|
Net Income
|
162.00M | 759.00M | 344.00M | 205.00M | 489.00M | | | | 461.00M | 830.00M | 225.00M | 322.00M | 527.00M | 747.00M | 396.00M | 289.00M | 540.00M | 941.00M | | | | | | | | | | | | | | | | | | | | | | | 1,046.00M | 1,676.00M | 1,049.00M | 510.00M | 1,337.00M | 2,828.00M | 692.00M | 978.00M | 2,321.00M | 3,018.00M | 1,896.00M | 1,207.00M | 2,333.00M | 2,992.00M | 154.00M | 958.00M | 2,260.00M | 2,673.00M | 1,773.00M | 1,020.00M | 1,755.00M | 2,383.00M | 1,695.00M | 1,124.00M | 1,641.00M | 2,398.00M | 1,616.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 355.00M | 444.00M | | 324.00M | 325.00M | 325.00M | | 359.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
16.00M | | 28.00M | 24.00M | 26.00M | 29.00M | 29.00M | 31.00M | 30.00M | 29.00M | 22.00M | 26.00M | 25.00M | 29.00M | 21.00M | 25.00M | 18.00M | 26.00M | 26.00M | 30.00M | 28.00M | 25.00M | 31.00M | 35.00M | 29.00M | 28.00M | 27.00M | 33.00M | 25.00M | 24.00M | 22.00M | 19.00M | 26.00M | 29.00M | 23.00M | 21.00M | 24.00M | 38.00M | 17.00M | -5.00M | 42.00M | 9.00M | 24.00M | 23.00M | 27.00M | 37.00M | 43.00M | 48.00M | 54.00M | 61.00M | 54.00M | 61.00M | 50.00M | 60.00M | 55.00M | 58.00M | 59.00M | 54.00M | 47.00M | 50.00M | 55.00M | 55.00M | 54.00M | 57.00M | 58.00M | 59.00M | 60.00M |
|
Deferred Taxes
|
-24.00M | | -36.00M | 19.00M | 82.00M | -225.00M | -4.00M | 6.00M | -43.00M | -7.00M | -150.00M | 254.00M | -230.00M | 171.00M | -54.00M | -27.00M | -26.00M | -30.00M | -61.00M | -45.00M | -67.00M | -70.00M | -64.00M | 77.00M | -38.00M | -64.00M | -38.00M | 72.00M | 52.00M | -77.00M | -47.00M | 100.00M | -64.00M | -23.00M | -31.00M | 171.00M | -21.00M | -54.00M | -64.00M | -12.00M | -106.00M | -15.00M | 33.00M | 265.00M | 46.00M | -60.00M | 19.00M | -113.00M | 110.00M | | -14.00M | 39.00M | 59.00M | -59.00M | -252.00M | 13.00M | 102.00M | -79.00M | -50.00M | 33.00M | 135.00M | -69.00M | -76.00M | 19.00M | 126.00M | -56.00M | -46.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 2.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-1041.00M | | -923.00M | 41.00M | 1.00M | 15.00M | 37.00M | 30.00M | 32.00M | 172.00M | | 28.00M | 70.00M | 89.00M | -2.00M | 62.00M | 73.00M | 40.00M | 24.00M | 36.00M | 91.00M | 60.00M | 45.00M | 45.00M | 11.00M | 28.00M | 67.00M | 19.00M | 3.00M | 6.00M | 12.00M | -8.00M | 1.00M | -11.00M | -3.00M | | | -1.00M | 4.00M | -1.00M | 1.00M | | -1.00M | | 22.00M | 2.00M | | 1.00M | 134.00M | | | | | 1.00M | -1.00M | 1.00M | 17.00M | 6.00M | | 4.00M | | | 11.00M | | 1.00M | 4.00M | 4.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 532.00M | | | 367.00M | 9.00M | | | | | | 206.00M | 112.00M | 1,176.00M | | | 53.00M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 61.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-236.00M | | 651.00M | -313.00M | 2,736.00M | 46.00M | 1,051.00M | 19.00M | 2,423.00M | 870.00M | 599.00M | 457.00M | 2,467.00M | 329.00M | 712.00M | 254.00M | 1,992.00M | 1,364.00M | 503.00M | 252.00M | 1,994.00M | 1,929.00M | 761.00M | 245.00M | 2,478.00M | 1,686.00M | 382.00M | 238.00M | 3,220.00M | 1,408.00M | 641.00M | 348.00M | 3,295.00M | 1,779.00M | 298.00M | -307.00M | 3,429.00M | 2,358.00M | 1,011.00M | -605.00M | 2,137.00M | 1,446.00M | 528.00M | 185.00M | 4,450.00M | 7,302.00M | -267.00M | -436.00M | 4,492.00M | 2,421.00M | 2,266.00M | 934.00M | 2,977.00M | 3,035.00M | 2,126.00M | 451.00M | 2,106.00M | 3,862.00M | 1,064.00M | 1,108.00M | 4,262.00M | 3,153.00M | 1,299.00M | 911.00M | 3,379.00M | 4,231.00M | 687.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 952.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.00M | 114.00M | 113.00M | 127.00M | 116.00M | 118.00M | 122.00M | 123.00M | 124.00M | 128.00M | 131.00M | 134.00M | 135.00M | 138.00M | 130.00M | 127.00M | 108.00M | 133.00M | 129.00M | 129.00M | 131.00M | 129.00M | 132.00M | 128.00M | 131.00M | 136.00M | 138.00M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.00M | 114.00M | 113.00M | 127.00M | 116.00M | 118.00M | 122.00M | 123.00M | 124.00M | 128.00M | 131.00M | 134.00M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
435.00M | | 433.00M | 430.00M | 424.00M | 424.00M | 424.00M | 412.00M | 397.00M | 389.00M | 385.00M | 408.00M | 396.00M | 393.00M | 396.00M | 438.00M | 376.00M | 391.00M | 400.00M | 395.00M | 398.00M | 400.00M | 401.00M | 387.00M | 391.00M | 400.00M | 401.00M | 395.00M | 383.00M | 395.00M | 412.00M | 400.00M | 389.00M | 379.00M | 380.00M | 392.00M | 387.00M | 364.00M | 455.00M | 401.00M | 337.00M | 347.00M | 345.00M | 381.00M | 373.00M | 374.00M | 405.00M | 442.00M | 443.00M | 464.00M | 481.00M | 494.00M | 503.00M | 504.00M | 502.00M | 472.00M | 465.00M | 476.00M | 486.00M | 496.00M | 486.00M | 481.00M | 494.00M | 511.00M | 507.00M | 515.00M | 535.00M |
|
Change in Inventory
|
-114.00M | | 235.00M | -175.00M | 1,644.00M | -1244.00M | -112.00M | -224.00M | 1,329.00M | -834.00M | 174.00M | -636.00M | 1,432.00M | -1087.00M | 295.00M | -396.00M | 1,674.00M | -1157.00M | 330.00M | -451.00M | 1,384.00M | -1202.00M | 459.00M | -811.00M | 1,687.00M | -883.00M | 732.00M | -954.00M | 1,556.00M | -1246.00M | 408.00M | -540.00M | 1,808.00M | -958.00M | 933.00M | -992.00M | 1,846.00M | -1297.00M | 481.00M | 259.00M | 2,478.00M | -1325.00M | -24.00M | -529.00M | 1,183.00M | -509.00M | 1,871.00M | 422.00M | 2,123.00M | -1027.00M | -650.00M | 967.00M | 2,646.00M | -918.00M | 580.00M | 286.00M | 990.00M | -2099.00M | 107.00M | -635.00M | 1,330.00M | -1383.00M | 725.00M | -158.00M | 926.00M | -2099.00M | 357.00M |
|
Change in Account Payables
|
-722.00M | | 75.00M | -758.00M | 2,773.00M | -2173.00M | 68.00M | -608.00M | 2,339.00M | -1313.00M | -134.00M | -897.00M | 2,625.00M | -1894.00M | 333.00M | -761.00M | 2,381.00M | -1372.00M | 54.00M | -772.00M | 2,041.00M | -861.00M | 272.00M | -1325.00M | 2,893.00M | -888.00M | 213.00M | -1694.00M | 3,169.00M | -1446.00M | 136.00M | -1206.00M | 3,291.00M | -1260.00M | 220.00M | -2343.00M | 3,521.00M | -1113.00M | 300.00M | -988.00M | 3,199.00M | -1997.00M | -679.00M | -1160.00M | 3,207.00M | 2,052.00M | -160.00M | -1888.00M | 3,058.00M | -1943.00M | -679.00M | 30.00M | 2,479.00M | -1200.00M | -358.00M | -1470.00M | 1,361.00M | -1552.00M | -419.00M | -1210.00M | 3,033.00M | -1354.00M | 265.00M | -1311.00M | 1,945.00M | -1795.00M | 402.00M |
|
Change in Accured Expenses
|
-206.00M | | | -472.00M | 784.00M | -258.00M | -54.00M | -253.00M | 453.00M | -3.00M | 117.00M | -352.00M | 587.00M | -142.00M | -135.00M | -193.00M | 362.00M | 222.00M | -93.00M | -172.00M | 269.00M | 129.00M | -31.00M | -179.00M | 241.00M | 102.00M | -253.00M | -20.00M | 435.00M | -111.00M | -277.00M | 32.00M | 441.00M | 139.00M | -262.00M | -181.00M | 604.00M | -47.00M | -33.00M | -110.00M | 260.00M | -224.00M | -444.00M | -231.00M | 703.00M | 539.00M | -617.00M | 188.00M | 421.00M | -560.00M | -282.00M | -149.00M | 81.00M | -344.00M | 468.00M | | -1360.00M | -21.00M | -822.00M | -24.00M | 90.00M | -29.00M | -487.00M | 332.00M | -17.00M | 762.00M | -1704.00M |
|
Other Working Capital Changes
|
46.00M | | 24.00M | -11.00M | 35.00M | 6.00M | -16.00M | 121.00M | -104.00M | -17.00M | 2.00M | -6.00M | 65.00M | 94.00M | -9.00M | -63.00M | 5.00M | -9.00M | 15.00M | -6.00M | -44.00M | -46.00M | -15.00M | 22.00M | 48.00M | -75.00M | -11.00M | 72.00M | 186.00M | -270.00M | 52.00M | 215.00M | 64.00M | -230.00M | -20.00M | -64.00M | 234.00M | -94.00M | -46.00M | 7.00M | 275.00M | -171.00M | -8.00M | 268.00M | 206.00M | 377.00M | -75.00M | 4.00M | 442.00M | 69.00M | -67.00M | -31.00M | 212.00M | -92.00M | -237.00M | 61.00M | -157.00M | -67.00M | -12.00M | 54.00M | 86.00M | -215.00M | 15.00M | 21.00M | 106.00M | -104.00M | -28.00M |
|
Capital Expenditures
|
727.00M | | 392.00M | 385.00M | 283.00M | 329.00M | 400.00M | 317.00M | 313.00M | 467.00M | 484.00M | 565.00M | 337.00M | 285.00M | 325.00M | 264.00M | 196.00M | 180.00M | 234.00M | 330.00M | 194.00M | 190.00M | 203.00M | 293.00M | 232.00M | 338.00M | 274.00M | 353.00M | 208.00M | 282.00M | 330.00M | 347.00M | 202.00M | 274.00M | 311.00M | 336.00M | 224.00M | 319.00M | 303.00M | 328.00M | 205.00M | 321.00M | 401.00M | 557.00M | 328.00M | 382.00M | 462.00M | 619.00M | 461.00M | 385.00M | 410.00M | 597.00M | 343.00M | 344.00M | 403.00M | 739.00M | 380.00M | 385.00M | 579.00M | 620.00M | 382.00M | 426.00M | 571.00M | 548.00M | 518.00M | 495.00M | 597.00M |
|
Sales of Property, Plant and Equipment
|
3.00M | | 4.00M | 1.00M | 5.00M | 4.00M | 15.00M | 1.00M | 5.00M | 15.00M | 6.00M | 26.00M | 29.00M | 20.00M | 56.00M | 25.00M | 6.00M | 41.00M | 15.00M | 13.00M | 16.00M | 8.00M | 20.00M | 8.00M | 3.00M | 17.00M | 31.00M | 6.00M | 11.00M | 6.00M | 11.00M | 9.00M | 6.00M | 4.00M | 11.00M | 24.00M | 5.00M | 25.00M | 20.00M | 26.00M | 24.00M | 18.00M | 29.00M | 92.00M | 25.00M | 21.00M | 14.00M | 30.00M | 64.00M | 14.00M | 16.00M | 19.00M | 10.00M | 9.00M | 18.00M | 8.00M | 8.00M | 9.00M | 12.00M | 24.00M | 15.00M | 7.00M | 32.00M | 51.00M | 2.00M | 5.00M | 18.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | | | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,741.00M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 491.00M | 123.00M | | -23.00M | | | 43.00M | 54.00M | 80.00M | | | |
|
Change in Acquisitions & Divestments
|
1,160.00M | | 328.00M | 1,007.00M | 366.00M | 243.00M | 597.00M | 616.00M | 554.00M | 678.00M | 440.00M | 448.00M | 627.00M | 270.00M | 666.00M | 274.00M | 89.00M | 135.00M | 167.00M | 318.00M | 157.00M | 136.00M | 165.00M | 347.00M | 64.00M | 302.00M | 222.00M | 296.00M | 264.00M | 167.00M | 556.00M | 267.00M | 59.00M | 730.00M | 81.00M | 244.00M | 556.00M | 456.00M | 297.00M | 84.00M | 54.00M | 218.00M | 284.00M | 139.00M | 107.00M | 153.00M | 772.00M | 1,894.00M | 347.00M | 345.00M | 1,569.00M | 1,032.00M | 132.00M | 158.00M | 307.00M | 577.00M | 412.00M | 399.00M | 404.00M | 507.00M | 266.00M | 305.00M | 347.00M | 286.00M | 375.00M | 452.00M | 425.00M |
|
Cash from Investing Activities
|
-486.00M | | -458.00M | 240.00M | -1084.00M | -384.00M | -400.00M | -316.00M | -411.00M | -283.00M | -289.00M | -454.00M | -470.00M | -562.00M | 249.00M | -120.00M | -263.00M | -255.00M | -505.00M | -263.00M | -280.00M | -245.00M | -362.00M | -201.00M | -241.00M | -495.00M | -250.00M | -357.00M | -349.00M | -2585.00M | -118.00M | -309.00M | -291.00M | -505.00M | -276.00M | -369.00M | -236.00M | -244.00M | -308.00M | -292.00M | -131.00M | -327.00M | -405.00M | -506.00M | -288.00M | -1272.00M | -1092.00M | 758.00M | -477.00M | -1368.00M | 485.00M | -286.00M | -310.00M | -399.00M | -406.00M | -194.00M | -304.00M | -411.00M | -591.00M | -595.00M | -378.00M | -422.00M | -520.00M | -418.00M | -533.00M | -1810.00M | -9344.00M |
|
Other financing activities
|
| | | 128.00M | | 1.00M | | | 3.00M | | -12.00M | -12.00M | -4.00M | 17.00M | -2.00M | 11.00M | 5.00M | 3.00M | -9.00M | -14.00M | 23.00M | -11.00M | 4.00M | 8.00M | 50.00M | | -4.00M | 9.00M | 33.00M | 7.00M | 8.00M | -123.00M | -1.00M | -8.00M | 1.00M | -2.00M | -2.00M | | -1.00M | -2.00M | -9.00M | 2.00M | | 6.00M | -3.00M | -1.00M | -28.00M | -6.00M | 4.00M | -370.00M | -42.00M | 402.00M | -4.00M | 2.00M | 2.00M | -5.00M | | -9.00M | -6.00M | -6.00M | -5.00M | -16.00M | 1.00M | -22.00M | -20.00M | -19.00M | -25.00M |
|
Cash from Financing Activities
|
638.00M | | -144.00M | -439.00M | 391.00M | -1147.00M | -765.00M | -130.00M | -1171.00M | -1516.00M | -199.00M | 337.00M | 60.00M | -1126.00M | -1584.00M | -683.00M | -1190.00M | -1103.00M | 20.00M | -696.00M | -1447.00M | -1304.00M | 127.00M | -1137.00M | -1270.00M | -1718.00M | 198.00M | -703.00M | 1,284.00M | -1394.00M | -1546.00M | -436.00M | -1605.00M | -1547.00M | -978.00M | 523.00M | -2215.00M | -1422.00M | -1284.00M | -203.00M | 446.00M | -2297.00M | -1127.00M | 243.00M | 1,092.00M | -363.00M | -2033.00M | -3887.00M | -2020.00M | -2907.00M | -1464.00M | -5625.00M | -386.00M | -4568.00M | 22.00M | -2117.00M | -200.00M | -2907.00M | -2757.00M | -802.00M | -1568.00M | -1608.00M | -1868.00M | -2003.00M | -1553.00M | -615.00M | 4,418.00M |
|
Dividends Paid - Common
|
125.00M | | 132.00M | | 131.00M | 130.00M | 157.00M | 153.00M | 149.00M | 145.00M | 176.00M | 177.00M | 174.00M | 166.00M | 184.00M | 180.00M | 178.00M | 174.00M | 191.00M | 190.00M | 186.00M | 183.00M | 228.00M | 225.00M | 222.00M | 218.00M | 260.00M | 257.00M | 255.00M | 251.00M | 309.00M | 306.00M | 304.00M | 299.00M | 344.00M | 341.00M | 340.00M | 338.00M | 390.00M | 387.00M | 385.00M | 382.00M | 428.00M | 423.00M | 420.00M | 416.00M | 416.00M | 452.00M | 440.00M | 430.00M | 563.00M | 551.00M | 537.00M | 524.00M | 666.00M | 643.00M | 633.00M | 624.00M | 642.00M | 632.00M | 633.00M | 629.00M | 654.00M | 650.00M | 645.00M | 645.00M | 673.00M |
|
Exchange Rate Effect
|
7.00M | | 5.00M | 3.00M | 2.00M | -1.00M | 1.00M | 1.00M | 3.00M | 1.00M | -4.00M | -1.00M | 1.00M | -3.00M | 4.00M | -1.00M | 1.00M | -2.00M | -2.00M | -3.00M | | 1.00M | -3.00M | -3.00M | 1.00M | -6.00M | -4.00M | | 1.00M | -2.00M | -5.00M | -5.00M | 6.00M | 6.00M | 3.00M | -2.00M | -1.00M | -6.00M | -2.00M | -3.00M | -2.00M | 1.00M | 2.00M | | -15.00M | 19.00M | | 6.00M | 7.00M | -3.00M | -1.00M | -11.00M | | | -32.00M | 16.00M | | | | | | | | | | | |
|
Change in Cash
|
-77.00M | | 54.00M | -509.00M | 2,045.00M | -1486.00M | -113.00M | -426.00M | 844.00M | -928.00M | 107.00M | 339.00M | 2,058.00M | -1362.00M | -619.00M | -550.00M | 540.00M | 4.00M | 16.00M | -710.00M | 267.00M | 381.00M | 523.00M | -1096.00M | 968.00M | -533.00M | 326.00M | -822.00M | 4,156.00M | -2573.00M | -1028.00M | -402.00M | 1,405.00M | -267.00M | -953.00M | -155.00M | 977.00M | 686.00M | -583.00M | -1157.00M | 2,462.00M | -1177.00M | -1002.00M | -78.00M | 5,239.00M | 5,686.00M | -3392.00M | -3559.00M | 2,002.00M | -1857.00M | 1,286.00M | -4988.00M | 2,281.00M | -1932.00M | 1,710.00M | -1844.00M | 1,602.00M | 544.00M | -2284.00M | -289.00M | 2,316.00M | 1,123.00M | -1089.00M | -1510.00M | 1,293.00M | 1,806.00M | -4239.00M |
|
Free Cash Flow
|
-963.00M | | 259.00M | -698.00M | 2,453.00M | -283.00M | 651.00M | -298.00M | 2,110.00M | 403.00M | 115.00M | -108.00M | 2,130.00M | 44.00M | 387.00M | -10.00M | 1,796.00M | 1,184.00M | 269.00M | -78.00M | 1,800.00M | 1,739.00M | 558.00M | -48.00M | 2,246.00M | 1,348.00M | 108.00M | -115.00M | 3,012.00M | 1,126.00M | 311.00M | 1.00M | 3,093.00M | 1,505.00M | -13.00M | -643.00M | 3,205.00M | 2,039.00M | 708.00M | -933.00M | 1,932.00M | 1,125.00M | 127.00M | -372.00M | 4,122.00M | 6,920.00M | -729.00M | -1055.00M | 4,031.00M | 2,036.00M | 1,856.00M | 337.00M | 2,634.00M | 2,691.00M | 1,723.00M | -288.00M | 1,726.00M | 3,477.00M | 485.00M | 488.00M | 3,880.00M | 2,727.00M | 728.00M | 363.00M | 2,861.00M | 3,736.00M | 90.00M |
|
Net Cash Flow
|
-84.00M | | 49.00M | -512.00M | 2,043.00M | -1485.00M | -114.00M | -427.00M | 841.00M | -929.00M | 111.00M | 340.00M | 2,057.00M | -1359.00M | -623.00M | -549.00M | 539.00M | 6.00M | 18.00M | -707.00M | 267.00M | 380.00M | 526.00M | -1093.00M | 967.00M | -527.00M | 330.00M | -822.00M | 4,155.00M | -2571.00M | -1023.00M | -397.00M | 1,399.00M | -273.00M | -956.00M | -153.00M | 978.00M | 692.00M | -581.00M | -1100.00M | 2,452.00M | -1178.00M | -1004.00M | -78.00M | 5,254.00M | 5,667.00M | -3392.00M | -3565.00M | 1,995.00M | -1854.00M | 1,287.00M | -4977.00M | 2,281.00M | -1932.00M | 1,742.00M | -1860.00M | 1,602.00M | 544.00M | -2284.00M | -289.00M | 2,316.00M | 1,123.00M | -1089.00M | -1510.00M | 1,293.00M | 1,806.00M | -4239.00M |