|
Net Income
|
426.00M | 880.00M | 250.00M | 384.00M | 2,380.00M | 1,050.00M | 95.00M | 330.00M | 225.00M | 18.00M | 1,269.00M | 3.00M | 19.00M | 19.00M | 47.00M | -228.00M |
|
Depreciation and Depletion
|
| 346.00M | 305.00M | 292.00M | 333.00M | 324.00M | 314.00M | 319.00M | 331.00M | 354.00M | 375.00M | 371.00M | 389.00M | 357.00M | 360.00M | 360.00M |
|
Share-based Compensation
|
| | 34.00M | 71.00M | 81.00M | 71.00M | 54.00M | 45.00M | 35.00M | 37.00M | 39.00M | 44.00M | 57.00M | 34.00M | 56.00M | 42.00M |
|
Deferred Taxes
|
| | -19.00M | -207.00M | -16.00M | -87.00M | | 171.00M | 38.00M | 45.00M | -5.00M | -47.00M | 35.00M | -151.00M | -187.00M | -97.00M |
|
Cash from Discontinued Operations
|
| | 260.00M | 377.00M | 229.00M | -190.00M | 136.00M | 133.00M | 17.00M | -20.00M | -4.00M | -20.00M | | -37.00M | 117.00M | 29.00M |
|
Gains from Investment Securities
|
-17.00M | 50.00M | 45.00M | -28.00M | -17.00M | 56.00M | -66.00M | 64.00M | 100.00M | 207.00M | -47.00M | -88.00M | 195.00M | 156.00M | -115.00M | 123.00M |
|
Asset Writedowns and Impairment
|
59.00M | | | | | | | | | | | 93.00M | 21.00M | 231.00M | 160.00M | 146.00M |
|
Cash from Restructuring
|
142.00M | 103.00M | 18.00M | 87.00M | 86.00M | 57.00M | 47.00M | 76.00M | 49.00M | 66.00M | 58.00M | 126.00M | 77.00M | 85.00M | 56.00M | 52.00M |
|
Cash from Operations
|
1,345.00M | 1,310.00M | 1,436.00M | 1,787.00M | 1,791.00M | 1,718.00M | 1,895.00M | 1,351.00M | 1,568.00M | 1,487.00M | 2,084.00M | 2,130.00M | 1,562.00M | 1,000.00M | 2,411.00M | 1,420.00M |
|
Depreciation & Amortization (CF)
|
480.00M | 470.00M | 425.00M | 399.00M | 452.00M | 450.00M | 446.00M | 440.00M | 460.00M | 497.00M | 511.00M | 509.00M | 561.00M | 502.00M | 514.00M | 492.00M |
|
Change in Receivables
|
-345.00M | 188.00M | 107.00M | -171.00M | 25.00M | 116.00M | 125.00M | 68.00M | 76.00M | 69.00M | -121.00M | -187.00M | 63.00M | 248.00M | -12.00M | 181.00M |
|
Change in Inventory
|
-232.00M | 34.00M | 74.00M | -53.00M | -44.00M | 99.00M | -37.00M | -56.00M | 116.00M | 109.00M | -145.00M | -111.00M | 279.00M | 177.00M | -145.00M | 27.00M |
|
Change in Account Payables
|
| | | | | | | | | | 12.00M | | -133.00M | | | |
|
Change in Accured Expenses
|
-117.00M | 306.00M | -16.00M | -55.00M | 5.00M | 185.00M | 152.00M | 169.00M | 188.00M | -76.00M | -63.00M | 127.00M | 295.00M | 21.00M | 151.00M | -259.00M |
|
Other Working Capital Changes
|
-62.00M | -16.00M | 25.00M | 24.00M | 34.00M | 129.00M | 81.00M | 53.00M | 170.00M | -5.00M | 95.00M | -49.00M | -32.00M | 59.00M | 41.00M | 30.00M |
|
Capital Expenditures
|
239.00M | 307.00M | 326.00M | 330.00M | 494.00M | 564.00M | 430.00M | 380.00M | 360.00M | 411.00M | 413.00M | 304.00M | 371.00M | 486.00M | 516.00M | 721.00M |
|
Sales of Property, Plant and Equipment
|
43.00M | 26.00M | 27.00M | 40.00M | | | | | | 27.00M | | | 47.00M | 117.00M | 36.00M | 325.00M |
|
Acquisitions
|
26.00M | 34.00M | 31.00M | 122.00M | 983.00M | 2,113.00M | 320.00M | 349.00M | 225.00M | 378.00M | 643.00M | 1,169.00M | 2,137.00M | 114.00M | 109.00M | 31.00M |
|
Divestments
|
| | -86.00M | -82.00M | 940.00M | 1,625.00M | 47.00M | 1,094.00M | 593.00M | | | | | -31.00M | -31.00M | 506.00M |
|
Change in Acquisitions & Divestments
|
| 5.00M | 749.00M | 250.00M | 1,796.00M | 1,298.00M | 402.00M | 92.00M | 37.00M | 23.00M | 28.00M | 22.00M | | | | |
|
Cash from Investing Activities
|
-203.00M | -949.00M | 439.00M | -1611.00M | 22.00M | -889.00M | -395.00M | 472.00M | -67.00M | -764.00M | -1009.00M | -1447.00M | -2404.00M | -461.00M | -556.00M | -399.00M |
|
Other financing activities
|
-646.00M | 47.00M | -22.00M | -101.00M | -86.00M | -40.00M | -15.00M | 16.00M | -43.00M | -14.00M | -2.00M | -12.00M | 12.00M | -26.00M | -16.00M | -25.00M |
|
Cash from Financing Activities
|
-1123.00M | -104.00M | -1632.00M | -351.00M | -1979.00M | -969.00M | -812.00M | -1210.00M | -1954.00M | -1205.00M | -758.00M | -59.00M | 93.00M | -409.00M | -1550.00M | -1425.00M |
|
Dividends Paid - Common
|
353.00M | 360.00M | 355.00M | 358.00M | 345.00M | 361.00M | 383.00M | 414.00M | 434.00M | 453.00M | 468.00M | 496.00M | 536.00M | 570.00M | 598.00M | 622.00M |
|
Exchange Rate Effect
|
17.00M | 27.00M | -41.00M | 24.00M | -5.00M | -132.00M | -63.00M | -68.00M | 69.00M | -32.00M | 1.00M | 6.00M | -72.00M | 1.00M | 110.00M | -325.00M |
|
Change in Cash
|
36.00M | 284.00M | 116.00M | -151.00M | -190.00M | -430.00M | 625.00M | 509.00M | -384.00M | -534.00M | 314.00M | 610.00M | -821.00M | 91.00M | 410.00M | -223.00M |
|
Beginning Cash Balance
|
1,021.00M | 1,057.00M | 1,190.00M | 1,457.00M | 1,306.00M | 1,116.00M | 686.00M | 1,311.00M | 1,820.00M | 1,436.00M | 902.00M | 1,216.00M | 1,826.00M | 1,008.00M | 1,083.00M | 1,493.00M |
|
Free Cash Flow
|
1,106.00M | 1,003.00M | 1,110.00M | 1,457.00M | 1,297.00M | 1,154.00M | 1,465.00M | 971.00M | 1,208.00M | 1,076.00M | 1,671.00M | 1,826.00M | 1,191.00M | 514.00M | 1,895.00M | 699.00M |
|
Net Cash Flow
|
19.00M | 257.00M | 243.00M | -175.00M | -166.00M | -140.00M | 688.00M | 613.00M | -453.00M | -482.00M | 317.00M | 624.00M | -749.00M | 130.00M | 305.00M | -404.00M |