|
Net Income
|
662.00M | 740.00M | 935.00M | 1,285.00M | 647.00M | 670.00M | 1,005.00M | 894.00M | 839.00M | -364.00M | 333.00M | 618.00M | 806.00M | 499.00M | 864.00M | 304.00M | 896.00M | 925.00M | 864.00M | 1,371.00M | 1,470.00M | 901.00M | 1,258.00M | 1,460.00M | 1,148.00M | 1,076.00M | 1,307.00M | 1,209.00M | 917.00M | 887.00M | 947.00M | 1,302.00M | 617.00M | 595.00M | 293.00M | 551.00M | 669.00M | 524.00M | 709.00M | 621.00M | 796.00M | 557.00M | 396.00M | 873.00M | 600.00M | -40.00M | 827.00M | 1,310.00M | 733.00M | 934.00M | 662.00M | 1,333.00M | 1,018.00M | 551.00M | 454.00M | 819.00M | 975.00M | -14.00M | 404.00M | 1,626.00M | 1,123.00M | 534.00M | 1,260.00M | 2,082.00M | 395.00M | 1,509.00M | 1,888.00M | 2,496.00M |
|
Deferred Taxes
|
22.00M | -53.00M | 77.00M | 167.00M | 76.00M | -25.00M | 98.00M | 29.00M | 153.00M | -16.00M | 22.00M | -96.00M | 119.00M | 6.00M | 96.00M | 2.00M | 131.00M | 20.00M | -19.00M | 35.00M | 153.00M | -22.00M | -38.00M | 28.00M | 133.00M | 9.00M | -37.00M | 12.00M | 105.00M | -30.00M | -46.00M | 81.00M | 151.00M | -45.00M | -18.00M | 249.00M | -56.00M | -14.00M | 27.00M | 30.00M | 32.00M | -22.00M | -20.00M | -23.00M | 6.00M | -77.00M | 4.00M | 38.00M | 56.00M | 1.00M | 4.00M | 1.00M | 40.00M | -68.00M | -102.00M | -56.00M | 32.00M | -96.00M | -43.00M | -56.00M | 42.00M | -85.00M | -59.00M | -50.00M | 31.00M | -83.00M | 320.00M | -58.00M |
|
Gains from Investment Securities
|
-214.00M | 13.00M | 48.00M | 605.00M | 104.00M | 123.00M | 284.00M | 273.00M | 112.00M | 517.00M | 129.00M | 131.00M | 114.00M | 182.00M | 14.00M | 224.00M | 100.00M | 395.00M | 229.00M | 333.00M | 113.00M | 614.00M | 58.00M | 362.00M | 168.00M | 429.00M | 285.00M | 325.00M | 162.00M | 305.00M | 181.00M | 244.00M | 124.00M | 80.00M | 61.00M | 74.00M | 142.00M | 36.00M | 29.00M | 145.00M | 146.00M | 25.00M | 23.00M | 122.00M | 103.00M | 13.00M | 37.00M | 165.00M | 97.00M | 61.00M | 8.00M | 164.00M | 135.00M | -95.00M | -93.00M | 154.00M | 139.00M | -35.00M | -65.00M | 120.00M | 110.00M | -65.00M | 55.00M | 363.00M | 116.00M | 6.00M | 27.00M | 518.00M |
|
Asset Writedowns and Impairment
|
| | | | | 4.00M | 6.00M | 6.00M | 4.00M | 4.00M | 12.00M | 5.00M | 4.00M | 4.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | -116.00M | -150.00M | 336.00M | -232.00M | -206.00M | 632.00M | 584.00M | -267.00M | 8.00M | -48.00M | 637.00M | 160.00M | -366.00M | -203.00M | 773.00M | -61.00M | -349.00M | -58.00M | 921.00M | -513.00M | -634.00M | -136.00M | 871.00M | -106.00M | 159.00M | -221.00M | 1,054.00M | 463.00M | 231.00M | 311.00M | 1,438.00M | 112.00M | -115.00M | 620.00M | 1,025.00M | 327.00M | -157.00M | 596.00M | 1,605.00M | 539.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
813.00M | 976.00M | 1,415.00M | 1,027.00M | 531.00M | 520.00M | 1,341.00M | 662.00M | 633.00M | 268.00M | 917.00M | 351.00M | 814.00M | 451.00M | 1,501.00M | 464.00M | 530.00M | 722.00M | 1,637.00M | 927.00M | 703.00M | 625.00M | 1,840.00M | 525.00M | 199.00M | 676.00M | 1,799.00M | 760.00M | 850.00M | 443.00M | 1,770.00M | 1,406.00M | 848.00M | 906.00M | 1,731.00M | 663.00M | 554.00M | 1,144.00M | 1,734.00M | 948.00M | 639.00M | 1,153.00M | 2,001.00M | 1,412.00M | 628.00M | 1,664.00M | 2,326.00M | 1,901.00M | 1,190.00M | 1,849.00M | 2,543.00M | 1,692.00M | 1,266.00M | 1,375.00M | 2,484.00M | 1,340.00M | 1,012.00M | 1,549.00M | 3,046.00M | 2,104.00M | 1,458.00M | 1,677.00M | 3,875.00M | 2,064.00M | 1,360.00M | 2,334.00M | 4,227.00M | 2,685.00M |
|
Amortization of Deferred Charges
|
| | | | 929.00M | 950.00M | 966.00M | 957.00M | 948.00M | 970.00M | 982.00M | 976.00M | 971.00M | 976.00M | 986.00M | 977.00M | 948.00M | 950.00M | 953.00M | 970.00M | 950.00M | 965.00M | 984.00M | 983.00M | 963.00M | 963.00M | 987.00M | 972.00M | 971.00M | 989.00M | 1,012.00M | 1,013.00M | 1,003.00M | 1,032.00M | 1,059.00M | 1,072.00M | 1,061.00M | 1,081.00M | 1,117.00M | 1,122.00M | 1,117.00M | 1,134.00M | 1,169.00M | 1,181.00M | 1,178.00M | 1,173.00M | 1,207.00M | 1,215.00M | 1,207.00M | 1,254.00M | 1,281.00M | 1,301.00M | 1,310.00M | 1,365.00M | 1,406.00M | 1,434.00M | 1,462.00M | 1,519.00M | 1,604.00M | 1,641.00M | 1,698.00M | 1,678.00M | 1,790.00M | 1,807.00M | 1,778.00M | 1,802.00M | 1,849.00M | 1,837.00M |
|
Depreciation & Amortization (CF)
|
206.00M | 209.00M | 187.00M | 195.00M | 216.00M | 195.00M | 197.00M | 204.00M | 208.00M | 197.00M | 194.00M | 203.00M | 216.00M | 196.00M | 206.00M | 209.00M | 219.00M | 216.00M | 207.00M | 225.00M | 227.00M | 215.00M | 211.00M | 211.00M | 225.00M | 204.00M | 191.00M | 198.00M | | | | | 211.00M | 198.00M | 202.00M | 202.00M | 212.00M | 199.00M | 198.00M | 194.00M | 211.00M | 190.00M | 180.00M | 182.00M | 203.00M | 188.00M | 186.00M | 212.00M | 235.00M | 215.00M | 212.00M | 208.00M | 234.00M | 210.00M | 195.00M | 187.00M | 204.00M | 179.00M | 169.00M | 170.00M | 196.00M | 182.00M | 174.00M | 163.00M | 188.00M | 164.00M | 166.00M | 162.00M |
|
Change in Receivables
|
44.00M | 150.00M | -282.00M | -276.00M | 97.00M | 285.00M | -154.00M | -199.00M | 167.00M | 375.00M | -103.00M | -202.00M | 151.00M | 317.00M | -161.00M | -169.00M | 155.00M | 248.00M | -161.00M | -296.00M | 189.00M | 274.00M | -129.00M | -127.00M | 258.00M | 228.00M | -186.00M | -115.00M | 393.00M | 174.00M | -227.00M | -54.00M | 286.00M | 323.00M | -92.00M | -123.00M | 397.00M | 263.00M | -152.00M | -115.00M | 434.00M | 345.00M | -168.00M | -227.00M | 326.00M | 245.00M | -247.00M | -418.00M | 333.00M | 385.00M | -256.00M | -204.00M | 509.00M | 562.00M | -210.00M | 16.00M | 557.00M | 832.00M | 33.00M | -81.00M | 557.00M | 664.00M | -234.00M | -128.00M | 459.00M | 438.00M | -412.00M | -370.00M |
|
Change in Account Payables
|
64.00M | 163.00M | 25.00M | -348.00M | 86.00M | 184.00M | 148.00M | -355.00M | 175.00M | 220.00M | 217.00M | -424.00M | 117.00M | 229.00M | 160.00M | -1046.00M | 187.00M | 158.00M | 138.00M | -2540.00M | -209.00M | 444.00M | 144.00M | -1083.00M | -561.00M | -265.00M | -48.00M | -201.00M | 328.00M | 203.00M | 194.00M | -353.00M | 475.00M | 214.00M | 872.00M | -101.00M | 518.00M | 361.00M | 216.00M | 151.00M | 551.00M | 407.00M | 392.00M | -303.00M | 414.00M | 1,041.00M | 1,218.00M | -51.00M | 777.00M | 536.00M | 986.00M | 89.00M | 727.00M | 671.00M | 635.00M | 17.00M | 893.00M | 1,042.00M | 1,118.00M | -210.00M | 928.00M | 1,384.00M | 755.00M | -387.00M | 1,818.00M | 725.00M | 845.00M | -88.00M |
|
Other Working Capital Changes
|
| | | | | | 236.00M | 108.00M | -384.00M | -374.00M | 259.00M | 112.00M | -147.00M | -166.00M | 497.00M | 22.00M | -297.00M | -53.00M | 534.00M | 78.00M | -355.00M | -195.00M | 731.00M | -118.00M | -350.00M | -85.00M | 530.00M | -39.00M | -395.00M | 108.00M | 403.00M | 340.00M | -572.00M | 281.00M | 284.00M | 50.00M | -430.00M | 247.00M | 205.00M | 168.00M | -458.00M | 194.00M | 355.00M | 444.00M | -636.00M | 292.00M | -38.00M | 511.00M | -504.00M | 410.00M | 407.00M | 437.00M | -443.00M | 3.00M | 428.00M | 57.00M | -689.00M | 97.00M | 689.00M | 550.00M | -583.00M | -275.00M | 962.00M | 452.00M | -899.00M | 47.00M | 644.00M | 289.00M |
|
Capital Expenditures
|
5.00M | 4.00M | 3.00M | 3.00M | 3.00M | 5.00M | 7.00M | 6.00M | 30.00M | 5.00M | 6.00M | 25.00M | 5.00M | 53.00M | 4.00M | 33.00M | 6.00M | 53.00M | 6.00M | 42.00M | 9.00M | 27.00M | 5.00M | 7.00M | 6.00M | 63.00M | 47.00M | 7.00M | 7.00M | 13.00M | 10.00M | 18.00M | 16.00M | 10.00M | 14.00M | 19.00M | 33.00M | 11.00M | 13.00M | 17.00M | 77.00M | 8.00M | 10.00M | 12.00M | 16.00M | 8.00M | 9.00M | 80.00M | 5.00M | 9.00M | 8.00M | 6.00M | 9.00M | 7.00M | 12.00M | 13.00M | 14.00M | 12.00M | 20.00M | 21.00M | 13.00M | 11.00M | 10.00M | 14.00M | 7.00M | 6.00M | 10.00M | 25.00M |
|
Sales of Property, Plant and Equipment
|
| | | | 9.00M | 1.00M | | | | | | | | | | | | | | | | | | | 7.00M | 3.00M | 5.00M | 16.00M | 69.00M | | | | 11.00M | 9.00M | 3.00M | | | | | 66.00M | | | | | | | | | | | | 24.00M | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | 12.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.00M | | | | 4.00M | | | | | | | | 381.00M | 1.00M | | | | | | |
|
Change in Acquisitions & Divestments
|
630.00M | 1,234.00M | 342.00M | 599.00M | 1,646.00M | 1,135.00M | 500.00M | 432.00M | 490.00M | 246.00M | 106.00M | 6,562.00M | -226.00M | 4,393.00M | 1,688.00M | 2,514.00M | 2,123.00M | 1,778.00M | 2,016.00M | 1,987.00M | 2,312.00M | 2,603.00M | 3,060.00M | 2,919.00M | 2,830.00M | 2,484.00M | 3,491.00M | 2,311.00M | 1,748.00M | 2,025.00M | 2,875.00M | 2,327.00M | 2,218.00M | 2,082.00M | 2,281.00M | 2,169.00M | 1,950.00M | 1,707.00M | 1,998.00M | 1,431.00M | 1,556.00M | 1,482.00M | 1,857.00M | 1,950.00M | 1,461.00M | 1,610.00M | 2,170.00M | 2,146.00M | 2,064.00M | 2,283.00M | 2,176.00M | 2,329.00M | 1,879.00M | 1,818.00M | 1,784.00M | 1,356.00M | 2,364.00M | 756.00M | 1,789.00M | 1,462.00M | 1,709.00M | 2,464.00M | 1,817.00M | 2,547.00M | 2,801.00M | 3,071.00M | 2,886.00M | 2,902.00M |
|
Cash from Investing Activities
|
-583.00M | -539.00M | -323.00M | 546.00M | 952.00M | 1,246.00M | -553.00M | 464.00M | 530.00M | 125.00M | -418.00M | 915.00M | -295.00M | 214.00M | -1077.00M | 186.00M | 303.00M | -211.00M | -1199.00M | 197.00M | 75.00M | 412.00M | -889.00M | 608.00M | 474.00M | 291.00M | -1256.00M | 808.00M | -146.00M | 55.00M | -1043.00M | -593.00M | -515.00M | -675.00M | -1186.00M | 174.00M | -381.00M | -76.00M | -1302.00M | -570.00M | -586.00M | -115.00M | -1346.00M | -855.00M | 84.00M | -1898.00M | -2163.00M | -915.00M | -774.00M | -2011.00M | -1637.00M | -774.00M | -657.00M | -710.00M | -1687.00M | -674.00M | -455.00M | -1857.00M | -2725.00M | -1784.00M | -1037.00M | -1143.00M | -3391.00M | -1693.00M | -808.00M | -1716.00M | -4553.00M | -575.00M |
|
Other financing activities
|
1.00M | 1.00M | 2.00M | 4.00M | 4.00M | 1.00M | 1.00M | 2.00M | 7.00M | 4.00M | 6.00M | 1.00M | 12.00M | 7.00M | 13.00M | 6.00M | 21.00M | 8.00M | 14.00M | 8.00M | 13.00M | 11.00M | 14.00M | 19.00M | 27.00M | 4.00M | 11.00M | 13.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-335.00M | -410.00M | -1091.00M | -1606.00M | -1486.00M | -1747.00M | -762.00M | -1226.00M | -1128.00M | -359.00M | -535.00M | -1284.00M | -478.00M | -691.00M | -437.00M | -540.00M | -914.00M | -443.00M | -457.00M | -1125.00M | -810.00M | -989.00M | -889.00M | -1121.00M | -731.00M | -962.00M | -511.00M | -1529.00M | -725.00M | -589.00M | -721.00M | -771.00M | -393.00M | -157.00M | -498.00M | -872.00M | -122.00M | -1044.00M | -488.00M | -358.00M | -71.00M | -979.00M | -557.00M | -580.00M | -650.00M | 308.00M | -210.00M | -864.00M | -477.00M | 188.00M | -770.00M | -978.00M | -613.00M | -688.00M | -710.00M | -658.00M | -593.00M | 138.00M | -323.00M | -273.00M | -399.00M | -472.00M | -454.00M | -422.00M | -535.00M | -702.00M | 402.00M | -1828.00M |
|
Dividends Paid - Common
|
178.00M | 174.00M | 169.00M | 175.00M | 169.00M | 176.00M | 170.00M | 162.00M | 156.00M | 175.00M | 172.00M | 166.00M | 162.00M | 181.00M | 179.00M | 178.00M | 176.00M | 191.00M | 185.00M | 177.00M | 177.00M | 190.00M | 186.00M | 176.00M | 177.00M | 192.00M | 188.00M | 182.00M | 180.00M | 195.00M | 194.00M | 188.00M | 190.00M | 199.00M | 200.00M | 196.00M | 197.00M | 207.00M | 207.00M | 203.00M | 205.00M | 214.00M | 214.00M | 211.00M | 210.00M | 216.00M | 217.00M | 218.00M | 214.00M | 222.00M | 219.00M | 214.00M | 213.00M | 223.00M | 220.00M | 219.00M | 215.00M | 232.00M | 229.00M | 232.00M | 229.00M | 244.00M | 238.00M | 240.00M | 240.00M | 250.00M | 247.00M | 242.00M |
|
Exchange Rate Effect
|
| | 3.00M | 2.00M | -1.00M | -4.00M | 6.00M | 2.00M | 4.00M | | -6.00M | 1.00M | 3.00M | -2.00M | 3.00M | | -6.00M | -3.00M | 6.00M | | -2.00M | 3.00M | -6.00M | -5.00M | -8.00M | 4.00M | -5.00M | -3.00M | 2.00M | -5.00M | -2.00M | -4.00M | 2.00M | 5.00M | 4.00M | | 2.00M | -6.00M | | -6.00M | 2.00M | | -6.00M | 9.00M | -12.00M | 5.00M | 7.00M | 16.00M | 3.00M | | -7.00M | 3.00M | -5.00M | -19.00M | -24.00M | 18.00M | 4.00M | 8.00M | -10.00M | 10.00M | -5.00M | | 13.00M | -22.00M | 8.00M | 19.00M | -6.00M | 2.00M |
|
Change in Cash
|
-105.00M | 37.00M | 4.00M | -31.00M | -4.00M | 15.00M | 32.00M | -98.00M | 39.00M | 34.00M | -42.00M | -17.00M | 44.00M | -28.00M | -10.00M | 110.00M | -87.00M | 65.00M | -13.00M | -1.00M | -34.00M | 51.00M | 56.00M | 7.00M | -66.00M | 9.00M | 27.00M | 36.00M | -19.00M | -96.00M | 4.00M | 38.00M | -58.00M | 79.00M | 51.00M | -35.00M | 53.00M | 18.00M | -56.00M | 14.00M | -16.00M | 59.00M | 92.00M | -14.00M | 50.00M | 79.00M | -40.00M | 138.00M | -58.00M | 26.00M | 129.00M | -57.00M | -9.00M | -42.00M | 63.00M | 26.00M | -32.00M | -162.00M | -12.00M | 57.00M | 17.00M | 62.00M | 43.00M | -73.00M | 25.00M | -65.00M | 70.00M | 284.00M |
|
Free Cash Flow
|
808.00M | 972.00M | 1,412.00M | 1,024.00M | 528.00M | 515.00M | 1,334.00M | 656.00M | 603.00M | 263.00M | 911.00M | 326.00M | 809.00M | 398.00M | 1,497.00M | 431.00M | 524.00M | 669.00M | 1,631.00M | 885.00M | 694.00M | 598.00M | 1,835.00M | 518.00M | 193.00M | 613.00M | 1,752.00M | 753.00M | 843.00M | 430.00M | 1,760.00M | 1,388.00M | 832.00M | 896.00M | 1,717.00M | 644.00M | 521.00M | 1,133.00M | 1,721.00M | 931.00M | 562.00M | 1,145.00M | 1,991.00M | 1,400.00M | 612.00M | 1,656.00M | 2,317.00M | 1,821.00M | 1,185.00M | 1,840.00M | 2,535.00M | 1,686.00M | 1,257.00M | 1,368.00M | 2,472.00M | 1,327.00M | 998.00M | 1,537.00M | 3,026.00M | 2,083.00M | 1,445.00M | 1,666.00M | 3,865.00M | 2,050.00M | 1,353.00M | 2,328.00M | 4,217.00M | 2,660.00M |
|
Net Cash Flow
|
-105.00M | 27.00M | 1.00M | -33.00M | -3.00M | 19.00M | 26.00M | -100.00M | 35.00M | 34.00M | -36.00M | -18.00M | 41.00M | -26.00M | -13.00M | 110.00M | -81.00M | 68.00M | -19.00M | -1.00M | -32.00M | 48.00M | 62.00M | 12.00M | -58.00M | 5.00M | 32.00M | 39.00M | -21.00M | -91.00M | 6.00M | 42.00M | -60.00M | 74.00M | 47.00M | -35.00M | 51.00M | 24.00M | -56.00M | 20.00M | -18.00M | 59.00M | 98.00M | -23.00M | 62.00M | 74.00M | -47.00M | 122.00M | -61.00M | 26.00M | 136.00M | -60.00M | -4.00M | -23.00M | 87.00M | 8.00M | -36.00M | -170.00M | -2.00M | 47.00M | 22.00M | 62.00M | 30.00M | -51.00M | 17.00M | -84.00M | 76.00M | 282.00M |