|
Net Income
|
179.00M | 311.00M | 382.00M | 347.00M | 180.00M | 380.00M | 497.00M | 514.00M | 482.00M | 441.00M | 172.00M | 605.00M | 585.00M | 467.00M | 535.00M | 445.00M | 527.00M | 401.00M | 490.00M | 520.00M | 502.00M | 434.00M | 517.00M | 1,401.00M | 634.00M | 487.00M | 611.00M | 416.00M | 632.00M | 522.00M | 636.00M | 602.00M | 453.00M | 438.00M | 54.00M | 447.00M | 476.00M | 459.00M | 506.00M | 630.00M | 551.00M | 533.00M | 601.00M | 608.00M | 722.00M | 639.00M | 745.00M | 892.00M | 947.00M | 822.00M | 994.00M | 1,011.00M | 972.00M | 965.00M | 983.00M | 1,011.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.00M | 109.00M | 113.00M | 116.00M | 115.00M | 121.00M | 117.00M |
|
Deferred Taxes
|
| | | | | -104.00M | 74.00M | -18.00M | 359.00M | 24.00M | 232.00M | 30.00M | 96.00M | -14.00M | 43.00M | 72.00M | 4.00M | 13.00M | 61.00M | 31.00M | -22.00M | 37.00M | 68.00M | 73.00M | 28.00M | 12.00M | 97.00M | 102.00M | -96.00M | 3.00M | -10.00M | 78.00M | | 16.00M | -48.00M | 39.00M | 79.00M | 39.00M | 34.00M | 50.00M | -12.00M | -15.00M | 29.00M | 60.00M | 54.00M | -17.00M | 20.00M | 66.00M | 113.00M | -32.00M | 23.00M | 97.00M | 66.00M | -25.00M | -98.00M | 49.00M |
|
Gains from Investment Securities
|
| 16.00M | 8.00M | 14.00M | 11.00M | -2.00M | 54.00M | 9.00M | 7.00M | 20.00M | 31.00M | 5.00M | -25.00M | 9.00M | 24.00M | 11.00M | -6.00M | -17.00M | 34.00M | 1.00M | | 20.00M | 11.00M | 32.00M | -41.00M | 37.00M | 4.00M | 11.00M | 26.00M | 35.00M | 9.00M | 1.00M | 1.00M | 29.00M | 5.00M | 6.00M | 28.00M | 37.00M | 7.00M | 9.00M | 37.00M | 50.00M | 8.00M | 2.00M | 20.00M | 40.00M | 7.00M | 2.00M | 14.00M | 56.00M | 7.00M | 4.00M | 3.00M | 41.00M | 8.00M | 14.00M |
|
Cash from Operations
|
| -98.00M | 469.00M | -0.01M | 687.00M | 100.00M | 609.00M | 704.00M | 872.00M | 12.00M | 633.00M | 289.00M | 944.00M | 77.00M | 579.00M | 973.00M | 780.00M | 388.00M | 745.00M | 799.00M | 638.00M | 463.00M | 574.00M | 750.00M | 879.00M | 339.00M | 499.00M | 1,000.00M | 820.00M | 551.00M | 880.00M | 1,083.00M | 937.00M | 323.00M | 757.00M | 921.00M | 943.00M | 260.00M | 637.00M | 471.00M | 795.00M | 42.00M | 340.00M | 965.00M | 1,186.00M | 335.00M | 850.00M | 1,141.00M | 1,298.00M | 475.00M | 946.00M | 1,309.00M | 1,597.00M | 238.00M | 918.00M | 1,351.00M |
|
Depreciation & Amortization (CF)
|
| 140.00M | 138.00M | 141.00M | 179.00M | 245.00M | 245.00M | 250.00M | 257.00M | 249.00M | 250.00M | 244.00M | 240.00M | 226.00M | 234.00M | 232.00M | 233.00M | 233.00M | 234.00M | 233.00M | 229.00M | 225.00M | 228.00M | 232.00M | 229.00M | 230.00M | 227.00M | 223.00M | 223.00M | 221.00M | 221.00M | 226.00M | 216.00M | 199.00M | 198.00M | 206.00M | 208.00M | 208.00M | 229.00M | 247.00M | 238.00M | 244.00M | 235.00M | 237.00M | 238.00M | 238.00M | 228.00M | 229.00M | 231.00M | 225.00M | 227.00M | 235.00M | 234.00M | 232.00M | 261.00M | 258.00M |
|
Change in Accured Expenses
|
| | | 4.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 388.00M | 56.00M | -126.00M | -435.00M | 546.00M | 101.00M | 166.00M | -913.00M | 370.00M | -486.00M | 507.00M | -464.00M | 372.00M | 134.00M | -322.00M | -28.00M | 296.00M | -40.00M | -50.00M | -185.00M | 166.00M | 215.00M | -604.00M | -68.00M | 459.00M | 23.00M | -277.00M | -262.00M | 198.00M | 13.00M | -287.00M | -17.00M | 246.00M | -126.00M | -477.00M | 162.00M | 108.00M | 61.00M | 130.00M | -183.00M | 785.00M | 359.00M | -176.00M | -789.00M | 498.00M | 124.00M | -186.00M | -324.00M | 524.00M | 260.00M | -127.00M | -572.00M | 913.00M | 484.00M | -84.00M |
|
Capital Expenditures
|
| 105.00M | 126.00M | 126.00M | 236.00M | 122.00M | 129.00M | 121.00M | 242.00M | 110.00M | 126.00M | 142.00M | 254.00M | 105.00M | 141.00M | 122.00M | 138.00M | 111.00M | 135.00M | 100.00M | 151.00M | 116.00M | 130.00M | 105.00M | 169.00M | 131.00M | 149.00M | 131.00M | 154.00M | 149.00M | 149.00M | 143.00M | 146.00M | 112.00M | 90.00M | 89.00M | 98.00M | 119.00M | 153.00M | 140.00M | 163.00M | 115.00M | 139.00M | 135.00M | 209.00M | 126.00M | 160.00M | 228.00M | 243.00M | 183.00M | 187.00M | 183.00M | 255.00M | 147.00M | 202.00M | 178.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 14.00M | 4.00M | 88.00M | 74.00M | -3.00M | 3.00M | -3.00M | 54.00M | 22.00M | 58.00M | 19.00M | 7.00M | 1.00M | 49.00M | 4.00M | |
|
Acquisitions
|
| | 365.00M | 189.00M | 6,382.00M | -8.00M | 19.00M | | -2.00M | | | | -2.00M | 38.00M | | | 34.00M | -1.00M | | | | | | | 607.00M | | | | | | 243.00M | 34.00M | 903.00M | 195.00M | | 5.00M | | 1,700.00M | 2,800.00M | | | 612.00M | | | -2.00M | | | | | | | -1.00M | | | | 54.00M |
|
Divestments
|
| | 3.00M | | | 761.00M | | | 16.00M | 3.00M | 270.00M | 9.00M | | | 1.00M | | | | | | | | | | 7.00M | | | | | | | | -36.00M | 1,402.00M | 6.00M | | | | | 3,110.00M | 19.00M | | | 9.00M | -30.00M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 262.00M | -227.00M | 54.00M | -692.00M | 132.00M | -280.00M | 333.00M | 103.00M | -431.00M | 269.00M | -283.00M | -77.00M | -99.00M | -10.00M | 33.00M | 39.00M | 53.00M | -91.00M | 67.00M | 11.00M | 93.00M | 216.00M | 312.00M | -323.00M | -31.00M | -253.00M | -45.00M | -26.00M | -16.00M | 237.00M | -89.00M | -62.00M | -30.00M | 26.00M | 125.00M | 320.00M | 280.00M | -681.00M | 137.00M | -115.00M | 1.00M | 3.00M | 41.00M | -26.00M | 27.00M | 692.00M | 585.00M | 557.00M | -150.00M | 276.00M | -721.00M | 20.00M | -1366.00M | 23.00M | 56.00M |
|
Cash from Investing Activities
|
| 141.00M | -723.00M | -275.00M | -6115.00M | 773.00M | -167.00M | -463.00M | -345.00M | 304.00M | -156.00M | 145.00M | -150.00M | -53.00M | -154.00M | -166.00M | -202.00M | -159.00M | -45.00M | -167.00M | -158.00M | -229.00M | -357.00M | 151.00M | 218.00M | -137.00M | 100.00M | -219.00M | -142.00M | -68.00M | -642.00M | -122.00M | -1034.00M | 1,100.00M | -200.00M | -191.00M | -312.00M | -2201.00M | -2282.00M | 2,795.00M | -76.00M | -762.00M | -60.00M | -161.00M | -217.00M | -124.00M | -906.00M | -752.00M | -793.00M | 33.00M | -544.00M | 511.00M | -271.00M | 1,233.00M | -1723.00M | -293.00M |
|
Other financing activities
|
| 13.00M | -60.00M | 65.00M | 99.00M | 16.00M | 6.00M | 2.00M | 8.00M | 20.00M | | | -63.00M | -2.00M | -5.00M | -1.00M | -1.00M | 2.00M | 1.00M | -8.00M | | -3.00M | -1.00M | -4.00M | -6.00M | -1.00M | -1.00M | | | -1.00M | -5.00M | -2.00M | -1.00M | -3.00M | -1.00M | -2.00M | | -8.00M | -6.00M | -1.00M | | -1.00M | | -21.00M | -1.00M | -1.00M | -6.00M | -2.00M | | -4.00M | -4.00M | 7.00M | -3.00M | | -11.00M | -2.00M |
|
Cash from Financing Activities
|
| -69.00M | 414.00M | 0.03M | 5,576.00M | -810.00M | -440.00M | -235.00M | -251.00M | -443.00M | -635.00M | -402.00M | -650.00M | -127.00M | -785.00M | -677.00M | -716.00M | -177.00M | -705.00M | -461.00M | -395.00M | -563.00M | -126.00M | -426.00M | -1327.00M | -443.00M | -725.00M | -700.00M | -713.00M | -471.00M | -128.00M | -824.00M | -71.00M | -1530.00M | -504.00M | -585.00M | -639.00M | 1,875.00M | 1,578.00M | -3287.00M | -701.00M | 652.00M | -160.00M | -937.00M | -895.00M | -281.00M | 168.00M | -394.00M | -364.00M | -536.00M | -303.00M | -1853.00M | -1244.00M | -244.00M | -453.00M | -1115.00M |
|
Dividends Paid - Common
|
| 127.00M | 128.00M | 129.00M | 128.00M | 194.00M | 203.00M | 200.00M | 199.00M | 229.00M | 238.00M | 233.00M | 229.00M | 251.00M | 263.00M | 257.00M | 255.00M | 256.00M | 265.00M | 259.00M | 257.00M | 263.00M | 274.00M | 266.00M | 265.00M | 284.00M | 294.00M | 286.00M | 285.00M | 302.00M | 307.00M | 298.00M | 294.00M | 291.00M | 301.00M | 292.00M | 291.00M | 300.00M | 313.00M | 303.00M | 303.00M | 320.00M | 334.00M | 323.00M | 322.00M | 334.00M | 358.00M | 343.00M | 344.00M | 368.00M | 388.00M | 374.00M | 370.00M | 397.00M | 421.00M | 404.00M |
|
Exchange Rate Effect
|
| 8.00M | -2.00M | 200.00 | 4.00M | -1.00M | -13.00M | 8.00M | -3.00M | -4.00M | 5.00M | -8.00M | -18.00M | -15.00M | | -15.00M | -12.00M | 13.00M | -5.00M | | -36.00M | 8.00M | -1.00M | 4.00M | | -3.00M | 65.00M | -10.00M | -9.00M | 8.00M | -1.00M | | -11.00M | -23.00M | 1.00M | -8.00M | 15.00M | -11.00M | -2.00M | | 8.00M | 8.00M | 7.00M | | -11.00M | 11.00M | 5.00M | 2.00M | -2.00M | 13.00M | -33.00M | -32.00M | | -7.00M | -119.00M | -12.00M |
|
Change in Cash
|
| -18.00M | 158.00M | 0.02M | 152.00M | 62.00M | -11.00M | 14.00M | 273.00M | -131.00M | -153.00M | 24.00M | 126.00M | -118.00M | -360.00M | 115.00M | -150.00M | 65.00M | -10.00M | 171.00M | 49.00M | -321.00M | 90.00M | 479.00M | -230.00M | -244.00M | -61.00M | 71.00M | -44.00M | 20.00M | 109.00M | 137.00M | -179.00M | -131.00M | 53.00M | 137.00M | 9.00M | -84.00M | -75.00M | -8.00M | 26.00M | -60.00M | 126.00M | -133.00M | 64.00M | -59.00M | 118.00M | -5.00M | 140.00M | -15.00M | 67.00M | -66.00M | 81.00M | 1,221.00M | -1378.00M | -70.00M |
|
Free Cash Flow
|
| -203.00M | 343.00M | -126.01M | 451.00M | -22.00M | 480.00M | 583.00M | 630.00M | -98.00M | 507.00M | 147.00M | 690.00M | -28.00M | 438.00M | 851.00M | 642.00M | 277.00M | 610.00M | 699.00M | 487.00M | 347.00M | 444.00M | 645.00M | 710.00M | 208.00M | 350.00M | 869.00M | 666.00M | 402.00M | 731.00M | 940.00M | 791.00M | 211.00M | 667.00M | 832.00M | 845.00M | 141.00M | 484.00M | 331.00M | 632.00M | -73.00M | 201.00M | 830.00M | 977.00M | 209.00M | 690.00M | 913.00M | 1,055.00M | 292.00M | 759.00M | 1,126.00M | 1,342.00M | 91.00M | 716.00M | 1,173.00M |
|
Net Cash Flow
|
| -26.00M | 160.00M | -274.98M | 148.00M | 63.00M | 2.00M | 6.00M | 276.00M | -127.00M | -158.00M | 32.00M | 144.00M | -103.00M | -360.00M | 130.00M | -138.00M | 52.00M | -5.00M | 171.00M | 85.00M | -329.00M | 91.00M | 475.00M | -230.00M | -241.00M | -126.00M | 81.00M | -35.00M | 12.00M | 110.00M | 137.00M | -168.00M | -107.00M | 53.00M | 145.00M | -8.00M | -66.00M | -67.00M | -21.00M | 18.00M | -68.00M | 120.00M | -133.00M | 74.00M | -70.00M | 112.00M | -5.00M | 141.00M | -28.00M | 99.00M | -33.00M | 82.00M | 1,227.00M | -1258.00M | -57.00M |