|
Net Income
|
-346.00M | -149.00M | -185.00M | 206.00M | -106.00M | 1,280.00M | -99.00M | 484.00M | 264.00M | 492.00M | 453.00M | 3,670.00M |
|
Depreciation and Depletion
|
176.00M | 170.00M | 184.00M | 193.00M | 188.00M | 191.00M | 336.00M | 180.00M | 149.00M | 145.00M | 152.00M | 169.00M |
|
Gains from Investment Securities
|
-86.00M | 282.00M | 13.00M | -10.00M | 91.00M | 82.00M | 126.00M | 324.00M | 145.00M | 218.00M | 126.00M | 341.00M |
|
Cash from Operations
|
-690.00M | -288.00M | 233.00M | 1,931.00M | -444.00M | 979.00M | 1,127.00M | 921.00M | 1,161.00M | 367.00M | 980.00M | 2,479.00M |
|
Amortizatization of Intangibles
|
55.00M | 68.00M | 58.00M | 59.00M | 63.00M | 63.00M | 63.00M | 89.00M | 56.00M | 60.00M | 61.00M | 61.00M |
|
Depreciation & Amortization (CF)
|
176.00M | 170.00M | 184.00M | 193.00M | 188.00M | 191.00M | 336.00M | 180.00M | 149.00M | 145.00M | 152.00M | 169.00M |
|
Change in Receivables
|
-591.00M | 309.00M | 122.00M | 999.00M | -303.00M | -374.00M | 653.00M | 1,321.00M | -918.00M | -113.00M | 468.00M | 2,491.00M |
|
Change in Inventory
|
739.00M | 426.00M | -114.00M | -811.00M | 717.00M | 571.00M | -137.00M | -510.00M | 432.00M | 451.00M | 164.00M | 386.00M |
|
Change in Account Payables
|
10.00M | 44.00M | 56.00M | -163.00M | -365.00M | -19.00M | 18.00M | -32.00M | | | | |
|
Change in Accured Expenses
|
-306.00M | 220.00M | -124.00M | -506.00M | -671.00M | 381.00M | 894.00M | 63.00M | -269.00M | 476.00M | 359.00M | -671.00M |
|
Other Working Capital Changes
|
317.00M | 471.00M | 220.00M | 1,804.00M | 885.00M | 711.00M | 64.00M | 1,139.00M | 1,124.00M | 736.00M | 559.00M | 5,600.00M |
|
Capital Expenditures
|
124.00M | 159.00M | 181.00M | 280.00M | 217.00M | 157.00M | 159.00M | 350.00M | 186.00M | 173.00M | 247.00M | 671.00M |
|
Sales of Property, Plant and Equipment
|
2.00M | 42.00M | 10.00M | 6.00M | 4.00M | 9.00M | 3.00M | 9.00M | 34.00M | | -1.00M | 6.00M |
|
Divestments
|
13.00M | 20.00M | 187.00M | 12.00M | 29.00M | 610.00M | | 174.00M | 90.00M | 1.00M | 157.00M | 216.00M |
|
Cash from Investing Activities
|
-41.00M | -400.00M | -36.00M | -257.00M | -285.00M | 537.00M | -114.00M | -175.00M | -93.00M | -121.00M | -167.00M | -374.00M |
|
Other financing activities
|
708.00M | 251.00M | -278.00M | -1042.00M | 2,023.00M | 941.00M | -31.00M | | -86.00M | -56.00M | -45.00M | -34.00M |
|
Cash from Financing Activities
|
704.00M | 238.00M | -286.00M | -1064.00M | 1,934.00M | 970.00M | 585.00M | 163.00M | -1257.00M | -604.00M | -774.00M | -1178.00M |
|
Dividends Paid - Common
|
| | | | | | | | 69.00M | 70.00M | 68.00M | 68.00M |
|
Exchange Rate Effect
|
13.00M | -4.00M | -31.00M | 44.00M | -32.00M | -34.00M | 18.00M | -99.00M | 90.00M | 145.00M | 15.00M | -26.00M |
|
Change in Cash
|
-21.00M | -447.00M | -119.00M | 1,169.00M | 1,704.00M | 2,524.00M | 1,616.00M | 810.00M | -98.00M | -214.00M | 53.00M | 903.00M |
|
Free Cash Flow
|
-814.00M | -447.00M | 52.00M | 1,651.00M | -661.00M | 822.00M | 968.00M | 571.00M | 975.00M | 194.00M | 733.00M | 1,808.00M |
|
Net Cash Flow
|
-27.00M | -450.00M | -89.00M | 610.00M | 1,205.00M | 2,486.00M | 1,598.00M | 909.00M | -189.00M | -358.00M | 39.00M | 927.00M |