|
Net Income
|
447.00M | 10.00M | -54.00M | 28.00M | 51.00M | 54.00M | -48.00M | 173.00M | 985.00M | 1,329.00M | 1,557.00M | 1,826.00M | 2,062.00M | 2,066.00M | 2,384.00M | 2,963.00M | 3,869.00M |
|
Depreciation and Depletion
|
149.00M | 148.00M | 164.00M | 171.00M | 166.00M | 144.00M | 157.00M | 195.00M | 214.00M | 228.00M | 199.00M | 189.00M | 166.00M | 187.00M | 160.00M | 159.00M | 172.00M |
|
Share-based Compensation
|
133.00M | 135.00M | 153.00M | 169.00M | 195.00M | 204.00M | 257.00M | 281.00M | 326.00M | 382.00M | 401.00M | 435.00M | 753.00M | 1,308.00M | 1,712.00M | 1,940.00M | 1,968.00M |
|
Deferred Taxes
|
22.00M | -69.00M | 31.00M | -62.00M | 13.00M | 93.00M | -100.00M | 70.00M | 17.00M | -5.00M | -7.00M | -179.00M | -42.00M | 120.00M | -628.00M | -554.00M | -435.00M |
|
Cash from Discontinued Operations
|
| 58.00M | | | 53.00M | 40.00M | | 354.00M | | | | | | | | | |
|
Gains from Investment Securities
|
-13.00M | -23.00M | -19.00M | -14.00M | 25.00M | -24.00M | 113.00M | 108.00M | 153.00M | 199.00M | 251.00M | 244.00M | 383.00M | 611.00M | 633.00M | 1,002.00M | 982.00M |
|
Asset Writedowns and Impairment
|
| | 30.00M | | 46.00M | | 297.00M | | | | | | | | | | |
|
Non-cash Items
|
452.00M | 305.00M | 484.00M | 361.00M | 452.00M | 457.00M | 774.00M | 311.00M | 592.00M | 715.00M | 634.00M | 540.00M | 1,097.00M | 2,259.00M | 2,061.00M | 2,348.00M | 2,544.00M |
|
Cash from Operations
|
812.00M | 998.00M | 1,013.00M | 1,246.00M | 1,366.00M | 1,446.00M | 1,589.00M | 1,460.00M | 1,599.00M | 2,112.00M | 2,324.00M | 2,414.00M | 3,250.00M | 3,889.00M | 5,046.00M | 4,884.00M | 6,207.00M |
|
Amortizatization of Intangibles
|
126.00M | 108.00M | 77.00M | 71.00M | 66.00M | 53.00M | 74.00M | 43.00M | 22.00M | 25.00M | 26.00M | 29.00M | 197.00M | 559.00M | 646.00M | 630.00M | 637.00M |
|
Depreciation & Amortization (CF)
|
149.00M | 148.00M | 164.00M | 171.00M | 166.00M | 144.00M | 157.00M | 195.00M | 214.00M | 228.00M | 199.00M | 189.00M | 166.00M | 187.00M | 160.00M | 159.00M | 172.00M |
|
Change in Receivables
|
18.00M | -2.00M | 36.00M | 10.00M | -12.00M | 5.00M | -24.00M | 20.00M | -5.00M | -5.00M | -11.00M | 59.00M | 104.00M | 31.00M | -42.00M | 52.00M | 71.00M |
|
Change in Account Payables
|
-7.00M | 40.00M | -24.00M | 19.00M | 4.00M | 15.00M | 35.00M | -23.00M | | 12.00M | 90.00M | 33.00M | 206.00M | -95.00M | -97.00M | 133.00M | 73.00M |
|
Change in Accured Expenses
|
-55.00M | 33.00M | 8.00M | 17.00M | 12.00M | 43.00M | 24.00M | -22.00M | 10.00M | 75.00M | 16.00M | 100.00M | -70.00M | -357.00M | 549.00M | -569.00M | -64.00M |
|
Change in Taxes
|
-18.00M | 14.00M | -15.00M | -19.00M | 9.00M | -27.00M | 49.00M | -64.00M | 44.00M | 1.00M | -5.00M | -53.00M | 51.00M | -29.00M | -64.00M | 48.00M | -27.00M |
|
Other Working Capital Changes
|
-366.00M | -119.00M | 105.00M | -124.00M | 62.00M | -82.00M | -450.00M | 192.00M | 68.00M | -68.00M | -133.00M | -132.00M | -66.00M | 436.00M | -601.00M | 429.00M | 283.00M |
|
Capital Expenditures
|
131.00M | 74.00M | 114.00M | 135.00M | 129.00M | 104.00M | 142.00M | 416.00M | 128.00M | 86.00M | 79.00M | 78.00M | 72.00M | 157.00M | 210.00M | 191.00M | 84.00M |
|
Change in Intangibles
|
20.00M | 13.00M | 15.00M | 10.00M | 14.00M | 15.00M | | | | | | | | | | | |
|
Acquisitions
|
161.00M | 218.00M | | 392.00M | 17.00M | 471.00M | 95.00M | | | 363.00M | 64.00M | | 3,064.00M | 5,682.00M | 33.00M | 83.00M | 184.00M |
|
Divestments
|
| 122.00M | | | 60.00M | 1,025.00M | | 463.00M | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
426.00M | 1,660.00M | 1,626.00M | 840.00M | 333.00M | 567.00M | 620.00M | 1,165.00M | 359.00M | 286.00M | 303.00M | 596.00M | 550.00M | 1,524.00M | 449.00M | 676.00M | 864.00M |
|
Cash from Investing Activities
|
-432.00M | -997.00M | 497.00M | -225.00M | -485.00M | -49.00M | -182.00M | 371.00M | -17.00M | -532.00M | -635.00M | -97.00M | -3965.00M | -5421.00M | -922.00M | -227.00M | -2318.00M |
|
Other financing activities
|
18.00M | 18.00M | 71.00M | 71.00M | 69.00M | 82.00M | 85.00M | 59.00M | -1.00M | -1.00M | -8.00M | -1.00M | -2.00M | -10.00M | -1.00M | -2.00M | -1.00M |
|
Cash from Financing Activities
|
-110.00M | -467.00M | -1006.00M | -1344.00M | -262.00M | -1551.00M | -1422.00M | -1999.00M | -1632.00M | -639.00M | -965.00M | 2,034.00M | -3176.00M | 1,732.00M | -4269.00M | -397.00M | -1510.00M |
|
Dividends Paid - Common
|
| | | 178.00M | 203.00M | 220.00M | 283.00M | 318.00M | 353.00M | 407.00M | 501.00M | 561.00M | 646.00M | 774.00M | 889.00M | 1,034.00M | 1,189.00M |
|
Exchange Rate Effect
|
-4.00M | 1.00M | 4.00M | -6.00M | -3.00M | -6.00M | -26.00M | -2.00M | 9.00M | -11.00M | -3.00M | -6.00M | 13.00M | -22.00M | | -13.00M | 3.00M |
|
Change in Cash
|
266.00M | -465.00M | 508.00M | -329.00M | 616.00M | -160.00M | -41.00M | -170.00M | -41.00M | 930.00M | 721.00M | 4,345.00M | -3878.00M | 178.00M | -145.00M | 4,247.00M | 2,382.00M |
|
Beginning Cash Balance
|
413.00M | 679.00M | 214.00M | 722.00M | 393.00M | 1,009.00M | 849.00M | 808.00M | 570.00M | 534.00M | 1,395.00M | 2,097.00M | 6,440.00M | 2,618.00M | 2,993.00M | -638.00M | 502.00M |
|
Free Cash Flow
|
681.00M | 924.00M | 899.00M | 1,111.00M | 1,237.00M | 1,342.00M | 1,447.00M | 1,044.00M | 1,471.00M | 2,026.00M | 2,245.00M | 2,336.00M | 3,178.00M | 3,732.00M | 4,836.00M | 4,693.00M | 6,123.00M |
|
Net Cash Flow
|
270.00M | -466.00M | 504.00M | -323.00M | 619.00M | -154.00M | -15.00M | -168.00M | -50.00M | 941.00M | 724.00M | 4,351.00M | -3891.00M | 200.00M | -145.00M | 4,260.00M | 2,379.00M |