|
Net Income
|
210.00M | 134.00M | 122.00M | 105.00M | 150.00M | 134.00M | 84.00M | 147.00M | 185.00M | 233.00M | 287.00M | 288.00M | 237.00M | 386.00M | 173.00M | 330.00M | 536.00M | 300.00M | 229.00M | 316.00M | 385.00M | 288.00M | 324.00M | 390.00M | 258.00M | 124.00M | 250.00M | 253.00M | 191.00M | 88.00M | 295.00M | 98.00M | 444.00M | 189.00M | 34.00M | 191.00M | 288.00M | 100.00M | 686.00M | 1,117.00M | 964.00M | 401.00M | 454.00M | 292.00M | -2845.00M | 117.00M | 126.00M | -63.00M | 423.00M | -216.00M | -55.00M | 496.00M | 225.00M | 251.00M | 442.00M | 310.00M | 467.00M | 349.00M | 243.00M | 397.00M | 312.00M | 10.00M | 114.00M | 249.00M | 516.00M | 136.00M | 76.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 18.00M | 598.00M | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
11.00M | 19.00M | 17.00M | 21.00M | 19.00M | 14.00M | 18.00M | 48.00M | 20.00M | 27.00M | 10.00M | 54.00M | 39.00M | 20.00M | 22.00M | 19.00M | 51.00M | 27.00M | 17.00M | 20.00M | 34.00M | 34.00M | 22.00M | 8.00M | 19.00M | 17.00M | -9.00M | | 4.00M | 22.00M | 14.00M | 20.00M | 12.00M | 10.00M | 11.00M | 8.00M | 17.00M | 19.00M | 23.00M | 20.00M | 17.00M | 7.00M | 7.00M | 3.00M | -4.00M | 8.00M | 4.00M | 7.00M | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-1.00M | -2.00M | -1.00M | -5.00M | -1.00M | 1.00M | -3.00M | | 2.00M | 1.00M | -1.00M | 4.00M | 3.00M | 4.00M | 3.00M | -10.00M | 7.00M | 10.00M | -8.00M | -11.00M | 12.00M | 6.00M | 10.00M | 72.00M | -26.00M | 14.00M | 6.00M | 22.00M | -12.00M | -14.00M | -3.00M | -30.00M | 56.00M | 9.00M | -44.00M | -5.00M | 48.00M | -23.00M | -24.00M | 131.00M | -6.00M | -47.00M | 22.00M | -16.00M | 15.00M | -27.00M | -20.00M | -38.00M | 23.00M | -11.00M | -38.00M | 50.00M | 2.00M | 17.00M | 97.00M | -12.00M | -8.00M | 23.00M | -36.00M | -2.00M | -39.00M | | 4.00M | -27.00M | 4.00M | 3.00M | 1.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | | | | 13.00M |
|
Gains from Sales and Divestitures
|
| | | 0.60M | | | | 2.20M | | 0.60M | 0.60M | 1.40M | 0.80M | 1.50M | 3.10M | 3.20M | | 1.80M | 1.80M | 1.80M | 0.10M | 1.80M | 1.90M | 1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-4.00M | 1.00M | -36.00M | 58.00M | 6.00M | 14.00M | | 1.00M | -3.00M | -5.00M | 2.00M | 29.00M | 28.00M | 20.00M | 10.00M | 18.00M | 48.00M | 64.00M | 12.00M | -70.00M | 66.00M | 38.00M | 31.00M | 24.00M | 54.00M | 48.00M | 57.00M | 55.00M | 52.00M | 49.00M | 50.00M | 65.00M | 52.00M | 84.00M | 86.00M | 82.00M | 101.00M | 105.00M | 118.00M | 98.00M | 98.00M | 102.00M | 107.00M | 94.00M | 125.00M | 111.00M | 108.00M | 128.00M | 110.00M | 101.00M | 111.00M | 109.00M | 96.00M | 128.00M | 120.00M | 144.00M | 108.00M | 111.00M | 132.00M | 107.00M | 132.00M | 118.00M | 133.00M | 122.00M | 125.00M | 131.00M | 113.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 1.00M | 1.00M | | | 7.00M | | | | 7.00M | | 37.00M | | | 252.00M | 24.00M | | 1.00M | 92.00M | 3.00M | | | | | | | | | | | | | | | | 232.00M | | 1.00M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
478.00M | -191.00M | 60.00M | 18.00M | 391.00M | -108.00M | 180.00M | -204.00M | 654.00M | 318.00M | 780.00M | 613.00M | 317.00M | 31.00M | 532.00M | 360.00M | 979.00M | 358.00M | 257.00M | 360.00M | 822.00M | 141.00M | 315.00M | 726.00M | 732.00M | -72.00M | 562.00M | 136.00M | 635.00M | -248.00M | 261.00M | 85.00M | 816.00M | 645.00M | 457.00M | 581.00M | 521.00M | 494.00M | 279.00M | 1,314.00M | 1,033.00M | 431.00M | 314.00M | 726.00M | 890.00M | 84.00M | 282.00M | 258.00M | 791.00M | 235.00M | 335.00M | 635.00M | 340.00M | 792.00M | 942.00M | 334.00M | 743.00M | 888.00M | 85.00M | 1,011.00M | 419.00M | 653.00M | 691.00M | 727.00M | 639.00M | 694.00M | 817.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,515.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
58.00M | 56.00M | 59.00M | 63.00M | 67.00M | 64.00M | 61.00M | 64.00M | 63.00M | 63.00M | 65.00M | 58.00M | 60.00M | 86.00M | 210.00M | 126.00M | 82.00M | 91.00M | 93.00M | 100.00M | 96.00M | 100.00M | 97.00M | 91.00M | 104.00M | 108.00M | 107.00M | 113.00M | 114.00M | 204.00M | 33.00M | 163.00M | 121.00M | 129.00M | 151.00M | 116.00M | 127.00M | 130.00M | 129.00M | 135.00M | 136.00M | 147.00M | 156.00M | 162.00M | 168.00M | 166.00M | 160.00M | 160.00M | 177.00M | 196.00M | 178.00M | 223.00M | 230.00M | 242.00M | 238.00M | 254.00M | 256.00M | 259.00M | 260.00M | 272.00M | 254.00M | 226.00M | 226.00M | 351.00M | 262.00M | 235.00M | 230.00M |
|
Change in Receivables
|
-420.00M | | | | -341.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
-121.00M | 299.00M | 171.00M | -30.00M | 89.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-348.00M | 485.00M | -140.00M | 605.00M | -95.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | -157.00M | 313.00M | -21.00M | 470.00M | -384.00M | 4.00M | -405.00M | | -20.00M | 600.00M | -127.00M | | -304.00M | 63.00M | 89.00M | | -254.00M | 274.00M | 152.00M | | -343.00M | 303.00M | -206.00M | | -318.00M | 499.00M | 77.00M | | -177.00M | -288.00M | -305.00M | | 4.00M | -333.00M | 366.00M | | -182.00M | 138.00M | 295.00M | | -128.00M | 195.00M | 124.00M | | -71.00M | 100.00M | 39.00M | | 122.00M | -154.00M | -18.00M | | -198.00M | -131.00M | 443.00M | | 192.00M | 30.00M | -124.00M | | 139.00M | 1.00M | -158.00M |
|
Capital Expenditures
|
116.00M | 112.00M | 126.00M | 106.00M | 104.00M | 111.00M | 108.00M | 128.00M | 121.00M | 166.00M | 162.00M | 186.00M | 263.00M | 281.00M | 308.00M | 352.00M | 363.00M | 422.00M | 432.00M | 396.00M | 468.00M | 450.00M | 506.00M | 508.00M | 441.00M | 590.00M | 586.00M | 462.00M | 372.00M | 327.00M | 331.00M | 304.00M | 275.00M | 274.00M | 229.00M | 246.00M | 266.00M | 458.00M | 460.00M | 450.00M | 280.00M | 362.00M | 277.00M | 262.00M | 245.00M | 227.00M | 134.00M | 132.00M | 97.00M | 85.00M | 75.00M | 79.00M | 101.00M | 89.00M | 122.00M | 143.00M | 122.00M | 145.00M | 137.00M | 155.00M | 157.00M | 76.00M | 109.00M | 277.00M | 191.00M | 119.00M | 185.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 9.00M | 2.00M | 13.00M | 6.00M | 2.00M | 1.00M | 2.00M | 1.00M | 59.00M | 138.00M | 2.00M | 1.00M | -1.00M | 26.00M | 1.00M | 1.00M | 2.00M | 1.00M | 246.00M | 145.00M | 247.00M | 16.00M | 161.00M | 228.00M | 18.00M | 676.00M | 83.00M | 343.00M | 872.00M | 36.00M | | | 6.00M | 69.00M | 104.00M | 141.00M | 1.00M | 183.00M | 21.00M | 1.00M | 856.00M | 3.00M | 53.00M | 4.00M | 1.00M | 2.00M | 284.00M | | 2.00M | 42.00M | 3.00M | 1.00M | 2.00M | 7.00M | 3.00M | 18.00M | 6.00M |
|
Acquisitions
|
| | 61.00M | 102.00M | | | 13.00M | 210.00M | 756.00M | -5.00M | 7.00M | 632.00M | 21.00M | 1,513.00M | 3.00M | 619.00M | 31.00M | | -3.00M | | | | 8.00M | 1,088.00M | 64.00M | | 40.00M | 1.00M | 85.00M | | 197.00M | | 1,254.00M | 27.00M | 1.00M | -2.00M | | | | | | | | 3.00M | 308.00M | | 2.00M | | | 32.00M | | | | | | 81.00M | | | | 136.00M | 91.00M | 20.00M | 33.00M | 104.00M | 624.00M | 57.00M | 184.00M |
|
Divestments
|
26.00M | | | | | | | | | | | | | | | 4.00M | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | -48.00M | | | | -45.00M |
|
Cash from Investing Activities
|
-88.00M | -165.00M | -184.00M | -249.00M | -108.00M | -270.00M | -117.00M | -356.00M | -842.00M | -185.00M | -158.00M | -835.00M | -1890.00M | -148.00M | -338.00M | -1016.00M | -444.00M | -488.00M | -408.00M | -313.00M | -524.00M | -577.00M | -563.00M | -1632.00M | -666.00M | -677.00M | -726.00M | -461.00M | -287.00M | -235.00M | -332.00M | -419.00M | -1491.00M | -163.00M | -309.00M | 393.00M | -221.00M | -285.00M | 322.00M | -629.00M | -429.00M | -549.00M | -389.00M | -398.00M | -610.00M | -248.00M | -208.00M | -27.00M | -108.00M | -175.00M | 761.00M | -92.00M | -81.00M | -42.00M | -168.00M | -235.00M | 158.00M | -164.00M | -438.00M | -258.00M | -261.00M | -157.00M | -822.00M | -264.00M | -1149.00M | -274.00M | -408.00M |
|
Other financing activities
|
| | -4.00M | -1.00M | 1.00M | -2.00M | | 269.00M | -4.00M | 1.00M | -2.00M | 375.00M | -9.00M | -1.00M | -1.00M | 31.00M | | | 10.00M | -76.00M | 3.00M | -13.00M | 25.00M | -46.00M | 22.00M | 1.00M | | -54.00M | 33.00M | | 6.00M | 3.00M | 125.00M | -2.00M | -82.00M | -41.00M | 63.00M | -3.00M | -80.00M | -4.00M | 57.00M | 71.00M | | | 111.00M | -17.00M | -75.00M | 20.00M | 65.00M | -95.00M | -112.00M | -24.00M | 19.00M | -6.00M | -60.00M | -6.00M | -56.00M | -5.00M | -26.00M | 193.00M | 12.00M | 12.00M | -72.00M | 105.00M | -17.00M | 46.00M | -93.00M |
|
Cash from Financing Activities
|
-396.00M | 358.00M | 136.00M | 240.00M | -292.00M | 378.00M | -65.00M | 583.00M | 171.00M | -128.00M | -625.00M | 237.00M | 1,560.00M | 118.00M | -177.00M | 650.00M | -535.00M | 125.00M | 168.00M | -39.00M | -307.00M | 431.00M | 256.00M | 1,277.00M | -6.00M | 315.00M | 160.00M | 331.00M | -343.00M | 481.00M | 68.00M | 350.00M | 666.00M | -474.00M | -163.00M | -972.00M | -311.00M | -198.00M | -606.00M | -642.00M | -198.00M | 110.00M | 284.00M | -916.00M | -192.00M | 107.00M | -132.00M | -218.00M | -687.00M | -87.00M | -933.00M | -277.00M | -597.00M | -599.00M | -412.00M | -323.00M | -776.00M | -325.00M | -308.00M | -567.00M | -273.00M | -272.00M | 215.00M | -747.00M | 590.00M | -408.00M | 318.00M |
|
Dividends Paid - Common
|
| | | | 126.00M | 127.00M | 129.00M | 130.00M | 135.00M | 145.00M | 147.00M | 148.00M | 159.00M | 169.00M | 174.00M | 182.00M | 189.00M | 195.00M | 201.00M | 206.00M | 221.00M | 229.00M | 238.00M | 246.00M | 254.00M | 272.00M | 276.00M | 279.00M | 278.00M | 279.00M | 278.00M | -270.00M | 371.00M | 399.00M | 398.00M | 218.00M | 218.00M | 217.00M | 218.00M | 218.00M | 218.00M | 262.00M | 261.00M | 263.00M | 262.00M | 131.00M | 131.00M | -514.00M | 6.00M | | 4.00M | 4.00M | 59.00M | 62.00M | 73.00M | 104.00M | 78.00M | 73.00M | 86.00M | 96.00M | 100.00M | 98.00M | 112.00M | 115.00M | 132.00M | 97.00M | 110.00M |
|
Exchange Rate Effect
|
2.00M | | | | | | | | | | -6.00M | -3.00M | 1.00M | -3.00M | 3.00M | -2.00M | | | | | -2.00M | | | -2.00M | -5.00M | 4.00M | -2.00M | -1.00M | 4.00M | | | | | | 1.00M | 2.00M | -3.00M | | | -6.00M | -3.00M | | -2.00M | 2.00M | -10.00M | 1.00M | | 1.00M | | 2.00M | | -7.00M | 3.00M | -2.00M | -6.00M | 2.00M | | | -12.00M | | -4.00M | -1.00M | -2.00M | -4.00M | -1.00M | 12.00M | 2.00M |
|
Change in Cash
|
-4.00M | | 9.00M | 9.00M | -9.00M | -1.00M | -2.00M | 23.00M | -17.00M | 4.00M | -9.00M | 12.00M | -12.00M | -2.00M | 20.00M | -8.00M | | -8.00M | 17.00M | 8.00M | -11.00M | -3.00M | 7.00M | 369.00M | 55.00M | -430.00M | -6.00M | 5.00M | 9.00M | -2.00M | -3.00M | 16.00M | -9.00M | 9.00M | -14.00M | 4.00M | -14.00M | 11.00M | -5.00M | 37.00M | 403.00M | -8.00M | 207.00M | -586.00M | 78.00M | -56.00M | -58.00M | 14.00M | -4.00M | -25.00M | 163.00M | 259.00M | -335.00M | 149.00M | 356.00M | -222.00M | 125.00M | 407.00M | -673.00M | 190.00M | -119.00M | 222.00M | 87.00M | -292.00M | 79.00M | 32.00M | 721.00M |
|
Beginning Cash Balance
|
11.00M | 7.00M | 7.00M | 16.00M | 25.00M | 16.00M | 15.00M | 13.00M | 36.00M | 19.00M | 23.00M | 14.00M | 26.00M | 14.00M | 12.00M | 32.00M | 24.00M | 24.00M | 16.00M | 33.00M | 41.00M | 30.00M | 27.00M | 34.00M | 403.00M | 458.00M | 28.00M | 22.00M | 27.00M | 36.00M | 34.00M | 31.00M | 47.00M | 38.00M | 47.00M | 33.00M | 37.00M | 23.00M | 34.00M | 29.00M | 33.00M | 427.00M | 402.00M | 631.00M | -40.00M | 96.00M | 83.00M | 8.00M | 34.00M | 49.00M | 28.00M | 190.00M | 449.00M | 118.00M | 267.00M | 623.00M | 401.00M | 526.00M | 933.00M | 260.00M | 450.00M | 331.00M | 553.00M | 640.00M | 348.00M | 427.00M | 459.00M |
|
Free Cash Flow
|
362.00M | -303.00M | -66.00M | -88.00M | 287.00M | -219.00M | 72.00M | -332.00M | 533.00M | 152.00M | 618.00M | 427.00M | 54.00M | -250.00M | 224.00M | 8.00M | 616.00M | -64.00M | -175.00M | -36.00M | 354.00M | -309.00M | -191.00M | 218.00M | 291.00M | -662.00M | -24.00M | -326.00M | 263.00M | -575.00M | -70.00M | -219.00M | 541.00M | 371.00M | 228.00M | 335.00M | 255.00M | 36.00M | -181.00M | 864.00M | 753.00M | 69.00M | 37.00M | 464.00M | 645.00M | -143.00M | 148.00M | 126.00M | 694.00M | 150.00M | 260.00M | 556.00M | 239.00M | 703.00M | 820.00M | 191.00M | 621.00M | 743.00M | -52.00M | 856.00M | 262.00M | 577.00M | 582.00M | 450.00M | 448.00M | 575.00M | 632.00M |
|
Net Cash Flow
|
-6.00M | 2.00M | 12.00M | 9.00M | -9.00M | | -2.00M | 23.00M | -17.00M | 5.00M | -3.00M | 15.00M | -13.00M | 1.00M | 17.00M | -6.00M | | -5.00M | 17.00M | 8.00M | -9.00M | -5.00M | 8.00M | 371.00M | 60.00M | -434.00M | -4.00M | 6.00M | 5.00M | -2.00M | -3.00M | 16.00M | -9.00M | 8.00M | -15.00M | 2.00M | -11.00M | 11.00M | -5.00M | 43.00M | 406.00M | -8.00M | 209.00M | -588.00M | 88.00M | -57.00M | -58.00M | 13.00M | -4.00M | -27.00M | 163.00M | 266.00M | -338.00M | 151.00M | 362.00M | -224.00M | 125.00M | 399.00M | -661.00M | 186.00M | -115.00M | 224.00M | 84.00M | -284.00M | 80.00M | 12.00M | 727.00M |