|
Net Income
|
-91.00M | 169.00M | 185.00M | 163.00M | 59.00M | 301.00M | 292.00M | 228.00M | 259.00M | 372.00M | 342.00M | -11.00M | 63.00M | 65.00M | 51.00M | 36.00M | 2,219.00M | 23.00M | 22.00M | 17.00M | 985.00M | -7.00M | -6.00M | -3.00M | 13.00M | 18.00M | 18.00M | 19.00M | 19.00M | 31.00M | 27.00M | 253.00M | 6.00M | -1.00M | 217.00M | 3.00M | 6.00M | | 10.00M | 2.00M | | 2.00M | 1.00M | -3.00M | | 3.00M | | | 385.00M | | | 19.00M | 23.00M | -2.00M | | 21.00M | 273.00M | | | 47.00M | -5.00M | 35.00M | 24.00M | -282.00M | -2.00M | | 9.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | 86.00M | 45.00M | 79.00M | 76.00M | 89.00M | 59.00M | 75.00M | 85.00M | 85.00M | 88.00M | 89.00M | 84.00M | 87.00M | 64.00M | 87.00M | 92.00M | 87.00M | 61.00M | 85.00M | 79.00M | 82.00M | 79.00M | 79.00M | 81.00M | 85.00M | 86.00M | 87.00M | 91.00M | 89.00M | 87.00M | 86.00M | 91.00M | 99.00M | 99.00M | 93.00M | 91.00M | 96.00M | 91.00M | 90.00M | 96.00M | 100.00M | 103.00M | 102.00M | 99.00M | 95.00M | 61.00M | 92.00M | 93.00M | 102.00M | 73.00M | 95.00M | 89.00M | 89.00M | 87.00M | 89.00M | 102.00M | 106.00M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | 18.00M | 15.00M | 17.00M | 27.00M | 22.00M | 18.00M | 20.00M | 15.00M | 18.00M | 15.00M | 25.00M | 2.00M | 12.00M | 10.00M | 16.00M | 11.00M | 8.00M | 9.00M | 8.00M | 9.00M | 9.00M | 9.00M | 9.00M | 3.00M | 16.00M | 9.00M | 10.00M | 9.00M | 11.00M | 7.00M | 8.00M | 14.00M | 15.00M | 17.00M | 18.00M | 4.00M | 18.00M | 6.00M | 12.00M | 9.00M | 7.00M | 17.00M | 17.00M | 8.00M | 14.00M | 11.00M | 10.00M | 9.00M | 12.00M | 23.00M | 13.00M | -1.00M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | -80.00M | -66.00M | 34.00M | -17.00M | 33.00M | -1.00M | 28.00M | -86.00M | -28.00M | 12.00M | -58.00M | 4.00M | 42.00M | -4.00M | 204.00M | -258.00M | 229.00M | 6.00M | -46.00M | -13.00M | 91.00M | -5.00M | -8.00M | 8.00M | 50.00M | -32.00M | 25.00M | -19.00M | 21.00M | -4.00M | -4.00M | 12.00M | -51.00M | -7.00M | 68.00M | -3.00M | -23.00M | -36.00M | -59.00M | -34.00M | -22.00M | -131.00M | 19.00M | -19.00M | -56.00M | -44.00M | | -22.00M | -31.00M | -20.00M | -2.00M | -20.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | 18.00M | 94.00M | 61.00M | 204.00M | 43.00M | 32.00M | 63.00M | 91.00M | 33.00M | -144.00M | -96.00M | 17.00M | | | 53.00M | 83.00M | 25.00M | 53.00M | 48.00M | 7.00M | 10.00M | 4.00M | | 3.00M | | | 20.00M | | | | | | | | | -21.00M | | | | | | | | | | | | | -67.00M | 24.00M | 61.00M | 11.00M | -2.00M | | 9.00M |
|
Gains from Investment Securities
|
| | | | -31.00M | 101.00M | -10.00M | -10.00M | -28.00M | -12.00M | 70.00M | 15.00M | -4.00M | 27.00M | 61.00M | -112.00M | 57.00M | 97.00M | 77.00M | -248.00M | -96.00M | 404.00M | 196.00M | -448.00M | 83.00M | | | -357.00M | 108.00M | 20.00M | | -212.00M | 90.00M | | | -381.00M | 118.00M | 116.00M | 86.00M | -113.00M | 94.00M | 100.00M | 88.00M | -329.00M | 106.00M | 81.00M | 106.00M | -381.00M | 97.00M | 179.00M | 34.00M | -181.00M | 114.00M | 100.00M | 129.00M | -187.00M | 107.00M | 163.00M | 108.00M | -493.00M | 93.00M | 250.00M | 138.00M | -358.00M | 123.00M | 107.00M | 106.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | -9.00M | | | | | | | | 93.00M | | | 21.00M | | 290.00M | -60.00M | | 1.00M | | | | 160.00M | | | | | | | |
|
Cash from Restructuring
|
| | | | 41.00M | 20.00M | 17.00M | 25.00M | 7.00M | 6.00M | 2.00M | 3.00M | 7.00M | 26.00M | 30.00M | 24.00M | 22.00M | 14.00M | 19.00M | 31.00M | 20.00M | 12.00M | 9.00M | 16.00M | 13.00M | 9.00M | 9.00M | 16.00M | 18.00M | 11.00M | 13.00M | 34.00M | 10.00M | 10.00M | 11.00M | 18.00M | 17.00M | 17.00M | 14.00M | 18.00M | 15.00M | 8.00M | 12.00M | 23.00M | 18.00M | 16.00M | 64.00M | 28.00M | 26.00M | 22.00M | 12.00M | 17.00M | 32.00M | 20.00M | 11.00M | 22.00M | 16.00M | 13.00M | 15.00M | 12.00M | 10.00M | 17.00M | 10.00M | 15.00M | 18.00M | 27.00M | 17.00M |
|
Cash from Operations
|
-291.00M | 397.00M | 654.00M | 585.00M | -54.00M | 421.00M | 331.00M | 612.00M | -156.00M | 408.00M | 525.00M | 659.00M | -20.00M | 454.00M | 605.00M | 748.00M | -132.00M | 626.00M | 788.00M | 509.00M | 163.00M | 349.00M | 732.00M | 474.00M | -429.00M | 615.00M | 800.00M | 909.00M | 79.00M | -158.00M | 855.00M | 575.00M | 9.00M | 437.00M | 586.00M | 536.00M | -228.00M | 359.00M | 556.00M | 800.00M | -66.00M | 552.00M | 789.00M | 809.00M | -159.00M | 481.00M | 842.00M | 966.00M | -23.00M | 604.00M | 525.00M | 456.00M | -304.00M | 168.00M | 512.00M | 624.00M | 85.00M | 536.00M | 892.00M | 898.00M | -60.00M | 408.00M | 726.00M | 346.00M | -18.00M | 389.00M | 683.00M |
|
Depreciation & Amortization (CF)
|
| | | | 121.00M | 115.00M | 116.00M | 118.00M | 117.00M | 119.00M | 116.00M | 73.00M | 108.00M | 103.00M | 104.00M | 84.00M | 101.00M | 119.00M | 113.00M | 119.00M | 119.00M | 115.00M | 119.00M | 97.00M | 120.00M | 125.00M | 107.00M | 94.00M | 115.00M | 103.00M | 113.00M | 109.00M | 110.00M | 113.00M | 117.00M | 120.00M | 123.00M | 125.00M | 122.00M | 127.00M | 118.00M | 126.00M | 133.00M | 134.00M | 129.00M | 123.00M | 132.00M | 125.00M | 129.00M | 137.00M | 146.00M | 149.00M | 145.00M | 141.00M | 135.00M | 81.00M | 133.00M | 133.00M | 142.00M | 106.00M | 130.00M | 124.00M | 119.00M | 119.00M | 121.00M | 135.00M | 138.00M |
|
Change in Receivables
|
| | | | 230.00M | 176.00M | -11.00M | -207.00M | 312.00M | 196.00M | -118.00M | -283.00M | 286.00M | 103.00M | -164.00M | -396.00M | 273.00M | 189.00M | -156.00M | -281.00M | 363.00M | 168.00M | -115.00M | -300.00M | 327.00M | 264.00M | -178.00M | -288.00M | 273.00M | 89.00M | -106.00M | -188.00M | 296.00M | 110.00M | -56.00M | -274.00M | 373.00M | 253.00M | -207.00M | -350.00M | 299.00M | 132.00M | -243.00M | -309.00M | 58.00M | -150.00M | 155.00M | -250.00M | 354.00M | 126.00M | -104.00M | -313.00M | 530.00M | 262.00M | -148.00M | -396.00M | 277.00M | 251.00M | -170.00M | -370.00M | 268.00M | 275.00M | -170.00M | -192.00M | 396.00M | 349.00M | -171.00M |
|
Change in Inventory
|
| | | | 83.00M | 15.00M | 3.00M | -67.00M | 142.00M | 34.00M | 14.00M | -116.00M | 129.00M | -5.00M | -41.00M | -136.00M | 109.00M | -85.00M | -18.00M | -50.00M | 178.00M | 25.00M | 2.00M | -106.00M | 136.00M | -56.00M | 9.00M | -126.00M | 120.00M | -16.00M | -61.00M | -99.00M | 157.00M | 28.00M | 15.00M | -84.00M | 202.00M | 68.00M | 15.00M | -176.00M | 152.00M | -55.00M | -48.00M | -194.00M | 206.00M | -177.00M | -65.00M | -75.00M | 189.00M | 91.00M | 54.00M | -55.00M | 325.00M | 112.00M | 21.00M | -281.00M | 308.00M | -132.00M | -246.00M | -75.00M | 189.00M | -22.00M | -23.00M | -117.00M | 230.00M | 26.00M | -30.00M |
|
Change in Accured Expenses
|
| | | | 37.00M | 154.00M | 44.00M | 71.00M | 10.00M | 149.00M | -44.00M | -131.00M | 14.00M | 85.00M | -50.00M | -104.00M | -39.00M | 149.00M | 81.00M | -186.00M | 235.00M | 79.00M | 119.00M | -248.00M | -63.00M | 83.00M | 164.00M | -32.00M | 112.00M | 48.00M | 1.00M | 8.00M | 62.00M | 85.00M | 82.00M | -41.00M | 74.00M | 124.00M | -96.00M | -178.00M | -24.00M | 84.00M | -25.00M | -98.00M | -87.00M | -260.00M | 324.00M | 150.00M | 110.00M | 282.00M | 31.00M | -128.00M | 326.00M | 91.00M | -77.00M | -319.00M | 175.00M | -19.00M | -84.00M | 79.00M | -53.00M | 35.00M | -30.00M | -211.00M | 202.00M | 98.00M | -118.00M |
|
Other Working Capital Changes
|
| | | | -7.00M | -16.00M | 15.00M | -8.00M | 65.00M | -3.00M | -17.00M | -20.00M | 14.00M | 8.00M | -13.00M | 15.00M | 45.00M | -9.00M | -8.00M | 6.00M | 33.00M | 42.00M | 11.00M | 43.00M | 66.00M | 18.00M | 13.00M | -16.00M | 83.00M | -54.00M | -15.00M | 39.00M | 47.00M | 2.00M | -9.00M | 130.00M | 46.00M | -41.00M | | -10.00M | 56.00M | 14.00M | | 25.00M | 28.00M | -46.00M | -8.00M | -23.00M | 37.00M | -45.00M | -16.00M | -8.00M | 88.00M | -5.00M | -15.00M | -9.00M | 88.00M | -27.00M | 9.00M | -29.00M | 65.00M | -26.00M | -5.00M | -4.00M | 34.00M | -37.00M | -26.00M |
|
Capital Expenditures
|
51.00M | 52.00M | 49.00M | 87.00M | 45.00M | 48.00M | 65.00M | 149.00M | 54.00M | 80.00M | 101.00M | 91.00M | 57.00M | 66.00M | 70.00M | 137.00M | 63.00M | 86.00M | 101.00M | 244.00M | 103.00M | 129.00M | 126.00M | 206.00M | 72.00M | 90.00M | 100.00M | 168.00M | 70.00M | 79.00M | 90.00M | 141.00M | 63.00M | 72.00M | 72.00M | 153.00M | 75.00M | 43.00M | 108.00M | 185.00M | 47.00M | 86.00M | 91.00M | 189.00M | 37.00M | 55.00M | 78.00M | 134.00M | 80.00M | 62.00M | 78.00M | 151.00M | 194.00M | 70.00M | 104.00M | 118.00M | 120.00M | 122.00M | 139.00M | 135.00M | 252.00M | 115.00M | 146.00M | 208.00M | 209.00M | 121.00M | 147.00M |
|
Sales of Property, Plant and Equipment
|
1.00M | 16.00M | 5.00M | 21.00M | 8.00M | 1.00M | 18.00M | -1.00M | 15.00M | 3.00M | 13.00M | -4.00M | 29.00M | -8.00M | 8.00M | 11.00M | | -5.00M | 4.00M | 1.00M | 4.00M | 5.00M | 47.00M | | 14.00M | -14.00M | | | | | | -41.00M | | | | | | | | | | | | | | | | | | | 47.00M | | | | | 1.00M | | | 25.00M | 11.00M | | | | 325.00M | | | |
|
Acquisitions
|
11.00M | 10.00M | 3.00M | 2.00M | 16.00M | 2.00M | | 16.00M | 10.00M | 42.00M | 4.00M | -25.00M | 44.00M | 8.00M | 1.00M | 69.00M | | 975.00M | 3.00M | 5.00M | 22.00M | 2.00M | 90.00M | 1,999.00M | 9.00M | 17.00M | 222.00M | 72.00M | 6.00M | 4.00M | 311.00M | 28.00M | 61.00M | 1.00M | 7.00M | 156.00M | 96.00M | 2.00M | | 280.00M | 57.00M | 304.00M | 203.00M | 79.00M | 44.00M | 1.00M | | 1,124.00M | 356.00M | 1,770.00M | 11.00M | | 9.00M | 34.00M | | 71.00M | | 106.00M | 2.00M | 1.00M | 10.00M | 17.00M | 2.00M | 2.00M | | | |
|
Divestments
|
| | | | | | | | | | | | -11.00M | -12.00M | -9.00M | -50.00M | 940.00M | -944.00M | -3.00M | 947.00M | 1,735.00M | -110.00M | | | 47.00M | | | | -7.00M | -12.00M | -14.00M | 1,127.00M | -1.00M | 53.00M | 541.00M | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -3.00M | -3.00M | 516.00M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 150.00M | 324.00M | 250.00M | 25.00M | | 25.00M | 95.00M | 130.00M | 987.00M | 187.00M | 358.00M | 264.00M | 250.00M | 259.00M | 451.00M | 338.00M | 51.00M | 56.00M | 64.00M | 231.00M | 31.00M | 61.00M | | | 19.00M | | 18.00M | | | 3.00M | 17.00M | 3.00M | 16.00M | 3.00M | 7.00M | 2.00M | 10.00M | 2.00M | 9.00M | 1.00M | 9.00M | 1.00M | 5.00M | | 17.00M | 1.00M | 9.00M | | 50.00M | 2.00M | 8.00M | | | | | | | | |
|
Cash from Investing Activities
|
-88.00M | -44.00M | -6.00M | -65.00M | -93.00M | -54.00M | -5.00M | -797.00M | -45.00M | 370.00M | 169.00M | -55.00M | -181.00M | -249.00M | -446.00M | -735.00M | 1,616.00M | -1218.00M | -223.00M | -153.00M | 1,596.00M | -573.00M | 198.00M | -2110.00M | 35.00M | -143.00M | -243.00M | -44.00M | -63.00M | 10.00M | -392.00M | 917.00M | -138.00M | -123.00M | 481.00M | -287.00M | -178.00M | -39.00M | -94.00M | -453.00M | -86.00M | -371.00M | -291.00M | -261.00M | -59.00M | -52.00M | -80.00M | -1256.00M | -424.00M | -1818.00M | -34.00M | -128.00M | -183.00M | 33.00M | -96.00M | -215.00M | -64.00M | -226.00M | -109.00M | -157.00M | -239.00M | -131.00M | -141.00M | 112.00M | -168.00M | -120.00M | -129.00M |
|
Other financing activities
|
| | | -646.00M | | | | 36.00M | -14.00M | -24.00M | 16.00M | | -13.00M | | | -88.00M | -17.00M | -20.00M | -17.00M | -32.00M | -40.00M | | | | -19.00M | 7.00M | -12.00M | 9.00M | -14.00M | -7.00M | 12.00M | 25.00M | -53.00M | 3.00M | 9.00M | -2.00M | 13.00M | -29.00M | 6.00M | -4.00M | 13.00M | -40.00M | -2.00M | 27.00M | -24.00M | -14.00M | -1.00M | 27.00M | -4.00M | -7.00M | -1.00M | 24.00M | -21.00M | -3.00M | -3.00M | 1.00M | -5.00M | -7.00M | 18.00M | -22.00M | -7.00M | -6.00M | -11.00M | -1.00M | -3.00M | -20.00M | 1.00M |
|
Cash from Financing Activities
|
-80.00M | 143.00M | -824.00M | -362.00M | -225.00M | -251.00M | -218.00M | 590.00M | -353.00M | -608.00M | -309.00M | -362.00M | -312.00M | -131.00M | 202.00M | -110.00M | -800.00M | -124.00M | -263.00M | -792.00M | -303.00M | -243.00M | -270.00M | -153.00M | 458.00M | -500.00M | -226.00M | -544.00M | -429.00M | 794.00M | -1057.00M | -518.00M | -372.00M | -118.00M | -361.00M | -1103.00M | 295.00M | -600.00M | -365.00M | -535.00M | 32.00M | | 9.00M | -799.00M | 1,012.00M | -85.00M | -1032.00M | 46.00M | 469.00M | 585.00M | -448.00M | -513.00M | 443.00M | -230.00M | -269.00M | -353.00M | 277.00M | -543.00M | -739.00M | -545.00M | -35.00M | -150.00M | -432.00M | -808.00M | 698.00M | -661.00M | -306.00M |
|
Dividends Paid - Common
|
87.00M | 87.00M | 88.00M | 91.00M | 90.00M | 90.00M | 90.00M | 90.00M | 89.00M | 89.00M | 90.00M | 87.00M | 87.00M | 90.00M | 90.00M | 91.00M | 84.00M | 87.00M | 88.00M | 86.00M | 85.00M | 92.00M | 92.00M | 92.00M | 91.00M | 98.00M | 98.00M | 96.00M | 96.00M | 107.00M | 106.00M | 105.00M | 103.00M | 102.00M | 116.00M | 113.00M | 112.00M | 110.00M | 116.00M | 115.00M | 113.00M | 114.00M | 120.00M | 121.00M | 120.00M | 121.00M | 127.00M | 128.00M | 128.00M | 128.00M | 140.00M | 140.00M | 139.00M | 140.00M | 145.00M | 146.00M | 146.00M | 146.00M | 153.00M | 153.00M | 153.00M | 152.00M | 159.00M | 158.00M | 154.00M | 154.00M | 160.00M |
|
Exchange Rate Effect
|
-31.00M | 25.00M | 22.00M | 1.00M | 4.00M | -21.00M | 38.00M | 6.00M | 9.00M | 16.00M | -66.00M | | 16.00M | -17.00M | 14.00M | 11.00M | -10.00M | -17.00M | 20.00M | 2.00M | -12.00M | 5.00M | -82.00M | -43.00M | -15.00M | | -23.00M | -25.00M | 11.00M | -28.00M | -4.00M | -47.00M | 30.00M | 24.00M | 16.00M | -1.00M | 21.00M | -46.00M | 6.00M | -13.00M | 2.00M | 2.00M | -38.00M | 35.00M | -124.00M | 22.00M | 26.00M | 82.00M | -40.00M | 16.00M | -22.00M | -26.00M | -1.00M | | -49.00M | 51.00M | 29.00M | 35.00M | -54.00M | 100.00M | 1.00M | -134.00M | -76.00M | -116.00M | 48.00M | 125.00M | 21.00M |
|
Change in Cash
|
-490.00M | 521.00M | -154.00M | 159.00M | -368.00M | 95.00M | 146.00M | 411.00M | -545.00M | 186.00M | 319.00M | 156.00M | -479.00M | 39.00M | 375.00M | -86.00M | 715.00M | -778.00M | 319.00M | -446.00M | 1,443.00M | -573.00M | 482.00M | -1782.00M | 49.00M | -28.00M | 308.00M | 296.00M | -402.00M | 696.00M | -676.00M | 891.00M | -471.00M | 220.00M | 718.00M | -851.00M | -90.00M | -326.00M | 83.00M | -201.00M | -118.00M | 179.00M | 469.00M | -216.00M | 670.00M | 366.00M | -244.00M | -182.00M | -18.00M | -613.00M | 21.00M | -211.00M | -45.00M | -29.00M | 98.00M | 67.00M | 327.00M | -198.00M | -10.00M | 291.00M | -325.00M | -53.00M | 113.00M | 42.00M | 560.00M | -269.00M | 271.00M |
|
Free Cash Flow
|
-342.00M | 345.00M | 605.00M | 498.00M | -99.00M | 373.00M | 266.00M | 463.00M | -210.00M | 328.00M | 424.00M | 568.00M | -77.00M | 388.00M | 535.00M | 611.00M | -195.00M | 540.00M | 687.00M | 265.00M | 60.00M | 220.00M | 606.00M | 268.00M | -501.00M | 525.00M | 700.00M | 741.00M | 9.00M | -237.00M | 765.00M | 434.00M | -54.00M | 365.00M | 514.00M | 383.00M | -303.00M | 316.00M | 448.00M | 615.00M | -113.00M | 466.00M | 698.00M | 620.00M | -196.00M | 426.00M | 764.00M | 832.00M | -103.00M | 542.00M | 447.00M | 305.00M | -498.00M | 98.00M | 408.00M | 506.00M | -35.00M | 414.00M | 753.00M | 763.00M | -312.00M | 293.00M | 580.00M | 138.00M | -227.00M | 268.00M | 536.00M |
|
Net Cash Flow
|
-459.00M | 496.00M | -176.00M | 158.00M | -372.00M | 116.00M | 108.00M | 405.00M | -554.00M | 170.00M | 385.00M | 242.00M | -513.00M | 74.00M | 361.00M | -97.00M | 684.00M | -716.00M | 302.00M | -436.00M | 1,456.00M | -467.00M | 660.00M | -1789.00M | 64.00M | -28.00M | 331.00M | 321.00M | -413.00M | 646.00M | -594.00M | 974.00M | -501.00M | 196.00M | 706.00M | -854.00M | -111.00M | -280.00M | 97.00M | -188.00M | -120.00M | 181.00M | 507.00M | -251.00M | 794.00M | 344.00M | -270.00M | -244.00M | 22.00M | -629.00M | 43.00M | -185.00M | -44.00M | -29.00M | 147.00M | 56.00M | 298.00M | -233.00M | 44.00M | 196.00M | -334.00M | 127.00M | 153.00M | -350.00M | 512.00M | -392.00M | 248.00M |