|
Net Income
|
170.00M | 328.00M | 535.00M | 299.00M | 228.00M | 310.00M | 372.00M | 275.00M | 311.00M | 370.00M | 254.00M | 103.00M | 228.00M | 216.00M | 177.00M | 82.00M | 279.00M | 115.00M | 402.00M | 174.00M | 31.00M | -648.00M | 273.00M | 96.00M | 676.00M | 1,061.00M | 914.00M | 399.00M | 431.00M | 291.00M | -2692.00M | 115.00M | 124.00M | -23.00M | 392.00M | -212.00M | -50.00M | 481.00M | 209.00M | 239.00M | 420.00M | 295.00M | 443.00M | 333.00M | 241.00M | 381.00M | 311.00M | 10.00M | 114.00M | 273.00M | 519.00M | 136.00M | 76.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 18.00M | 601.00M | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 19.00M | 51.00M | 27.00M | 18.00M | 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 | 11.00M | 10.00M | 8.00M | 17.00M | 19.00M | 23.00M | 20.00M | 17.00M | 7.00M | 7.00M | 4.00M | -4.00M | 9.00M | 4.00M | 7.00M | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
3.00M | -10.00M | 7.00M | 10.00M | -8.00M | -3.00M | 21.00M | 15.00M | 19.00M | 87.00M | -8.00M | 32.00M | 24.00M | 50.00M | 9.00M | 1.00M | 12.00M | -28.00M | 96.00M | 23.00M | -42.00M | 833.00M | 62.00M | -21.00M | 9.00M | 186.00M | 49.00M | -27.00M | 43.00M | -1.00M | -140.00M | -22.00M | -15.00M | -41.00M | 52.00M | -18.00M | -45.00M | 73.00M | 16.00M | 26.00M | 117.00M | 1.00M | 22.00M | 36.00M | -27.00M | 14.00M | -25.00M | 12.00M | 14.00M | -25.00M | 27.00M | 15.00M | 25.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | | | | 13.00M |
|
Gains from Sales and Divestitures
|
| 3.20M | | | | 1.80M | | | | 1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 17.00M | 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
|
7.00M | | | | 7.00M | | 37.00M | | | 252.00M | 24.00M | | 1.00M | 92.00M | 3.00M | | | | | | | | | | | | | | | | 232.00M | | 1.00M | | | | | -220.00M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 358.00M | 978.00M | 356.00M | 255.00M | 359.00M | 817.00M | 137.00M | 312.00M | 722.00M | 729.00M | -75.00M | 559.00M | 134.00M | 631.00M | -252.00M | 257.00M | 82.00M | 815.00M | 644.00M | 456.00M | 581.00M | 520.00M | 493.00M | 279.00M | 1,312.00M | 1,032.00M | 436.00M | 306.00M | 726.00M | 889.00M | 83.00M | 281.00M | 257.00M | 789.00M | 234.00M | 335.00M | 633.00M | 339.00M | 790.00M | 941.00M | 334.00M | 742.00M | 887.00M | 83.00M | 1,010.00M | 418.00M | 652.00M | 688.00M | 726.00M | 638.00M | 692.00M | 817.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,515.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
211.00M | 126.00M | 82.00M | 91.00M | 93.00M | 102.00M | 96.00M | 100.00M | 97.00M | 92.00M | 105.00M | 108.00M | 108.00M | 113.00M | 114.00M | 205.00M | 33.00M | 163.00M | 122.00M | 129.00M | 152.00M | 116.00M | 127.00M | 131.00M | 129.00M | 135.00M | 136.00M | 148.00M | 157.00M | 163.00M | 169.00M | 166.00M | 161.00M | 161.00M | 178.00M | 197.00M | 179.00M | 224.00M | 231.00M | 243.00M | 239.00M | 255.00M | 257.00M | 260.00M | 261.00M | 273.00M | 254.00M | 226.00M | 226.00M | 351.00M | 262.00M | 235.00M | 230.00M |
|
Other Working Capital Changes
|
| | -311.00M | 71.00M | 90.00M | | -253.00M | 275.00M | 152.00M | | -346.00M | 306.00M | -208.00M | | -318.00M | 500.00M | 76.00M | | -177.00M | -288.00M | -305.00M | | 4.00M | -333.00M | 365.00M | | -182.00M | 131.00M | 302.00M | | -128.00M | 195.00M | 123.00M | | -70.00M | 99.00M | 39.00M | | 122.00M | -154.00M | -18.00M | | -198.00M | -131.00M | 443.00M | | 192.00M | 30.00M | -123.00M | | 140.00M | | -158.00M |
|
Capital Expenditures
|
| 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
|
| 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
|
| 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
|
| 4.00M | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | -48.00M | | | | -45.00M |
|
Cash from Investing Activities
|
| -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 | -193.00M | -264.00M | -819.00M | -274.00M | -408.00M |
|
Other financing activities
|
| 971.00M | 2.00M | 352.00M | 77.00M | 74.00M | 148.00M | 296.00M | 211.00M | -685.00M | -2.00M | -2.00M | -9.00M | -16.00M | -1.00M | -4.00M | -14.00M | -19.00M | 127.00M | -1.00M | -80.00M | -41.00M | 64.00M | -2.00M | -79.00M | -3.00M | 58.00M | 70.00M | | | 112.00M | -12.00M | -72.00M | 16.00M | 66.00M | -94.00M | -111.00M | -22.00M | 20.00M | -4.00M | -60.00M | -5.00M | -55.00M | -4.00M | -25.00M | 190.00M | 12.00M | 12.00M | -69.00M | 102.00M | -15.00M | 44.00M | -90.00M |
|
Cash from Financing Activities
|
| 651.00M | -533.00M | 127.00M | 169.00M | -37.00M | -302.00M | 434.00M | 259.00M | 1,281.00M | -2.00M | 318.00M | 164.00M | 333.00M | -338.00M | 484.00M | 72.00M | 353.00M | 667.00M | -473.00M | -162.00M | -972.00M | -310.00M | -197.00M | -605.00M | -641.00M | -197.00M | 111.00M | 285.00M | -916.00M | -191.00M | 108.00M | -131.00M | -216.00M | -686.00M | -86.00M | -932.00M | -275.00M | -596.00M | -597.00M | -412.00M | -322.00M | -775.00M | -324.00M | -307.00M | -565.00M | -272.00M | -271.00M | -413.00M | -746.00M | 262.00M | -407.00M | 318.00M |
|
Dividends Paid - Common
|
| 268.00M | 284.00M | 295.00M | 603.00M | 312.00M | 309.00M | 317.00M | 333.00M | 346.00M | 346.00M | 367.00M | 373.00M | 379.00M | 375.00M | 368.00M | 369.00M | 307.00M | 315.00M | 315.00M | 315.00M | 177.00M | 171.00M | 232.00M | 208.00M | 232.00M | 207.00M | 267.00M | 243.00M | 260.00M | 233.00M | 164.00M | 138.00M | 162.00M | 138.00M | 157.00M | 136.00M | 158.00M | 188.00M | 235.00M | 220.00M | 275.00M | 268.00M | 268.00M | 283.00M | 294.00M | 324.00M | 321.00M | 335.00M | 339.00M | 388.00M | 343.00M | 356.00M |
|
Exchange Rate Effect
|
| -2.00M | | | | | -2.00M | | | -2.00M | -5.00M | 4.00M | -2.00M | -1.00M | 4.00M | | | | | 1.00M | 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
|
| -9.00M | 1.00M | -8.00M | 16.00M | 9.00M | -11.00M | -4.00M | 7.00M | 369.00M | 56.00M | -430.00M | -5.00M | 5.00M | 10.00M | -3.00M | -3.00M | 16.00M | -9.00M | | | 4.00M | -14.00M | 11.00M | -4.00M | 36.00M | 403.00M | -2.00M | 200.00M | -586.00M | 78.00M | -56.00M | -58.00M | 15.00M | -5.00M | -25.00M | 164.00M | 259.00M | -335.00M | 149.00M | 355.00M | -221.00M | 125.00M | 407.00M | -674.00M | 191.00M | -119.00M | 222.00M | 85.00M | -292.00M | 80.00M | 31.00M | 721.00M |
|
Beginning Cash Balance
|
34.00M | 34.00M | 25.00M | 26.00M | 18.00M | 34.00M | 43.00M | 32.00M | 28.00M | 35.00M | 404.00M | 460.00M | 30.00M | 25.00M | 30.00M | 40.00M | 37.00M | 34.00M | 50.00M | 50.00M | 36.00M | 36.00M | 40.00M | 26.00M | 37.00M | 33.00M | 36.00M | 430.00M | 411.00M | 633.00M | -38.00M | 98.00M | 85.00M | 10.00M | 37.00M | 51.00M | 30.00M | 193.00M | 452.00M | 121.00M | 270.00M | 625.00M | 404.00M | 529.00M | 936.00M | 262.00M | 453.00M | 334.00M | 556.00M | 641.00M | 349.00M | 429.00M | 460.00M |
|
Free Cash Flow
|
| 6.00M | 615.00M | -66.00M | -177.00M | -37.00M | 349.00M | -313.00M | -194.00M | 214.00M | 288.00M | -665.00M | -27.00M | -328.00M | 259.00M | -579.00M | -74.00M | -222.00M | 540.00M | 370.00M | 227.00M | 335.00M | 254.00M | 35.00M | -181.00M | 862.00M | 752.00M | 74.00M | 29.00M | 464.00M | 644.00M | -144.00M | 147.00M | 125.00M | 692.00M | 149.00M | 260.00M | 554.00M | 238.00M | 701.00M | 819.00M | 191.00M | 620.00M | 742.00M | -54.00M | 855.00M | 261.00M | 576.00M | 579.00M | 449.00M | 447.00M | 573.00M | 632.00M |
|
Net Cash Flow
|
| -7.00M | 1.00M | -5.00M | 16.00M | 9.00M | -9.00M | -6.00M | 8.00M | 371.00M | 61.00M | -434.00M | -3.00M | 6.00M | 6.00M | -3.00M | -3.00M | 16.00M | -9.00M | 8.00M | -15.00M | 2.00M | -11.00M | 11.00M | -4.00M | 42.00M | 406.00M | -2.00M | 202.00M | -588.00M | 88.00M | -57.00M | -58.00M | 14.00M | -5.00M | -27.00M | 164.00M | 266.00M | -338.00M | 151.00M | 361.00M | -223.00M | 125.00M | 399.00M | -662.00M | 187.00M | -115.00M | 224.00M | 82.00M | -284.00M | 81.00M | 11.00M | 727.00M |