|
Net Income
|
677.00M | 1,051.00M | 1,969.00M | 638.00M | 1,182.00M | 1,601.00M | 662.00M | 15.00M | 14.00M | 14.00M | 18.00M | 706.00M | | | | 997.00M | 1,025.00M | 1,592.00M | 666.00M | 398.00M | 516.00M | 536.00M | 194.00M | 563.00M | 581.00M | 849.00M | 3,255.00M | 585.00M | 1,404.00M | 1,568.00M | 2,316.00M | 270.00M | 1,504.00M | 793.00M | 810.00M | -2427.00M | -67.00M | -726.00M | -494.00M | -639.00M | 374.00M | 488.00M | 1,371.00M | 657.00M | 3,182.00M | 5,540.00M | 2,012.00M | 2,077.00M | 1,734.00M | 2,143.00M | 1,285.00M | 761.00M | 1,020.00M | 369.00M | 25.00M | 526.00M | 908.00M | 167.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 228.00M | 246.00M | 239.00M | 241.00M |
|
Deferred Taxes
|
59.00M | | 356.00M | 169.00M | 9.00M | -67.00M | 110.00M | 82.00M | 80.00M | 120.00M | 312.00M | -444.00M | -11.00M | -72.00M | 39.00M | -6.00M | -75.00M | -44.00M | 654.00M | 154.00M | 37.00M | 276.00M | 145.00M | 493.00M | 264.00M | 27.00M | -2670.00M | 101.00M | 28.00M | 100.00M | 23.00M | 179.00M | 74.00M | -138.00M | 68.00M | -47.00M | 26.00M | 23.00M | 124.00M | -103.00M | 266.00M | -453.00M | 18.00M | 142.00M | 148.00M | 856.00M | 174.00M | 146.00M | 119.00M | 408.00M | 167.00M | -55.00M | -145.00M | 113.00M | -164.00M | -133.00M | -48.00M | 14.00M |
|
Cash from Discontinued Operations
|
| | | | | | | 22.00M | 14.00M | 17.00M | 32.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
308.00M | | -149.00M | 349.00M | 212.00M | 367.00M | -56.00M | -77.00M | 98.00M | 55.00M | 278.00M | -632.00M | 253.00M | 19.00M | 122.00M | 337.00M | -662.00M | 255.00M | -115.00M | 166.00M | 349.00M | 257.00M | 43.00M | 212.00M | 40.00M | 291.00M | -27.00M | -173.00M | -24.00M | 79.00M | -103.00M | -95.00M | 154.00M | 38.00M | 46.00M | 139.00M | -437.00M | 44.00M | -80.00M | -217.00M | -41.00M | -31.00M | 417.00M | 100.00M | 390.00M | 495.00M | 323.00M | 242.00M | 324.00M | 201.00M | 55.00M | 180.00M | 179.00M | -970.00M | -147.00M | 1,087.00M | -93.00M | 11.00M |
|
Asset Writedowns and Impairment
|
| 486.00M | -16.00M | 43.00M | 275.00M | 248.00M | 592.00M | 24.00M | 1.00M | 1.00M | 3.00M | 1.00M | 3.00M | 12.00M | 134.00M | | 2.00M | 1.00M | 4.00M | | 2.00M | 2.00M | 1.00M | 2.00M | 15.00M | 1.00M | 6.00M | | 6.00M | 1.00M | 1.00M | 1.00M | 2.00M | 853.00M | 5.00M | 3,006.00M | | 1,140.00M | 106.00M | 198.00M | | 1,298.00M | 2.00M | | 2.00M | | 58.00M | 8.00M | 4.00M | 3.00M | 9.00M | 165.00M | 225.00M | 29.00M | 37.00M | 26.00M | 4.00M | 951.00M |
|
Cash from Operations
|
-1500.00M | | 2,731.00M | -361.00M | 1,434.00M | 1,918.00M | 1,305.00M | 2,213.00M | 968.00M | 1,949.00M | 897.00M | 1,398.00M | 830.00M | 429.00M | 872.00M | 1,352.00M | 1,427.00M | 1,437.00M | 1,497.00M | 258.00M | 1,155.00M | 883.00M | 667.00M | -549.00M | 1,865.00M | 401.00M | 1,931.00M | 488.00M | 2,364.00M | 582.00M | 4,139.00M | -478.00M | 1,930.00M | 1,662.00M | 1,694.00M | 217.00M | 764.00M | 491.00M | 639.00M | 271.00M | 1,743.00M | 2,203.00M | 1,800.00M | 1,136.00M | 1,783.00M | 3,144.00M | 4,750.00M | 1,199.00M | 955.00M | 2,685.00M | 2,190.00M | -236.00M | 2,097.00M | 1,132.00M | 1,198.00M | 187.00M | 845.00M | 1,178.00M |
|
Amortizatization of Intangibles
|
5.00M | 5.00M | 5.00M | 5.00M | 6.00M | 7.00M | 7.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 5.00M | 6.00M | 5.00M | 5.00M | 5.00M | 5.00M | 5.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 6.00M | 6.00M | 5.00M | 6.00M | 6.00M | 5.00M | 6.00M | 6.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 5.00M | 6.00M | 6.00M | 7.00M | 6.00M | 10.00M | 9.00M | 10.00M | 8.00M | 13.00M | 12.00M | 10.00M | 12.00M |
|
Depreciation & Amortization (CF)
|
219.00M | 222.00M | 235.00M | 216.00M | 224.00M | 229.00M | 237.00M | 242.00M | 229.00M | 233.00M | 243.00M | 234.00M | 239.00M | 249.00M | 273.00M | 253.00M | 274.00M | 270.00M | 281.00M | 280.00M | 290.00M | 293.00M | 305.00M | 315.00M | 320.00M | 337.00M | 346.00M | 336.00M | 337.00M | 346.00M | 337.00M | 331.00M | 334.00M | 336.00M | 340.00M | 342.00M | 343.00M | 352.00M | 358.00M | 356.00M | 364.00M | 361.00M | 524.00M | 338.00M | 359.00M | 430.00M | 502.00M | 476.00M | 495.00M | 488.00M | 518.00M | 504.00M | 497.00M | 543.00M | 819.00M | 791.00M | 816.00M | 826.00M |
|
Change in Receivables
|
453.00M | | -708.00M | 1,291.00M | -1955.00M | 1,341.00M | -545.00M | -283.00M | -128.00M | -124.00M | 54.00M | -619.00M | 910.00M | -1101.00M | -1416.00M | -1684.00M | 766.00M | -1240.00M | 29.00M | -524.00M | 910.00M | -571.00M | 1,443.00M | -621.00M | -103.00M | 757.00M | 1,149.00M | -1366.00M | 1,062.00M | 782.00M | -1798.00M | 1,170.00M | -636.00M | 375.00M | 1,399.00M | -3900.00M | 86.00M | 1,130.00M | 661.00M | 1,740.00M | -222.00M | -53.00M | -543.00M | 3,042.00M | 2,592.00M | -1204.00M | -2357.00M | -1663.00M | 115.00M | 2,573.00M | -329.00M | -199.00M | -736.00M | -427.00M | 788.00M | -901.00M | 1,744.00M | -801.00M |
|
Change in Inventory
|
2,903.00M | | -2662.00M | 1,518.00M | 528.00M | 207.00M | -2313.00M | 2,443.00M | -775.00M | -315.00M | -1391.00M | 2,567.00M | -1003.00M | 772.00M | -2251.00M | 834.00M | -87.00M | 300.00M | -903.00M | 620.00M | -84.00M | -26.00M | -726.00M | 1,222.00M | -175.00M | 181.00M | -1052.00M | 1,330.00M | 207.00M | 641.00M | -1976.00M | 1,790.00M | -241.00M | 455.00M | -1800.00M | 1,620.00M | -204.00M | -282.00M | -1063.00M | 377.00M | 444.00M | -326.00M | -1006.00M | 1,152.00M | 113.00M | -295.00M | -1044.00M | 2,003.00M | 936.00M | -677.00M | -2017.00M | 2,555.00M | 245.00M | -499.00M | -2023.00M | 1,214.00M | 393.00M | 823.00M |
|
Change in Account Payables
|
1,572.00M | | -1808.00M | 1,996.00M | -2029.00M | 1,945.00M | -2897.00M | 2,465.00M | -831.00M | 383.00M | -1657.00M | 1,505.00M | 163.00M | -1369.00M | -3622.00M | -349.00M | 743.00M | -1530.00M | -1164.00M | 98.00M | 1,414.00M | -487.00M | 554.00M | -496.00M | 188.00M | 772.00M | 689.00M | -552.00M | 1,863.00M | -31.00M | -2826.00M | 2,466.00M | -1098.00M | 410.00M | 163.00M | -3239.00M | 118.00M | 136.00M | 98.00M | 2,779.00M | 703.00M | 241.00M | -798.00M | 4,809.00M | 476.00M | -2629.00M | -920.00M | -739.00M | -184.00M | 2,267.00M | -1824.00M | 1,678.00M | -120.00M | -1456.00M | -593.00M | 384.00M | 691.00M | -669.00M |
|
Change in Taxes
|
163.00M | | -279.00M | 93.00M | 554.00M | -121.00M | -561.00M | 166.00M | -193.00M | 190.00M | -182.00M | 698.00M | -461.00M | 273.00M | -32.00M | 101.00M | -586.00M | 452.00M | -197.00M | -156.00M | 201.00M | 178.00M | -112.00M | -109.00M | 67.00M | 94.00M | 111.00M | -248.00M | 304.00M | 223.00M | -11.00M | -469.00M | 216.00M | 356.00M | -348.00M | 530.00M | -106.00M | 322.00M | -229.00M | -281.00M | 482.00M | 112.00M | -369.00M | 119.00M | 585.00M | 461.00M | -585.00M | -653.00M | 287.00M | 125.00M | -422.00M | -590.00M | 293.00M | 280.00M | -447.00M | 111.00M | 543.00M | 57.00M |
|
Other Working Capital Changes
|
470.00M | | -360.00M | 183.00M | -22.00M | 105.00M | -218.00M | 71.00M | 83.00M | -64.00M | -110.00M | 132.00M | -98.00M | 61.00M | 221.00M | 130.00M | -190.00M | -105.00M | -159.00M | 310.00M | 194.00M | -51.00M | -306.00M | 91.00M | -108.00M | 123.00M | -210.00M | 51.00M | 206.00M | 252.00M | -396.00M | 438.00M | -256.00M | 87.00M | -255.00M | 90.00M | 36.00M | -86.00M | -132.00M | 283.00M | 130.00M | -44.00M | -30.00M | 849.00M | 181.00M | -568.00M | -213.00M | -469.00M | 97.00M | 210.00M | -107.00M | 179.00M | -252.00M | 131.00M | -102.00M | 254.00M | 172.00M | 108.00M |
|
Capital Expenditures
|
165.00M | | 363.00M | 218.00M | 270.00M | 339.00M | 874.00M | 382.00M | 366.00M | 408.00M | 623.00M | 572.00M | 561.00M | 1,514.00M | 1,126.00M | 1,081.00M | 1,213.00M | 992.00M | 2,478.00M | 750.00M | 620.00M | 661.00M | 813.00M | 470.00M | 458.00M | 367.00M | 537.00M | 328.00M | 538.00M | 779.00M | 994.00M | 1,097.00M | 631.00M | 867.00M | 1,278.00M | 923.00M | 939.00M | 552.00M | 506.00M | 331.00M | 380.00M | 552.00M | 597.00M | 370.00M | 376.00M | 735.00M | 407.00M | 378.00M | 551.00M | 592.00M | 634.00M | 628.00M | 367.00M | 358.00M | 506.00M | 423.00M | 587.00M | 541.00M |
|
Sales of Property, Plant and Equipment
|
31.00M | | 2,423.00M | 6.00M | 234.00M | 19.00M | 27.00M | 9.00M | 60.00M | 1,119.00M | 26.00M | 507.00M | 150.00M | 6.00M | 581.00M | -9.00M | 4.00M | 73.00M | 2.00M | 5.00M | 10.00M | 144.00M | -3.00M | 9.00M | | | | | | | | 82.00M | 1.00M | 1.00M | 2.00M | 1.00M | | 2.00M | 48.00M | | 24.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 77.00M | 13.00M | 280.00M | 22.00M | 2.00M | 685.00M | 219.00M | 176.00M | 2,034.00M | -3.00M | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 567.00M | 58.00M | | | -10.00M |
|
Divestments
|
| | | | | | | -5.00M | -5.00M | -4.00M | -13.00M | -34.00M | 32.00M | | | | | | | | | | | | | | | | | | | 21.00M | 14.00M | 20.00M | 16.00M | 38.00M | 50.00M | 51.00M | 53.00M | 58.00M | 100.00M | 78.00M | 31.00M | 15.00M | 33.00M | 30.00M | 47.00M | 60.00M | 59.00M | 40.00M | 42.00M | 41.00M | 26.00M | 55.00M | 19.00M | 25.00M | 18.00M | 15.00M |
|
Cash from Investing Activities
|
-133.00M | | 2,341.00M | -212.00M | -36.00M | -420.00M | -867.00M | -323.00M | -266.00M | 656.00M | -511.00M | -86.00M | -361.00M | -1381.00M | -468.00M | -1038.00M | -1214.00M | -964.00M | -2522.00M | -862.00M | -750.00M | -551.00M | -995.00M | 158.00M | -453.00M | -381.00M | -470.00M | -357.00M | -464.00M | -719.00M | -931.00M | -1012.00M | -574.00M | -846.00M | -1256.00M | -877.00M | -1147.00M | -542.00M | -513.00M | -467.00M | -352.00M | -496.00M | -557.00M | -428.00M | -291.00M | -537.00M | -232.00M | -265.00M | -432.00M | -485.00M | -608.00M | -665.00M | 327.00M | -1780.00M | -345.00M | 1,591.00M | -2734.00M | -487.00M |
|
Other financing activities
|
| | 1.00M | -6050.00M | 5,983.00M | 27.00M | 6.00M | | -3.00M | -1.00M | -2.00M | -4.00M | 29.00M | -2.00M | | -14.00M | 16.00M | | -47.00M | -39.00M | 12.00M | -11.00M | -4.00M | -34.00M | -20.00M | -12.00M | -10.00M | -45.00M | -13.00M | -21.00M | -7.00M | 307.00M | -6.00M | -19.00M | -13.00M | -22.00M | 9.00M | -7.00M | -19.00M | -20.00M | -7.00M | -9.00M | -16.00M | -30.00M | -7.00M | -18.00M | -15.00M | -48.00M | -11.00M | -28.00M | -10.00M | -73.00M | -9.00M | -30.00M | -8.00M | -55.00M | 161.00M | 18.00M |
|
Cash from Financing Activities
|
1,633.00M | | -5066.00M | 573.00M | 1,703.00M | -196.00M | -1381.00M | -585.00M | -1241.00M | -971.00M | -882.00M | -1355.00M | -878.00M | -778.00M | 1,649.00M | -58.00M | -643.00M | -699.00M | -717.00M | -783.00M | 132.00M | -230.00M | 703.00M | -686.00M | -904.00M | -612.00M | 91.00M | -2409.00M | -841.00M | -819.00M | -1098.00M | -284.00M | -787.00M | -331.00M | -1109.00M | 276.00M | 1,047.00M | -404.00M | 872.00M | -945.00M | -542.00M | -1005.00M | -978.00M | -512.00M | -1977.00M | -1657.00M | -2242.00M | -117.00M | -4493.00M | -1657.00M | -1825.00M | -846.00M | -1543.00M | -192.00M | -724.00M | -2049.00M | 1,526.00M | 112.00M |
|
Dividends Paid - Common
|
| | | | | | 157.00M | 194.00M | 192.00M | 189.00M | 232.00M | 229.00M | 281.00M | 277.00M | 275.00M | 272.00M | 302.00M | 300.00M | 298.00M | 296.00M | 329.00M | 329.00M | 328.00M | 326.00M | 360.00M | 356.00M | 353.00M | 327.00M | 372.00M | 370.00M | 367.00M | 364.00M | 406.00M | 402.00M | 398.00M | 396.00M | 393.00M | 393.00M | 393.00M | 394.00M | 394.00M | 394.00M | 403.00M | 404.00M | 467.00M | 466.00M | 456.00M | 486.00M | 474.00M | 465.00M | 457.00M | 448.00M | 485.00M | 477.00M | 472.00M | 469.00M | 487.00M | 484.00M |
|
Exchange Rate Effect
|
| | | | | 24.00M | -13.00M | -26.00M | 6.00M | 102.00M | -60.00M | -31.00M | 39.00M | -118.00M | 46.00M | -73.00M | 129.00M | -41.00M | -6.00M | 36.00M | -28.00M | 3.00M | -1.00M | 2.00M | 17.00M | -22.00M | 20.00M | 1.00M | -17.00M | -4.00M | -15.00M | 8.00M | -3.00M | -36.00M | 17.00M | -9.00M | 5.00M | 27.00M | 54.00M | -22.00M | 7.00M | -12.00M | -15.00M | -8.00M | -41.00M | -15.00M | 113.00M | 15.00M | 34.00M | -33.00M | 27.00M | -6.00M | -7.00M | 33.00M | -28.00M | 22.00M | 18.00M | 3.00M |
|
Change in Cash
|
| | | | | 1,326.00M | -956.00M | 1,279.00M | -533.00M | 1,722.00M | -542.00M | -74.00M | -370.00M | -1848.00M | 28.00M | 183.00M | -301.00M | -267.00M | -1748.00M | -1351.00M | 509.00M | 105.00M | 374.00M | -1075.00M | 525.00M | -614.00M | 1,572.00M | -2277.00M | 1,042.00M | -960.00M | 2,095.00M | -1766.00M | 566.00M | 449.00M | -654.00M | -393.00M | 669.00M | -428.00M | 1,052.00M | -1163.00M | 856.00M | 690.00M | 250.00M | 188.00M | -526.00M | 935.00M | 2,389.00M | 832.00M | -3936.00M | 510.00M | -216.00M | -1753.00M | 874.00M | -807.00M | 101.00M | -249.00M | -345.00M | 806.00M |
|
Free Cash Flow
|
-1665.00M | | 2,368.00M | -579.00M | 1,164.00M | 1,579.00M | 431.00M | 1,831.00M | 602.00M | 1,541.00M | 274.00M | 826.00M | 269.00M | -1085.00M | -254.00M | 271.00M | 214.00M | 445.00M | -981.00M | -492.00M | 535.00M | 222.00M | -146.00M | -1019.00M | 1,407.00M | 34.00M | 1,394.00M | 160.00M | 1,826.00M | -197.00M | 3,145.00M | -1575.00M | 1,299.00M | 795.00M | 416.00M | -706.00M | -175.00M | -61.00M | 133.00M | -60.00M | 1,363.00M | 1,651.00M | 1,203.00M | 766.00M | 1,407.00M | 2,409.00M | 4,343.00M | 821.00M | 404.00M | 2,093.00M | 1,556.00M | -864.00M | 1,730.00M | 774.00M | 692.00M | -236.00M | 258.00M | 637.00M |
|
Net Cash Flow
|
| | 6.00M | | 3,101.00M | 1,302.00M | -943.00M | 1,305.00M | -539.00M | 1,634.00M | -496.00M | -43.00M | -409.00M | -1730.00M | 2,053.00M | 256.00M | -430.00M | -226.00M | -1742.00M | -1387.00M | 537.00M | 102.00M | 375.00M | -1077.00M | 508.00M | -592.00M | 1,552.00M | -2278.00M | 1,059.00M | -956.00M | 2,110.00M | -1774.00M | 569.00M | 485.00M | -671.00M | -384.00M | 664.00M | -455.00M | 998.00M | -1141.00M | 849.00M | 702.00M | 265.00M | 196.00M | -485.00M | 950.00M | 2,276.00M | 817.00M | -3970.00M | 543.00M | -243.00M | -1747.00M | 881.00M | -840.00M | 129.00M | -271.00M | -363.00M | 803.00M |