|
Net Income
|
802.00M | 766.00M | 533.00M | 348.00M | 556.00M | 417.00M | 720.00M | 263.00M | 268.00M | 580.00M | 407.00M | 667.00M | | | | | 231.00M | | | | | | | | 650.00M | 720.00M | 881.00M | 510.00M | 654.00M | 544.00M | 789.00M | 1,011.00M | 1,591.00M | 804.00M | 856.00M | 2,071.00M | 3,834.00M | 687.00M | 941.00M | 314.00M | 606.00M | 1,139.00M | 798.00M | 844.00M | 308.00M | 1,129.00M | 1,123.00M | -190.00M | 1,498.00M | 72.00M | 304.00M | 953.00M | -693.00M | 1,113.00M | 1,559.00M | 1,267.00M | 1,785.00M | 2,564.00M | 1,019.00M | 915.00M | 1,937.00M | 1,296.00M | 1,591.00M | 873.00M | 464.00M | 1,639.00M | 2,135.00M | 1,093.00M |
|
Deferred Taxes
|
-18.00M | 91.00M | 109.00M | 91.00M | 270.00M | 10.00M | 56.00M | 175.00M | 9.00M | 147.00M | 118.00M | 279.00M | 134.00M | 239.00M | 144.00M | 165.00M | 363.00M | 172.00M | 264.00M | 54.00M | 190.00M | 271.00M | 255.00M | 489.00M | 262.00M | 255.00M | 331.00M | 314.00M | 200.00M | 206.00M | 360.00M | 460.00M | 565.00M | 321.00M | 430.00M | -2198.00M | 1,270.00M | 121.00M | 159.00M | -87.00M | 220.00M | -118.00M | 23.00M | 133.00M | -180.00M | 47.00M | 89.00M | -34.00M | 297.00M | -103.00M | -54.00M | 296.00M | -14.00M | -83.00M | 305.00M | 326.00M | 349.00M | 281.00M | -164.00M | 242.00M | 398.00M | 224.00M | -72.00M | 758.00M | -400.00M | -112.00M | 52.00M | 913.00M |
|
Gains from Investment Securities
|
33.00M | -67.00M | 167.00M | 649.00M | -11.00M | 32.00M | 13.00M | 136.00M | 177.00M | 25.00M | 37.00M | -636.00M | 95.00M | 57.00M | 53.00M | -400.00M | 25.00M | 9.00M | 20.00M | -17.00M | 97.00M | 33.00M | 12.00M | 104.00M | -59.00M | 71.00M | 21.00M | 76.00M | 85.00M | -11.00M | -56.00M | 84.00M | 170.00M | -65.00M | -280.00M | -45.00M | 84.00M | 89.00M | 69.00M | 86.00M | -137.00M | 370.00M | 104.00M | 101.00M | -152.00M | 361.00M | 130.00M | 117.00M | -238.00M | 511.00M | 119.00M | 134.00M | -144.00M | 415.00M | 137.00M | 133.00M | 217.00M | 141.00M | 162.00M | 192.00M | 170.00M | 152.00M | 319.00M | 170.00M | 123.00M | 143.00M | 87.00M | 93.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | 19.00M | | 51.00M | 148.00M | 3.00M | | | | | 300.00M | | | | | | | 11.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1,043.00M | 1,101.00M | 1,182.00M | 1,137.00M | 896.00M | 852.00M | 1,021.00M | 1,065.00M | 983.00M | 1,008.00M | 1,126.00M | 957.00M | 835.00M | 1,093.00M | 1,229.00M | 835.00M | 1,082.00M | 1,168.00M | 1,140.00M | 1,712.00M | 1,017.00M | 1,431.00M | 1,520.00M | 1,532.00M | 1,181.00M | 1,753.00M | 1,579.00M | 1,576.00M | 1,545.00M | 1,725.00M | 2,024.00M | 1,075.00M | 1,258.00M | 1,993.00M | 2,078.00M | 1,129.00M | 1,291.00M | 1,645.00M | 2,295.00M | 1,362.00M | 1,597.00M | 1,684.00M | 2,962.00M | 1,912.00M | 1,894.00M | 1,898.00M | 2,839.00M | 1,352.00M | 1,292.00M | 2,203.00M | 2,741.00M | 1,317.00M | 1,962.00M | 2,831.00M | 2,474.00M | 995.00M | 1,673.00M | 3,086.00M | 3,664.00M | 2,878.00M | 3,077.00M | 3,933.00M | 4,269.00M | 1,981.00M | 2,769.00M | 3,189.00M | 4,028.00M | 2,499.00M |
|
Amortizatization of Intangibles
|
60.00M | 59.00M | 67.00M | 53.00M | 72.00M | 68.00M | 74.00M | 71.00M | 71.00M | 60.00M | 79.00M | 72.00M | 76.00M | 73.00M | 55.00M | 55.00M | 81.00M | 96.00M | 85.00M | 96.00M | 88.00M | 82.00M | 89.00M | 86.00M | 90.00M | 88.00M | 102.00M | 92.00M | 114.00M | 74.00M | 87.00M | 33.00M | 72.00M | 71.00M | 67.00M | 71.00M | 69.00M | 62.00M | 52.00M | 53.00M | 90.00M | 82.00M | 18.00M | 72.00M | 74.00M | 51.00M | 59.00M | 79.00M | 74.00M | 60.00M | 68.00M | 88.00M | 75.00M | 69.00M | 67.00M | 76.00M | 71.00M | 58.00M | 69.00M | 74.00M | 90.00M | 62.00M | 78.00M | 69.00M | 81.00M | 84.00M | 97.00M | 99.00M |
|
Depreciation & Amortization (CF)
|
409.00M | 435.00M | 433.00M | 488.00M | 414.00M | 386.00M | 530.00M | 458.00M | 331.00M | 409.00M | 496.00M | 331.00M | 320.00M | 335.00M | 466.00M | 397.00M | 419.00M | 499.00M | 605.00M | 640.00M | 463.00M | 613.00M | 783.00M | 692.00M | 547.00M | 737.00M | 798.00M | 749.00M | 537.00M | 742.00M | 983.00M | 858.00M | 619.00M | 886.00M | 1,071.00M | -219.00M | 856.00M | 832.00M | 1,131.00M | 1,092.00M | 772.00M | 1,180.00M | 1,295.00M | 969.00M | 848.00M | 981.00M | 1,279.00M | 944.00M | 749.00M | 981.00M | 1,230.00M | 964.00M | 885.00M | 1,158.00M | 1,289.00M | 1,171.00M | 822.00M | 1,493.00M | 1,957.00M | 1,607.00M | 898.00M | 1,409.00M | 1,642.00M | 1,513.00M | 1,095.00M | 1,773.00M | 2,096.00M | 1,616.00M |
|
Change in Receivables
|
162.00M | -145.00M | -163.00M | 128.00M | 257.00M | -311.00M | 211.00M | -284.00M | -229.00M | 352.00M | 105.00M | -377.00M | -59.00M | 204.00M | 202.00M | -61.00M | -136.00M | 412.00M | 108.00M | -116.00M | 90.00M | 61.00M | 112.00M | -256.00M | -118.00M | 126.00M | 115.00M | -213.00M | -188.00M | 228.00M | 110.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
97.00M | -35.00M | 12.00M | -159.00M | 26.00M | 25.00M | -34.00M | -39.00M | 18.00M | 196.00M | 55.00M | 39.00M | 18.00M | -12.00M | -27.00M | 20.00M | 25.00M | 22.00M | 22.00M | 12.00M | -9.00M | 29.00M | 92.00M | 23.00M | -43.00M | 29.00M | 66.00M | -69.00M | 27.00M | -24.00M | 56.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-130.00M | 189.00M | -158.00M | 13.00M | -22.00M | 382.00M | -258.00M | 77.00M | -105.00M | 298.00M | -163.00M | -214.00M | -75.00M | 63.00M | 13.00M | -57.00M | 42.00M | 182.00M | -101.00M | -1.00M | 162.00M | 31.00M | -46.00M | -37.00M | -157.00M | 102.00M | -76.00M | -75.00M | -40.00M | 15.00M | 79.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
72.00M | -100.00M | -33.00M | 16.00M | 16.00M | -103.00M | 320.00M | -157.00M | -71.00M | 264.00M | 66.00M | -247.00M | -168.00M | 360.00M | 78.00M | -116.00M | -219.00M | 420.00M | 149.00M | -207.00M | -161.00M | 397.00M | 142.00M | -512.00M | -152.00M | 401.00M | 137.00M | -322.00M | -57.00M | 104.00M | 315.00M | -394.00M | 261.00M | -55.00M | 238.00M | 314.00M | -595.00M | 170.00M | 644.00M | -56.00M | -514.00M | 494.00M | 376.00M | -240.00M | -245.00M | 271.00M | 388.00M | -420.00M | 247.00M | 37.00M | 854.00M | -85.00M | -302.00M | 1,859.00M | 252.00M | -107.00M | -1742.00M | 535.00M | 450.00M | -352.00M | -353.00M | 937.00M | 420.00M | -237.00M | -259.00M | 780.00M | 285.00M | -319.00M |
|
Change in Taxes
|
45.00M | -32.00M | 26.00M | -31.00M | -75.00M | 71.00M | 121.00M | -61.00M | -43.00M | 137.00M | 12.00M | -44.00M | 8.00M | -11.00M | -3.00M | -14.00M | -205.00M | 73.00M | 12.00M | 64.00M | -42.00M | 12.00M | | -45.00M | 12.00M | 9.00M | 24.00M | -17.00M | 38.00M | -27.00M | 37.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
13.00M | -76.00M | 31.00M | 151.00M | 15.00M | -220.00M | 343.00M | -201.00M | 6.00M | 85.00M | -221.00M | 435.00M | 44.00M | 143.00M | 53.00M | -391.00M | 67.00M | -17.00M | 113.00M | -19.00M | 43.00M | 168.00M | 48.00M | 19.00M | -31.00M | 92.00M | 72.00M | -256.00M | -169.00M | 35.00M | 338.00M | -58.00M | -166.00M | 395.00M | 316.00M | -212.00M | -243.00M | 357.00M | 584.00M | -67.00M | -283.00M | 406.00M | 187.00M | -79.00M | 311.00M | -104.00M | 306.00M | -149.00M | 445.00M | 98.00M | 684.00M | 40.00M | 183.00M | 1,015.00M | 40.00M | 102.00M | -1167.00M | 588.00M | 785.00M | -140.00M | -330.00M | 710.00M | -234.00M | 236.00M | -222.00M | 723.00M | 174.00M | 245.00M |
|
Capital Expenditures
|
| | 1,595.00M | -3357.00M | | | -2147.00M | -65.00M | 499.00M | 71.00M | 281.00M | 58.00M | 884.00M | -4.00M | 63.00M | 27.00M | 674.00M | 52.00M | 66.00M | 306.00M | 802.00M | 219.00M | 142.00M | -207.00M | 632.00M | 563.00M | 645.00M | 776.00M | 1,252.00M | 678.00M | 725.00M | 971.00M | 972.00M | 316.00M | 748.00M | 993.00M | 1,639.00M | 133.00M | 191.00M | 175.00M | 1,874.00M | -360.00M | 557.00M | 1,502.00M | 3,194.00M | 687.00M | 731.00M | -167.00M | 3,825.00M | 212.00M | 627.00M | 331.00M | 4,954.00M | 489.00M | 636.00M | -74.00M | 5,522.00M | 497.00M | 129.00M | 956.00M | 2,702.00M | 795.00M | 887.00M | 2,451.00M | 4,182.00M | -637.00M | 1,233.00M | 2,867.00M |
|
Sales of Property, Plant and Equipment
|
5.00M | | 10.00M | -15.00M | | 16.00M | | -16.00M | | | | 1,204.00M | | | | | | | | 165.00M | 53.00M | 220.00M | 34.00M | | 34.00M | | | 18.00M | | | -1.00M | 263.00M | | | | -28.00M | | | 16.00M | 1,366.00M | | | 194.00M | 88.00M | | | 27.00M | 834.00M | | | | 2,377.00M | 184.00M | 87.00M | 304.00M | 989.00M | 305.00M | 696.00M | 352.00M | 530.00M | 565.00M | 386.00M | 1,257.00M | 451.00M | 238.00M | 71.00M | 690.00M | 116.00M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,484.00M | -1477.00M | | | | 633.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | 141.00M | 154.00M | 165.00M | 80.00M | 89.00M | 99.00M | 75.00M | 45.00M | 54.00M | 81.00M | 44.00M | 54.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-1096.00M | -1325.00M | -1597.00M | -1917.00M | -1361.00M | -922.00M | -1273.00M | -1728.00M | -1077.00M | -1282.00M | -2063.00M | -857.00M | -1995.00M | -2026.00M | -2480.00M | -2427.00M | -1578.00M | -1207.00M | -1481.00M | -1857.00M | -1842.00M | -1263.00M | -973.00M | -2283.00M | -1564.00M | -2190.00M | -1723.00M | -2519.00M | -3681.00M | -1756.00M | -1546.00M | -1063.00M | -3670.00M | -1844.00M | -1337.00M | -2067.00M | -3667.00M | -1688.00M | -3206.00M | -2389.00M | -6945.00M | -1946.00M | -3572.00M | -3714.00M | -3135.00M | -3050.00M | -3021.00M | -4493.00M | -4420.00M | -3741.00M | -3684.00M | -1746.00M | -4693.00M | -4615.00M | -4541.00M | -4510.00M | -7817.00M | -4997.00M | -5963.00M | -4690.00M | -9321.00M | -4805.00M | -4258.00M | -3880.00M | -7724.00M | -5821.00M | -5108.00M | -5212.00M |
|
Other financing activities
|
7.00M | -5.00M | 14.00M | -12.00M | 20.00M | -5.00M | -16.00M | -56.00M | -9.00M | -44.00M | -543.00M | 31.00M | 45.00M | 50.00M | 117.00M | 102.00M | 112.00M | 95.00M | 38.00M | -475.00M | 70.00M | -436.00M | 804.00M | | -27.00M | 133.00M | 213.00M | 26.00M | 292.00M | 11.00M | 342.00M | | -246.00M | -115.00M | -179.00M | -185.00M | -65.00M | -78.00M | -35.00M | -186.00M | -75.00M | -78.00M | -58.00M | -265.00M | -71.00M | 139.00M | -389.00M | 822.00M | -22.00M | -94.00M | -318.00M | -303.00M | 21.00M | -55.00M | -352.00M | -54.00M | -94.00M | -193.00M | 57.00M | -423.00M | -604.00M | -214.00M | 470.00M | -249.00M | -20.00M | -124.00M | -355.00M | -232.00M |
|
Cash from Financing Activities
|
-206.00M | 224.00M | 303.00M | 854.00M | 1,442.00M | -316.00M | 214.00M | 174.00M | 217.00M | 136.00M | 1,290.00M | -363.00M | 1,058.00M | 953.00M | 1,202.00M | 1,675.00M | 382.00M | 235.00M | 488.00M | 25.00M | 875.00M | -34.00M | -684.00M | 843.00M | 275.00M | 519.00M | 774.00M | 329.00M | 2,193.00M | 133.00M | -527.00M | 625.00M | 1,683.00M | -6.00M | 85.00M | 1,126.00M | 1,310.00M | -123.00M | 882.00M | 5,565.00M | 1,427.00M | 625.00M | 471.00M | 1,350.00M | 3,961.00M | -1238.00M | 1,191.00M | 2,260.00M | 3,743.00M | 806.00M | 517.00M | 741.00M | 4,153.00M | 3,542.00M | 1,543.00M | 2,991.00M | 6,890.00M | 478.00M | 2,335.00M | 2,446.00M | 5,038.00M | 762.00M | 459.00M | 741.00M | 6,103.00M | 2,057.00M | 1,816.00M | 3,003.00M |
|
Dividends Paid - Common
|
-191.00M | 573.00M | 192.00M | 192.00M | -204.00M | 614.00M | 206.00M | 207.00M | 229.00M | 230.00M | 230.00M | 231.00M | 248.00M | 252.00M | 252.00M | 252.00M | 279.00M | 278.00M | 279.00M | 286.00M | 315.00M | 315.00M | 315.00M | 316.00M | 341.00M | 342.00M | 348.00M | 354.00M | 401.00M | 402.00M | 402.00M | 407.00M | 460.00M | 460.00M | 462.00M | 463.00M | 523.00M | 524.00M | 523.00M | 531.00M | 598.00M | 599.00M | 600.00M | 611.00M | 685.00M | 686.00M | 686.00M | 686.00M | 755.00M | 756.00M | 756.00M | 757.00M | 836.00M | 835.00M | 836.00M | 845.00M | 930.00M | 946.00M | 947.00M | 959.00M | 1,058.00M | 1,057.00M | 1,061.00M | 1,059.00M | 1,166.00M | 1,166.00M | 1,167.00M | 1,181.00M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | -9.00M | -6.00M | 14.00M | -6.00M | 9.00M | -1.00M | -6.00M | 2.00M | 6.00M | -8.00M | -8.00M | -10.00M | 4.00M | | -3.00M | | | -3.00M | -2.00M | -2.00M | 2.00M | -2.00M | -12.00M | 8.00M | -1.00M | -1.00M | 2.00M | -14.00M | | 7.00M | -4.00M | 2.00M |
|
Change in Cash
|
-259.00M | | -112.00M | 74.00M | 977.00M | -386.00M | -38.00M | -489.00M | 123.00M | -138.00M | 353.00M | -263.00M | -102.00M | 20.00M | -49.00M | 83.00M | -114.00M | 196.00M | 147.00M | -120.00M | 50.00M | 134.00M | -137.00M | 92.00M | -108.00M | 82.00M | 630.00M | -597.00M | 57.00M | 102.00M | -49.00M | 647.00M | -729.00M | 143.00M | 826.00M | 214.00M | -1075.00M | -172.00M | -15.00M | 4,532.00M | -3912.00M | 362.00M | -145.00M | -450.00M | 2,726.00M | -2398.00M | 1,001.00M | -891.00M | 619.00M | -732.00M | -429.00M | 312.00M | 1,422.00M | 1,755.00M | -526.00M | -526.00M | 748.00M | -1435.00M | 24.00M | 642.00M | -1207.00M | -111.00M | 472.00M | -1172.00M | 1,148.00M | -568.00M | 732.00M | 292.00M |
|
Free Cash Flow
|
1,043.00M | 1,101.00M | -413.00M | 4,494.00M | 896.00M | 852.00M | 3,168.00M | 1,130.00M | 484.00M | 937.00M | 845.00M | 899.00M | -49.00M | 1,097.00M | 1,166.00M | 808.00M | 408.00M | 1,116.00M | 1,074.00M | 1,406.00M | 215.00M | 1,212.00M | 1,378.00M | 1,739.00M | 549.00M | 1,190.00M | 934.00M | 800.00M | 293.00M | 1,047.00M | 1,299.00M | 104.00M | 286.00M | 1,677.00M | 1,330.00M | 136.00M | -348.00M | 1,512.00M | 2,104.00M | 1,187.00M | -277.00M | 2,044.00M | 2,405.00M | 410.00M | -1300.00M | 1,211.00M | 2,108.00M | 1,519.00M | -2533.00M | 1,991.00M | 2,114.00M | 986.00M | -2992.00M | 2,342.00M | 1,838.00M | 1,069.00M | -3849.00M | 2,589.00M | 3,535.00M | 1,922.00M | 375.00M | 3,138.00M | 3,382.00M | -470.00M | -1413.00M | 3,826.00M | 2,795.00M | -368.00M |
|
Net Cash Flow
|
-259.00M | | -112.00M | 74.00M | 977.00M | -386.00M | -38.00M | -489.00M | 123.00M | -138.00M | 353.00M | -263.00M | -102.00M | 20.00M | -49.00M | 83.00M | -114.00M | 196.00M | 147.00M | -120.00M | 50.00M | 134.00M | -137.00M | 92.00M | -108.00M | 82.00M | 630.00M | -614.00M | 57.00M | 102.00M | -49.00M | 637.00M | -729.00M | 143.00M | 826.00M | 188.00M | -1066.00M | -166.00M | -29.00M | 4,538.00M | -3921.00M | 363.00M | -139.00M | -452.00M | 2,720.00M | -2390.00M | 1,009.00M | -881.00M | 615.00M | -732.00M | -426.00M | 312.00M | 1,422.00M | 1,758.00M | -524.00M | -524.00M | 746.00M | -1433.00M | 36.00M | 634.00M | -1206.00M | -110.00M | 470.00M | -1158.00M | 1,148.00M | -575.00M | 736.00M | 290.00M |