|
Net Income
|
-222.00M | 765.00M | 251.00M | 596.00M | 584.00M | -52.00M | 672.00M | 101.00M | 461.00M | 99.00M | 101.00M | 710.00M | 93.00M | 1,236.00M | 405.00M | 77.00M | 1,123.00M | -627.00M | -1102.00M | 422.00M | 541.00M | -940.00M | -2150.00M | -1609.00M | -285.00M | 238.00M | -629.00M | 48.00M | 88.00M | 39.00M | 59.00M | 45.00M | 167.00M | 176.00M | 1,376.00M | | -24.00M | | -8.00M | -2306.00M | 864.00M | | 374.00M | 599.00M | -62.00M | -211.00M | -994.00M | 885.00M | -287.00M | -215.00M | -556.00M | -358.00M | -419.00M | -30.00M | -253.00M | -26.00M | -486.00M | 80.00M | -110.00M | -580.00M | -201.00M | 411.00M |
|
Depreciation and Depletion
|
| | | | 86.00M | 86.00M | 146.00M | 85.00M | 115.00M | 134.00M | 195.00M | 149.00M | 153.00M | 160.00M | 160.00M | 167.00M | 175.00M | 180.00M | 179.00M | 182.00M | 185.00M | 190.00M | 196.00M | 207.00M | 232.00M | 237.00M | -188.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.00M |
|
Deferred Taxes
|
| | | 1.00M | | 2.00M | 5.00M | 42.00M | 152.00M | -13.00M | 116.00M | -64.00M | | -59.00M | 280.00M | -63.00M | -27.00M | 72.00M | 209.00M | -5.00M | -70.00M | 17.00M | 88.00M | 8.00M | -12.00M | 4.00M | 134.00M | -1.00M | 8.00M | 2.00M | 551.00M | -20.00M | 24.00M | 81.00M | -56.00M | 8.00M | 32.00M | 44.00M | 5.00M | 144.00M | -136.00M | 51.00M | -10.00M | 18.00M | -44.00M | 8.00M | 186.00M | -57.00M | 75.00M | 26.00M | 104.00M | 60.00M | 28.00M | -12.00M | -28.00M | 16.00M | 19.00M | -23.00M | 33.00M | 72.00M | 45.00M | -122.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 125.00M | 284.00M | 112.00M | 169.00M | 155.00M | 43.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-252.00M | 793.00M | -505.00M | 24.00M | 590.00M | -49.00M | 6.00M | 30.00M | 20.00M | 135.00M | 51.00M | 61.00M | 25.00M | 31.00M | 9.00M | 15.00M | 42.00M | 24.00M | 34.00M | -38.00M | 24.00M | 27.00M | -97.00M | 22.00M | 8.00M | -36.00M | 31.00M | 1.00M | -6.00M | -9.00M | 94.00M | -15.00M | 4.00M | 18.00M | -15.00M | 10.00M | -51.00M | 38.00M | 41.00M | 16.00M | -19.00M | | 4.00M | -2.00M | | | | -1.00M | 2.00M | | | 16.00M | -4.00M | -3.00M | -36.00M | | | | -18.00M | -3.00M | -2.00M | -2.00M |
|
Asset Writedowns and Impairment
|
| | | | | | 68.00M | | | 53.00M | 42.00M | | | 2.00M | 9.00M | | | | | 1.00M | 3.00M | 6.00M | 778.00M | 577.00M | | 93.00M | -84.00M | 8.00M | 69.00M | | 11.00M | | 7.00M | | 85.00M | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | 3.00M |
|
Cash from Operations
|
| 277.00M | 201.00M | -447.00M | 1,827.00M | 480.00M | 222.00M | 85.00M | 1,322.00M | -39.00M | 239.00M | 71.00M | 426.00M | -91.00M | 311.00M | -802.00M | -36.00M | 219.00M | 229.00M | -186.00M | 339.00M | 357.00M | 238.00M | 610.00M | 382.00M | 330.00M | -104.00M | -411.00M | -811.00M | -102.00M | -718.00M | -707.00M | -51.00M | 1,089.00M | 592.00M | -288.00M | -1524.00M | -56.00M | 408.00M | -1373.00M | 235.00M | 1,862.00M | -1140.00M | -551.00M | 187.00M | 430.00M | 255.00M | 1,920.00M | 709.00M | 711.00M | -2285.00M | 265.00M | 1,729.00M | 1,627.00M | 115.00M | -251.00M | 893.00M | -54.00M | 244.00M | -182.00M | 275.00M | 15.00M |
|
Depreciation & Amortization (CF)
|
| 115.00M | 125.00M | 110.00M | 110.00M | 113.00M | 175.00M | 108.00M | 145.00M | 158.00M | 224.00M | 180.00M | 180.00M | 189.00M | 193.00M | 197.00M | 198.00M | 206.00M | 208.00M | 207.00M | 212.00M | 222.00M | 222.00M | 234.00M | 255.00M | 264.00M | -227.00M | 248.00M | 26.00M | 132.00M | 112.00M | 128.00M | 130.00M | 125.00M | 125.00M | 123.00M | 137.00M | 129.00M | 130.00M | 121.00M | 132.00M | 126.00M | 131.00M | 127.00M | 132.00M | 126.00M | 132.00M | 122.00M | 127.00M | 131.00M | 129.00M | 122.00M | 129.00M | 133.00M | 134.00M | 129.00M | 127.00M | 126.00M | 129.00M | 118.00M | 132.00M | 158.00M |
|
Other Working Capital Changes
|
| -67.00M | 204.00M | -205.00M | 469.00M | 180.00M | -397.00M | 115.00M | -252.00M | 74.00M | 69.00M | 85.00M | 166.00M | 18.00M | -115.00M | 98.00M | -818.00M | 1,423.00M | -567.00M | -113.00M | 252.00M | 1,140.00M | -1079.00M | -410.00M | -107.00M | 8.00M | 194.00M | -421.00M | 235.00M | -154.00M | 313.00M | 673.00M | 402.00M | -527.00M | -864.00M | 45.00M | -20.00M | -57.00M | -324.00M | 74.00M | 9.00M | -175.00M | 62.00M | -126.00M | -139.00M | 98.00M | 217.00M | -81.00M | -6.00M | -62.00M | 221.00M | 25.00M | -153.00M | 144.00M | -100.00M | 12.00M | 5.00M | -103.00M | 89.00M | 151.00M | -303.00M | 418.00M |
|
Capital Expenditures
|
| 80.00M | 113.00M | 115.00M | 103.00M | 141.00M | 135.00M | 197.00M | 232.00M | 188.00M | 319.00M | 279.00M | 233.00M | 278.00M | 371.00M | 282.00M | 305.00M | 399.00M | 425.00M | 363.00M | 366.00M | 338.00M | 292.00M | 210.00M | 211.00M | 194.00M | -368.00M | 231.00M | 1.00M | 101.00M | -17.00M | 62.00M | 64.00M | 67.00M | 79.00M | 65.00M | 67.00M | 63.00M | 55.00M | 53.00M | 62.00M | 40.00M | 44.00M | 47.00M | 111.00M | 81.00M | 66.00M | 55.00M | 99.00M | 100.00M | 84.00M | 58.00M | 73.00M | 70.00M | 102.00M | 68.00M | 66.00M | 58.00M | 88.00M | 88.00M | 96.00M | 82.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 80.00M | -26.00M | 26.00M | | 6.00M | | | | 54.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| 39.00M | -155.00M | 31.00M | 4.00M | 91.00M | 16.00M | 3.00M | 1,288.00M | 57.00M | 13.00M | | | | 6.00M | | 402.00M | 156.00M | | 305.00M | 481.00M | 69.00M | | 952.00M | 90.00M | 3.00M | -36.00M | 43.00M | 6.00M | 56.00M | 144.00M | 1.00M | 9.00M | 3.00M | 2.00M | 10.00M | 41.00M | 1.00M | -13.00M | 1.00M | | 1.00M | 6.00M | 20.00M | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | -613.00M | 54.00M | 1,172.00M | 179.00M | 578.00M | -154.00M | -116.00M | -123.00M | 3,763.00M | 424.00M | 34.00M | 33.00M | 14.00M | | 8.00M | 15.00M | 2.00M | | | 26.00M | 354.00M | | | 2.00M | | 19.00M | 1.00M | | 13.00M | 2.00M | 2.00M | 1.00M | 85.00M | 6.00M | 46.00M | 60.00M |
|
Change in Acquisitions & Divestments
|
| 1,430.00M | -162.00M | 1,114.00M | 2,525.00M | 511.00M | 1,223.00M | 4,218.00M | 1,340.00M | 1,331.00M | 278.00M | 780.00M | 14.00M | 780.00M | 3,090.00M | 410.00M | 664.00M | 3,991.00M | 14.00M | 339.00M | 1,176.00M | 1,889.00M | 877.00M | 4,988.00M | 892.00M | 983.00M | 767.00M | 488.00M | 1,353.00M | 451.00M | 121.00M | 3,130.00M | 2,087.00M | 321.00M | -5537.00M | 424.00M | 34.00M | | | | | 55.00M | 43.00M | 182.00M | 210.00M | 30.00M | 23.00M | 107.00M | 45.00M | 1.00M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -82.00M | 41.00M | -139.00M | -107.00M | -384.00M | 23.00M | -240.00M | -1503.00M | -233.00M | -346.00M | -355.00M | -205.00M | -226.00M | -670.00M | -296.00M | -752.00M | -537.00M | -372.00M | -573.00M | -920.00M | -366.00M | -526.00M | -1178.00M | -304.00M | -185.00M | -178.00M | -473.00M | 1,169.00M | -64.00M | 630.00M | -207.00M | -197.00M | -68.00M | 3,496.00M | 314.00M | -67.00M | 384.00M | -45.00M | -324.00M | -182.00M | -45.00M | -30.00M | 116.00M | 130.00M | -26.00M | 308.00M | 38.00M | -107.00M | -102.00M | -89.00M | -63.00M | -110.00M | 92.00M | -209.00M | -75.00M | -92.00M | -59.00M | 11.00M | -118.00M | -186.00M | -33.00M |
|
Other financing activities
|
| 16.00M | 3.00M | 1.00M | -15.00M | -6.00M | 31.00M | -8.00M | -14.00M | -16.00M | 21.00M | -600.00M | | 586.00M | 32.00M | -10.00M | -14.00M | -18.00M | | -13.00M | -2.00M | -53.00M | 48.00M | -8.00M | -9.00M | 6.00M | -221.00M | -9.00M | -12.00M | -170.00M | 791.00M | -13.00M | -64.00M | 357.00M | 30.00M | 1.00M | 69.00M | 150.00M | | -14.00M | -4.00M | 1.00M | -7.00M | 40.00M | 6.00M | -59.00M | 92.00M | -13.00M | -3.00M | 22.00M | 3.00M | -2.00M | -1.00M | -1.00M | -10.00M | -4.00M | -5.00M | -2.00M | -9.00M | -5.00M | 1.00M | -11.00M |
|
Cash from Financing Activities
|
| -458.00M | 466.00M | 271.00M | -1788.00M | -497.00M | -101.00M | 1,326.00M | -59.00M | 187.00M | 26.00M | -323.00M | 700.00M | 261.00M | 270.00M | 1,180.00M | 773.00M | 60.00M | -5.00M | 702.00M | -135.00M | -89.00M | 348.00M | 364.00M | -26.00M | -59.00M | 11.00M | 1,243.00M | -149.00M | -45.00M | -419.00M | 238.00M | -105.00M | -52.00M | -238.00M | -272.00M | 1,243.00M | -1108.00M | 703.00M | 7.00M | -539.00M | -36.00M | -85.00M | 214.00M | 70.00M | -174.00M | 183.00M | -435.00M | 102.00M | -70.00M | 59.00M | 1.00M | -1622.00M | -693.00M | -71.00M | -587.00M | -171.00M | -815.00M | 250.00M | -65.00M | -485.00M | -431.00M |
|
Dividends Paid - Common
|
| 21.00M | 22.00M | 21.00M | 10.00M | 8.00M | 16.00M | 10.00M | 10.00M | 11.00M | 37.00M | 92.00M | 167.00M | 83.00M | 37.00M | 427.00M | 66.00M | 102.00M | 47.00M | 48.00M | 67.00M | 75.00M | 62.00M | 19.00M | 35.00M | 27.00M | 22.00M | 10.00M | 30.00M | 21.00M | 20.00M | 28.00M | 30.00M | 37.00M | 2.00M | 30.00M | 26.00M | 34.00M | 29.00M | 23.00M | 438.00M | 32.00M | 33.00M | | | 22.00M | 42.00M | 36.00M | 66.00M | 116.00M | 52.00M | 85.00M | 85.00M | 71.00M | 78.00M | 28.00M | 179.00M | 113.00M | 71.00M | 12.00M | 142.00M | 79.00M |
|
Exchange Rate Effect
|
| 33.00M | -6.00M | 19.00M | 6.00M | -35.00M | -12.00M | 18.00M | -18.00M | 16.00M | -1.00M | -13.00M | -6.00M | 7.00M | -2.00M | -2.00M | 6.00M | 5.00M | -19.00M | 13.00M | 2.00M | -15.00M | -7.00M | -10.00M | -8.00M | -4.00M | 22.00M | 9.00M | -8.00M | 1.00M | 1.00M | -3.00M | 2.00M | | -6.00M | -1.00M | -1.00M | | | 2.00M | | -3.00M | -3.00M | 6.00M | | -1.00M | -2.00M | 2.00M | 4.00M | 2.00M | -9.00M | | | | | | | 2.00M | | 1.00M | -3.00M | -2.00M |
|
Change in Cash
|
| -230.00M | 702.00M | -296.00M | -62.00M | -436.00M | 134.00M | 1,189.00M | -258.00M | -69.00M | -82.00M | -620.00M | 915.00M | -49.00M | -91.00M | 80.00M | -9.00M | -253.00M | -167.00M | -44.00M | -714.00M | -113.00M | 41.00M | -202.00M | 44.00M | 82.00M | -658.00M | 388.00M | 324.00M | -200.00M | -485.00M | -520.00M | -286.00M | 656.00M | 3,577.00M | -275.00M | -391.00M | -793.00M | 1,066.00M | -1688.00M | -486.00M | 1,778.00M | -1258.00M | -215.00M | 387.00M | 229.00M | 744.00M | 1,525.00M | 708.00M | 541.00M | -2324.00M | 203.00M | -3.00M | 1,026.00M | -166.00M | -913.00M | 627.00M | -926.00M | 505.00M | -364.00M | -399.00M | -451.00M |
|
Free Cash Flow
|
| 197.00M | 88.00M | -562.00M | 1,724.00M | 339.00M | 87.00M | -112.00M | 1,090.00M | -227.00M | -80.00M | -208.00M | 193.00M | -369.00M | -60.00M | -1084.00M | -341.00M | -180.00M | -196.00M | -549.00M | -27.00M | 19.00M | -54.00M | 400.00M | 171.00M | 136.00M | 264.00M | -642.00M | -812.00M | -203.00M | -701.00M | -769.00M | -115.00M | 1,022.00M | 513.00M | -353.00M | -1591.00M | -119.00M | 353.00M | -1426.00M | 173.00M | 1,822.00M | -1184.00M | -598.00M | 76.00M | 349.00M | 189.00M | 1,865.00M | 610.00M | 611.00M | -2369.00M | 207.00M | 1,656.00M | 1,557.00M | 13.00M | -319.00M | 827.00M | -112.00M | 156.00M | -270.00M | 179.00M | -67.00M |
|
Net Cash Flow
|
| -263.00M | 708.00M | -315.00M | -68.00M | -401.00M | 144.00M | 1,171.00M | -240.00M | -85.00M | -81.00M | -607.00M | 921.00M | -56.00M | -89.00M | 82.00M | -15.00M | -258.00M | -148.00M | -57.00M | -716.00M | -98.00M | 60.00M | -204.00M | 52.00M | 86.00M | -271.00M | 359.00M | 209.00M | -211.00M | -507.00M | -676.00M | -353.00M | 969.00M | 3,850.00M | -246.00M | -348.00M | -780.00M | 1,066.00M | -1690.00M | -486.00M | 1,781.00M | -1255.00M | -221.00M | 387.00M | 230.00M | 746.00M | 1,523.00M | 704.00M | 539.00M | -2315.00M | 203.00M | -3.00M | 1,026.00M | -165.00M | -913.00M | 630.00M | -928.00M | 505.00M | -365.00M | -396.00M | -449.00M |