|
Net Income
|
-1.00M | -1.00M | | 623.00M | 1.00M | -20.00M | 1.00M | 562.00M | 404.00M | 316.00M | 412.00M | 519.00M | 198.00M | 310.00M | 482.00M | -80.00M | 8.00M | -36.00M | -446.00M | -206.00M | -187.00M | 29.00M | -7.00M | 49.00M | 247.00M | 282.00M | -114.00M | 199.00M | -288.00M | 393.00M | 683.00M | 391.00M | 278.00M | 212.00M | 531.00M | 380.00M | 248.00M | 289.00M | -211.00M | 396.00M | 225.00M | 39.00M | 211.00M | -1044.00M | -846.00M | 162.00M | 437.00M | 293.00M | 793.00M | 246.00M | 353.00M | 352.00M | 187.00M | -27.00M | 379.00M | 404.00M | 388.00M | 276.00M | 477.00M | 485.00M | 395.00M | 425.00M | 189.00M | 392.00M | 416.00M | 536.00M | 428.00M |
|
Cash from Discontinued Operations
|
| -4.00M | -7.00M | | | | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -35.00M | 265.00M | -10.00M | -14.00M | 0.06 | 191.00M | -8.00M | 3.00M | 0.06 | 133.00M | 36.00M | 54.00M | 18.00M | 34.00M | 22.00M | 61.00M | 52.00M | 245.00M | -2.00M | 6.00M | 48.00M | -186.00M | 10.00M | 77.00M | 51.00M | -320.00M | -6.00M | -142.00M | 24.00M | -97.00M | 13.00M | 27.00M | 96.00M | 237.00M | 112.00M | 33.00M | 28.00M | -745.00M | 61.00M | 32.00M | 2.00M | 111.00M | 31.00M | 34.00M | 55.00M | 7.00M | -257.00M | 444.00M | -102.00M | -172.00M | -36.00M | -30.00M | 1.00M | -171.00M | 34.00M | 86.00M | 42.00M | 16.00M | 10.00M | -53.00M | 33.00M | -88.00M | 45.00M | -11.00M | 11.00M | -167.00M |
|
Non-cash Items
|
| 334.00M | | 175.00M | 271.00M | 194.00M | | 164.00M | 279.00M | 532.00M | | 270.00M | 403.00M | 437.00M | | 335.00M | 278.00M | 312.00M | | 746.00M | 366.00M | 379.00M | | 510.00M | 293.00M | 567.00M | | 585.00M | 804.00M | 287.00M | | 318.00M | 296.00M | 345.00M | | 185.00M | 309.00M | 627.00M | | 369.00M | 235.00M | 143.00M | | 1,363.00M | 1,067.00M | 73.00M | | 257.00M | -444.00M | 102.00M | | 328.00M | 169.00M | 229.00M | | 204.00M | 96.00M | 219.00M | | 175.00M | 75.00M | 175.00M | | 180.00M | 181.00M | 210.00M | |
|
Cash from Operations
|
| 1,128.00M | 1,834.00M | 294.00M | 506.00M | 184.00M | -1031.00M | 1,129.00M | -213.00M | 1,108.00M | 1,941.00M | 328.00M | 778.00M | 996.00M | 752.00M | 608.00M | -105.00M | 826.00M | 767.00M | 423.00M | 769.00M | 904.00M | 894.00M | 42.00M | 1,045.00M | 1,108.00M | 1,352.00M | 149.00M | 622.00M | 945.00M | 537.00M | -1.00M | 1,232.00M | 579.00M | 780.00M | 513.00M | 1,638.00M | 1,244.00M | 827.00M | 81.00M | 393.00M | 797.00M | 470.00M | 329.00M | 111.00M | 851.00M | 454.00M | 134.00M | 409.00M | 1,133.00M | 947.00M | 423.00M | 1,023.00M | 1,246.00M | 622.00M | 719.00M | 1,434.00M | 1,277.00M | 477.00M | 198.00M | 952.00M | 934.00M | 941.00M | 736.00M | 1,006.00M | 920.00M | 617.00M |
|
Change in Receivables
|
| -355.00M | 49.00M | 4.00M | 36.00M | -2.00M | 116.00M | -15.00M | 89.00M | 107.00M | -144.00M | | | | 520.00M | | | | 59.00M | | | | -167.00M | 153.00M | 90.00M | -274.00M | -89.00M | 275.00M | 154.00M | -264.00M | -189.00M | -51.00M | 274.00M | -242.00M | -74.00M | 147.00M | 360.00M | -525.00M | 149.00M | -15.00M | 94.00M | -258.00M | 65.00M | 266.00M | 308.00M | -301.00M | 152.00M | 736.00M | 351.00M | 28.00M | 294.00M | 28.00M | 606.00M | -187.00M | -131.00M | -5.00M | 461.00M | -385.00M | 197.00M | 113.00M | 486.00M | -209.00M | 539.00M | 246.00M | 427.00M | -330.00M | 65.00M |
|
Change in Inventory
|
| 81.00M | -664.00M | 584.00M | 5.00M | -832.00M | 2,021.00M | -522.00M | 1,043.00M | -290.00M | -585.00M | 494.00M | -17.00M | -55.00M | -16.00M | -8.00M | 887.00M | 19.00M | 3.00M | 225.00M | -108.00M | 30.00M | -18.00M | 371.00M | -381.00M | -189.00M | -475.00M | 541.00M | 7.00M | -80.00M | 60.00M | 567.00M | -704.00M | 199.00M | -170.00M | -84.00M | -1198.00M | -217.00M | -203.00M | 480.00M | 125.00M | -61.00M | -50.00M | -197.00M | 537.00M | 141.00M | 90.00M | 129.00M | 379.00M | -328.00M | -131.00M | 374.00M | -337.00M | -330.00M | 134.00M | -42.00M | -696.00M | -167.00M | 328.00M | 607.00M | -115.00M | 206.00M | -3.00M | 144.00M | -163.00M | 187.00M | 245.00M |
|
Change in Account Payables
|
| -11.00M | -635.00M | | | -126.00M | -242.00M | 45.00M | 48.00M | -98.00M | -232.00M | 99.00M | 22.00M | -174.00M | 483.00M | 79.00M | 119.00M | -364.00M | 98.00M | 85.00M | 149.00M | -456.00M | -141.00M | 304.00M | 147.00M | -256.00M | 46.00M | 511.00M | 155.00M | -202.00M | -227.00M | 135.00M | 127.00M | -14.00M | -226.00M | 311.00M | 252.00M | -455.00M | 374.00M | 57.00M | 146.00M | 134.00M | 21.00M | 510.00M | 671.00M | 298.00M | 202.00M | 605.00M | 768.00M | 518.00M | 594.00M | 512.00M | 905.00M | 582.00M | 59.00M | 432.00M | 733.00M | 19.00M | 483.00M | 443.00M | 812.00M | 304.00M | 806.00M | 656.00M | 758.00M | 108.00M | 148.00M |
|
Change in Accured Expenses
|
| 39.00M | 77.00M | -42.00M | 15.00M | 55.00M | 104.00M | -297.00M | 21.00M | -73.00M | 23.00M | -187.00M | 100.00M | 46.00M | -32.00M | -101.00M | 155.00M | 161.00M | 255.00M | -294.00M | 188.00M | -46.00M | 275.00M | -227.00M | 107.00M | 12.00M | 75.00M | -287.00M | 181.00M | 115.00M | 17.00M | -265.00M | 186.00M | -37.00M | 230.00M | -215.00M | 100.00M | 40.00M | -27.00M | -104.00M | 177.00M | 242.00M | -122.00M | -288.00M | 242.00M | 284.00M | 18.00M | 126.00M | 472.00M | 103.00M | 196.00M | -202.00M | 289.00M | 74.00M | -24.00M | -238.00M | 99.00M | 190.00M | -146.00M | -37.00M | 120.00M | -29.00M | -63.00M | 27.00M | -19.00M | -242.00M | -40.00M |
|
Change in Taxes
|
| 130.00M | 128.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 143.00M | -205.00M | -8.00M | 112.00M | -214.00M | 193.00M | -10.00M | -17.00M | -122.00M | -32.00M | 6.00M | 75.00M | -67.00M | -88.00M | 3.00M | 67.00M | -6.00M | -44.00M | 90.00M | 88.00M | -51.00M | 1.00M | 57.00M | 45.00M | -21.00M | -38.00M | 20.00M | 67.00M | -7.00M | -9.00M | 40.00M | 68.00M | -23.00M | 10.00M | 56.00M | 95.00M | 18.00M | -67.00M | 143.00M | 153.00M | 90.00M | -30.00M | 116.00M | 164.00M | 131.00M | 102.00M | 250.00M | 470.00M | 133.00M | 93.00M | 134.00M | 226.00M | 126.00M | -95.00M | 85.00M | 88.00M | -21.00M | -64.00M | 114.00M | 58.00M | -46.00M | -543.00M | 92.00M | 54.00M | -132.00M | -237.00M |
|
Capital Expenditures
|
| 790.00M | 359.00M | 212.00M | 261.00M | 197.00M | 247.00M | 150.00M | 150.00M | 202.00M | 833.00M | 238.00M | 631.00M | 125.00M | 411.00M | 602.00M | 548.00M | 157.00M | 430.00M | 758.00M | 394.00M | 623.00M | 978.00M | 453.00M | 774.00M | 220.00M | 108.00M | 292.00M | 603.00M | 290.00M | 265.00M | 211.00M | 265.00M | 259.00M | 296.00M | 230.00M | 250.00M | 251.00M | 264.00M | 223.00M | 282.00M | 238.00M | 298.00M | 233.00M | 207.00M | 144.00M | 126.00M | 87.00M | 96.00M | 144.00M | 155.00M | 121.00M | 191.00M | 125.00M | 223.00M | 159.00M | 140.00M | 164.00M | 223.00M | 159.00M | 159.00M | 140.00M | 174.00M | 98.00M | 134.00M | 156.00M | 191.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | 198.00M | 16.00M | | | 19.00M | 194.00M | 41.00M | 110.00M | 9.00M | 61.00M | 5.00M | 19.00M | 111.00M | 47.00M | 11.00M | 19.00M | | | 5.00M | 15.00M | 8.00M | 5.00M | 220.00M | 54.00M | 3.00M | 53.00M | 2.00M | 67.00M | -1.00M | 11.00M | 2.00M | | 108.00M | 3.00M | | | 1.00M | 3.00M | | | 36.00M | 18.00M | | | | 28.00M | | | | | | | | | 23.00M | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | 268.00M | | | | | | | | | | | -4.00M | | | | 4.00M | 23.00M | | | 1.00M | | | | | 58.00M | | | | | | | | | | | | 53.00M | | | | | | | | |
|
Divestments
|
| 4.00M | 7.00M | | | | 1.00M | | | | | | | | 23.00M | 58.00M | 111.00M | 18.00M | 17.00M | 68.00M | 50.00M | 15.00M | 34.00M | 20.00M | 65.00M | 71.00M | 18.00M | 89.00M | 35.00M | 83.00M | 120.00M | 62.00M | 57.00M | 60.00M | 33.00M | 69.00M | 25.00M | 288.00M | 88.00M | 337.00M | 222.00M | 121.00M | 62.00M | 204.00M | 55.00M | 46.00M | 93.00M | 49.00M | 368.00M | -178.00M | 68.00M | 113.00M | 21.00M | 22.00M | 15.00M | 75.00M | 57.00M | 73.00M | 26.00M | 13.00M | 17.00M | 16.00M | 52.00M | 25.00M | 26.00M | 38.00M | 14.00M |
|
Change in Acquisitions & Divestments
|
| 4,424.00M | 3,738.00M | 2,737.00M | 3,651.00M | 2,875.00M | 3,251.00M | 1,893.00M | 2,231.00M | 1,788.00M | 1,679.00M | 1,929.00M | 1,374.00M | 1,458.00M | 1,362.00M | 1,409.00M | 1,734.00M | 1,687.00M | 2,039.00M | 1,550.00M | 1,369.00M | 1,086.00M | 909.00M | 1,144.00M | 1,715.00M | 731.00M | 800.00M | 1,722.00M | 1,348.00M | 1,169.00M | 1,093.00M | 1,359.00M | 1,783.00M | 1,025.00M | 1,271.00M | 2,576.00M | 2,205.00M | 1,841.00M | 1,786.00M | 2,259.00M | 1,599.00M | 1,014.00M | 970.00M | 823.00M | 2,950.00M | 1,250.00M | 881.00M | 1,084.00M | 1,020.00M | 1,256.00M | 1,104.00M | 916.00M | 2,377.00M | 1,592.00M | 1,024.00M | 1,414.00M | 871.00M | 999.00M | 745.00M | 736.00M | 875.00M | 724.00M | 458.00M | 814.00M | 799.00M | 954.00M | 790.00M |
|
Cash from Investing Activities
|
| -1048.00M | -2183.00M | -411.00M | 259.00M | -349.00M | 1,165.00M | -816.00M | 1,189.00M | -726.00M | -1550.00M | -513.00M | -645.00M | -744.00M | -1193.00M | -633.00M | -660.00M | -572.00M | -1433.00M | -637.00M | -522.00M | 194.00M | -505.00M | 94.00M | -1128.00M | -553.00M | -348.00M | -157.00M | -960.00M | -729.00M | -341.00M | 273.00M | -1827.00M | -533.00M | -568.00M | 56.00M | -1293.00M | 520.00M | -727.00M | 300.00M | -256.00M | -528.00M | -187.00M | 427.00M | -752.00M | -783.00M | -306.00M | 306.00M | -213.00M | -517.00M | -763.00M | -187.00M | -599.00M | -993.00M | -568.00M | -134.00M | -1333.00M | -786.00M | -492.00M | -1026.00M | -250.00M | -740.00M | 41.00M | -204.00M | -809.00M | -1204.00M | -611.00M |
|
Other financing activities
|
| 12.00M | -27.00M | -14.00M | -12.00M | -2.00M | 4.00M | -1.00M | -11.00M | 1.00M | | -2.00M | -2.00M | -2.00M | -1.00M | -3.00M | -20.00M | -6.00M | -11.00M | 1.00M | 16.00M | -3.00M | 2.00M | 5.00M | 1.00M | -2.00M | | -1.00M | | -1.00M | -8.00M | | | -15.00M | | 74.00M | 9.00M | -8.00M | -1.00M | -13.00M | -2.00M | | -1.00M | -12.00M | -1.00M | | 11.00M | -12.00M | | | | -14.00M | 10.00M | -12.00M | | -15.00M | -2.00M | | -1.00M | -17.00M | -28.00M | 1.00M | -14.00M | -23.00M | -40.00M | -6.00M | 2.00M |
|
Cash from Financing Activities
|
| -63.00M | 381.00M | 64.00M | -809.00M | 218.00M | -161.00M | -312.00M | -951.00M | -399.00M | -391.00M | 154.00M | -95.00M | -222.00M | 499.00M | -17.00M | 751.00M | -166.00M | 703.00M | 233.00M | -274.00M | -744.00M | -657.00M | -223.00M | 57.00M | -472.00M | -887.00M | -123.00M | 383.00M | -218.00M | -208.00M | -188.00M | 536.00M | 9.00M | -156.00M | -591.00M | -337.00M | -1647.00M | -260.00M | -449.00M | -36.00M | -262.00M | -397.00M | -144.00M | 366.00M | 145.00M | -565.00M | -258.00M | -279.00M | -376.00M | -376.00M | -56.00M | -262.00M | -303.00M | -416.00M | -524.00M | -235.00M | -188.00M | -353.00M | 987.00M | -787.00M | -122.00M | -976.00M | -520.00M | -322.00M | 408.00M | -79.00M |
|
Dividends Paid - Common
|
| 242.00M | 193.00M | 166.00M | 137.00M | 173.00M | 16.00M | 98.00M | 98.00M | 101.00M | 102.00M | 108.00M | 108.00M | 114.00M | 120.00M | 122.00M | 121.00M | 128.00M | 129.00M | 106.00M | 78.00M | 77.00M | 77.00M | 82.00M | 28.00M | 28.00M | 27.00M | 75.00M | 19.00M | 20.00M | 20.00M | 76.00M | 20.00M | 21.00M | 22.00M | 78.00M | 22.00M | 10.00M | 11.00M | 68.00M | 10.00M | 10.00M | 10.00M | 69.00M | 9.00M | 10.00M | 11.00M | 32.00M | 11.00M | 11.00M | 11.00M | 68.00M | 11.00M | 8.00M | 11.00M | 44.00M | 11.00M | 10.00M | 9.00M | 56.00M | 9.00M | 10.00M | 10.00M | 55.00M | 10.00M | 11.00M | 10.00M |
|
Exchange Rate Effect
|
| 3.00M | 2.00M | -2.00M | | | | 2.00M | | -3.00M | | 1.00M | | | 1.00M | -7.00M | 1.00M | 3.00M | | 1.00M | 1.00M | -5.00M | -5.00M | -6.00M | 4.00M | -4.00M | -5.00M | -1.00M | -5.00M | -2.00M | -5.00M | 1.00M | 4.00M | 4.00M | | 1.00M | -6.00M | 1.00M | -6.00M | 2.00M | | -5.00M | 8.00M | -9.00M | 4.00M | 5.00M | 9.00M | | | -7.00M | 2.00M | -3.00M | -9.00M | -15.00M | 8.00M | 1.00M | 3.00M | | | -2.00M | -1.00M | 6.00M | -13.00M | 7.00M | 12.00M | -4.00M | 1.00M |
|
Change in Cash
|
| 20.00M | 34.00M | -55.00M | -44.00M | 41.00M | -12.00M | 3.00M | 25.00M | -20.00M | 1.00M | -30.00M | 37.00M | 33.00M | 59.00M | -49.00M | -15.00M | 93.00M | 37.00M | 6.00M | -23.00M | 360.00M | -273.00M | -93.00M | -22.00M | 79.00M | 112.00M | -132.00M | 40.00M | -4.00M | -17.00M | 85.00M | -55.00M | 59.00M | 56.00M | -21.00M | 2.00M | 118.00M | -166.00M | -66.00M | 101.00M | 2.00M | -106.00M | 603.00M | -271.00M | 218.00M | -408.00M | 182.00M | -82.00M | 233.00M | -190.00M | 177.00M | 153.00M | -65.00M | -354.00M | 62.00M | -131.00M | 299.00M | -363.00M | 157.00M | -86.00M | 78.00M | -7.00M | 19.00M | -113.00M | 120.00M | -72.00M |
|
Free Cash Flow
|
| 338.00M | 1,475.00M | 82.00M | 245.00M | -13.00M | -1278.00M | 979.00M | -363.00M | 906.00M | 1,108.00M | 90.00M | 147.00M | 871.00M | 341.00M | 6.00M | -653.00M | 669.00M | 337.00M | -335.00M | 375.00M | 281.00M | -84.00M | -411.00M | 271.00M | 888.00M | 1,244.00M | -143.00M | 19.00M | 655.00M | 272.00M | -212.00M | 967.00M | 320.00M | 484.00M | 283.00M | 1,388.00M | 993.00M | 563.00M | -142.00M | 111.00M | 559.00M | 172.00M | 96.00M | -96.00M | 707.00M | 328.00M | 47.00M | 313.00M | 989.00M | 792.00M | 302.00M | 832.00M | 1,121.00M | 399.00M | 560.00M | 1,294.00M | 1,113.00M | 254.00M | 39.00M | 793.00M | 794.00M | 767.00M | 638.00M | 872.00M | 764.00M | 426.00M |
|
Net Cash Flow
|
| 17.00M | 32.00M | -53.00M | -44.00M | 53.00M | -27.00M | 1.00M | 25.00M | -17.00M | | -31.00M | 38.00M | 30.00M | 58.00M | -42.00M | -14.00M | 88.00M | 37.00M | 19.00M | -27.00M | 354.00M | -268.00M | -87.00M | -26.00M | 83.00M | 117.00M | -131.00M | 45.00M | -2.00M | -12.00M | 84.00M | -59.00M | 55.00M | 56.00M | -22.00M | 8.00M | 117.00M | -160.00M | -68.00M | 101.00M | 7.00M | -114.00M | 612.00M | -275.00M | 213.00M | -417.00M | 182.00M | -83.00M | 240.00M | -192.00M | 180.00M | 162.00M | -50.00M | -362.00M | 61.00M | -134.00M | 303.00M | -368.00M | 159.00M | -85.00M | 72.00M | 6.00M | 12.00M | -125.00M | 124.00M | -73.00M |