | 3,830.70M | 2,984.10M | 3,101.80M | 4,223.20M | 4,531.70M | 3,288.00M | 2,223.00M | 1,964.00M | 3,266.00M | 4,544.00M |
|
Sales of Property, Plant and Equipment
|
3.60M | 105.90M | 1,053.80M | 1,198.80M | 280.60M | 145.30M | 1,608.60M | 46.50M | 40.10M | 161.20M | 20.60M | 13.00M | 64.00M | 122.00M | 42.00M | 14.00M |
|
Change in Intangibles
|
1.40M | | | | | | | | | | | | | | | |
|
Acquisitions
|
107.30M | 1,313.90M | | | | 2,416.80M | 1,056.50M | 1,000.00M | 198.70M | 150.60M | | | | 3,204.00M | | 949.00M |
|
Divestments
|
| | | | | | | 71.00M | 49.30M | 50.00M | 63.30M | 188.00M | 46.00M | 98.00M | 42.00M | 77.00M |
|
Cash from Investing Activities
|
-1547.70M | -3251.60M | -2777.60M | -3018.80M | -4257.50M | -5797.90M | -3425.90M | -4005.80M | -3286.10M | -4281.60M | -4575.50M | -3121.00M | -2135.00M | -4954.00M | -3197.00M | -5433.00M |
|
Other financing activities
|
1,014.20M | 22.50M | -63.30M | -194.00M | 115.40M | -69.20M | -73.10M | 20.40M | -29.30M | 238.10M | 632.80M | 46.00M | 72.00M | -53.00M | -61.00M | 90.00M |
|
Cash from Financing Activities
|
-863.90M | 961.10M | -598.60M | 124.20M | 432.80M | 1,653.20M | -616.00M | 321.70M | -1727.50M | -1504.90M | -1945.10M | -2022.00M | -4571.00M | -5844.00M | -4258.00M | -2164.00M |
|
Dividends Paid - Common
|
1,322.10M | 1,467.80M | 1,974.30M | 2,178.60M | 2,400.30M | 2,638.10M | 2,943.70M | 3,300.50M | 3,569.90M | 3,726.90M | 3,839.80M | 3,891.00M | 3,930.00M | 4,095.00M | 4,301.00M | 4,512.00M |
|
Exchange Rate Effect
|
-0.20M | 0.70M | | | | | | | | | | | | | | |
|
Change in Cash
|
-1.30M | 9.50M | -45.70M | -3.70M | 40.80M | 17.50M | -39.50M | 382.70M | -347.30M | 339.80M | -0.10M | 748.00M | 1,807.00M | -2759.00M | 114.00M | 518.00M |
|
Beginning Cash Balance
|
1.30M | 56.00M | 65.50M | 19.80M | 16.10M | 56.90M | 74.40M | 34.90M | 412.50M | 5.00M | 0.10M | -748.00M | -1807.00M | 2,759.00M | -114.00M | -518.00M |
|
Free Cash Flow
|
826.00M | 259.20M | -537.00M | -731.00M | 457.30M | 1,269.30M | 171.70M | 1,082.70M | 1,564.50M | 1,903.10M | 1,988.80M | 2,603.00M | 6,290.00M | 6,075.00M | 4,303.00M | 3,571.00M |
|
Net Cash Flow
|
-1.30M | 9.50M | -45.70M | -3.70M | 40.80M | 17.50M | -39.50M | 382.70M | -347.30M | 339.80M | -0.10M | 748.00M | 1,807.00M | -2759.00M | 114.00M | 518.00M |