|
Net Income
|
-14.00M | 7.00M | 159.00M | 156.00M | | | 294.00M | 156.00M | 188.00M | 100.00M | -6.00M | -4.00M | -6.00M | -22.00M | -4.00M | -62.00M | -4.00M | | | | | | 310.00M | 311.00M | 344.00M | 259.00M | 461.00M | 434.00M | 485.00M | 392.00M | 594.00M | 341.00M | 448.00M | 395.00M | 1,632.00M | 316.00M | 542.00M | 483.00M | 531.00M | 398.00M | 689.00M | 375.00M | 509.00M | 379.00M | 526.00M | 657.00M | 472.00M | 477.00M | 753.00M | 1,358.00M | 1,126.00M | 833.00M | 753.00M | 537.00M | 320.00M | -91.00M | -435.00M | -443.00M | 114.00M | 148.00M | 196.00M | 364.00M | 366.00M | 14.00M | 69.00M | 58.00M | 90.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 281.00M | | | | 319.00M |
|
Deferred Taxes
|
231.00M | | 3.00M | -2.00M | -5.00M | 22.00M | 39.00M | 21.00M | -9.00M | 35.00M | 24.00M | 29.00M | 22.00M | 65.00M | -9.00M | -15.00M | 3.00M | 9.00M | -15.00M | -9.00M | -40.00M | -41.00M | 11.00M | 1.00M | 4.00M | 22.00M | 69.00M | 16.00M | -24.00M | 23.00M | -4.00M | -24.00M | 3.00M | -14.00M | -967.00M | 29.00M | 18.00M | 46.00M | 18.00M | -14.00M | 39.00M | 34.00M | -13.00M | 45.00M | -20.00M | 6.00M | 17.00M | 10.00M | -30.00M | -122.00M | 77.00M | 21.00M | 51.00M | 115.00M | 8.00M | -37.00M | -25.00M | -129.00M | -14.00M | -7.00M | 27.00M | -51.00M | -2.00M | -39.00M | -20.00M | -15.00M | |
|
Gains from Sales and Divestitures
|
233.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 18.00M | 29.00M | 69.00M | -192.00M | 79.00M | -119.00M | 6.00M | -15.00M | -27.00M | -14.00M | 22.00M | -22.00M | -23.00M | -34.00M | -23.00M | 41.00M | -22.00M | -10.00M | -44.00M | 96.00M | -6.00M | -30.00M | -21.00M | -14.00M | 1.00M | -19.00M | -27.00M | 79.00M | 12.00M | -100.00M | -18.00M | 163.00M | -29.00M | -103.00M | -28.00M | 218.00M | -64.00M | -5.00M | -29.00M | 10.00M | 82.00M | 102.00M | -1.00M | | -29.00M | -20.00M | -73.00M | -3.00M | 45.00M | 51.00M | 1.00M | 80.00M | -68.00M | -123.00M | -9.00M | 85.00M | -129.00M | -13.00M | -20.00M | 60.00M | -78.00M | -68.00M | -12.00M | 82.00M | -163.00M |
|
Cash from Operations
|
264.00M | | 547.00M | -61.00M | 597.00M | 349.00M | 371.00M | -168.00M | 483.00M | 360.00M | 338.00M | 116.00M | 265.00M | 468.00M | 190.00M | 40.00M | 542.00M | 542.00M | 361.00M | -96.00M | 278.00M | 635.00M | 812.00M | -4.00M | 864.00M | 898.00M | 1,095.00M | 10.00M | 768.00M | 843.00M | 1,134.00M | -152.00M | 467.00M | 1,150.00M | 1,126.00M | 13.00M | 785.00M | 1,039.00M | 868.00M | 71.00M | 596.00M | 978.00M | 894.00M | 366.00M | 1,448.00M | 1,166.00M | 1,385.00M | -36.00M | 1,307.00M | 1,184.00M | 1,432.00M | -208.00M | 666.00M | 797.00M | 762.00M | 7.00M | 660.00M | 323.00M | 1,300.00M | -123.00M | 796.00M | 617.00M | 1,031.00M | -185.00M | 774.00M | 535.00M | 942.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 448.00M | 333.00M | | | | | | | 343.00M | | |
|
Amortization
|
4,863.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 123.00M | 124.00M | 125.00M | | 128.00M | 128.00M | 128.00M | | 122.00M | 123.00M | 124.00M | | 130.00M | 129.00M | 128.00M | | 127.00M | 127.00M | 128.00M | | 175.00M | 172.00M | 177.00M | | 172.00M | 176.00M | 178.00M | | 177.00M | 179.00M | 187.00M | | 229.00M | 230.00M | 238.00M | | 250.00M | 273.00M | 286.00M | | 288.00M | 293.00M | 295.00M | | 298.00M | 306.00M | 302.00M | | 300.00M | 295.00M | 297.00M | | 303.00M | 317.00M | 323.00M | | 373.00M | 349.00M | 360.00M | | 348.00M | 352.00M | 329.00M | | 376.00M |
|
Other Working Capital Changes
|
223.00M | | 257.00M | -133.00M | -166.00M | -243.00M | 110.00M | 493.00M | -182.00M | -390.00M | -9.00M | 216.00M | 79.00M | -248.00M | 122.00M | 214.00M | -143.00M | -166.00M | -67.00M | 434.00M | 112.00M | -497.00M | -310.00M | 518.00M | -318.00M | 39.00M | -394.00M | 635.00M | -102.00M | -131.00M | -360.00M | 729.00M | 189.00M | -577.00M | -203.00M | -259.00M | -41.00M | 644.00M | -16.00M | 655.00M | 382.00M | -877.00M | -83.00M | 289.00M | -619.00M | 67.00M | -580.00M | 857.00M | -256.00M | -710.00M | 82.00M | 1,373.00M | 470.00M | -1483.00M | -63.00M | 305.00M | -340.00M | 377.00M | -698.00M | 626.00M | -193.00M | 137.00M | -241.00M | 580.00M | -148.00M | -464.00M | -313.00M |
|
Capital Expenditures
|
-76.00M | | 113.00M | 151.00M | 140.00M | 146.00M | 158.00M | 161.00M | 150.00M | 174.00M | 182.00M | 162.00M | 186.00M | 160.00M | 157.00M | 133.00M | 135.00M | 133.00M | 140.00M | 153.00M | 144.00M | 195.00M | 231.00M | 204.00M | 201.00M | 218.00M | 188.00M | 167.00M | 160.00M | 180.00M | 200.00M | 267.00M | 315.00M | 287.00M | 296.00M | 263.00M | 328.00M | 313.00M | 318.00M | 338.00M | 315.00M | 288.00M | 312.00M | 312.00M | 283.00M | 292.00M | 289.00M | 268.00M | 302.00M | 350.00M | 408.00M | 439.00M | 476.00M | 564.00M | 589.00M | 508.00M | 467.00M | 375.00M | 354.00M | 267.00M | 263.00M | 248.00M | 271.00M | 193.00M | 227.00M | 287.00M | 252.00M |
|
Sales of Property, Plant and Equipment
|
2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.00M |
|
Acquisitions
|
-24.00M | | | | | | | | | | | | | | | | 96.00M | | | | | 8,137.00M | | | | | | | | | | | 3,081.00M | | 226.00M | | 382.00M | 866.00M | 2,141.00M | | 320.00M | 1.00M | | | | | | | | | | | | | 39.00M | | 223.00M | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 142.00M | | 23.00M | 374.00M | | | | | | | | | 125.00M | | | 672.00M | | | | 170.00M | 29.00M | | | | | | | 1,188.00M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
6.00M | | 9.00M | 13.00M | 12.00M | 15.00M | 13.00M | 38.00M | | 15.00M | 11.00M | 2.00M | 23.00M | 11.00M | 8.00M | 8.00M | 6.00M | 95.00M | 9.00M | 9.00M | 6.00M | 9.00M | 7.00M | 8.00M | 28.00M | 9.00M | 10.00M | 13.00M | 5.00M | 9.00M | 13.00M | 16.00M | 16.00M | 16.00M | 9.00M | 12.00M | 6.00M | 10.00M | 15.00M | 14.00M | 17.00M | 17.00M | 19.00M | 12.00M | 10.00M | 46.00M | 15.00M | 26.00M | 14.00M | 15.00M | 7.00M | 11.00M | 10.00M | 6.00M | 7.00M | 7.00M | 6.00M | 12.00M | 6.00M | 6.00M | 9.00M | 14.00M | 16.00M | 14.00M | 17.00M | 15.00M | 20.00M |
|
Cash from Investing Activities
|
-36.00M | | -96.00M | -131.00M | -137.00M | -136.00M | -214.00M | -109.00M | -148.00M | -173.00M | -176.00M | -163.00M | -181.00M | -140.00M | -152.00M | -181.00M | -263.00M | -47.00M | -144.00M | -200.00M | -106.00M | -8350.00M | -89.00M | -202.00M | -135.00M | 156.00M | -191.00M | -161.00M | -150.00M | -182.00M | -214.00M | -264.00M | -3389.00M | -297.00M | -422.00M | -264.00M | -737.00M | -483.00M | -2449.00M | -317.00M | -569.00M | -129.00M | -381.00M | -496.00M | -266.00M | -280.00M | -259.00M | -249.00M | -275.00M | 841.00M | -459.00M | -426.00M | -440.00M | -610.00M | -669.00M | -507.00M | -696.00M | -427.00M | -378.00M | -243.00M | -233.00M | -34.00M | -233.00M | -181.00M | 9.00M | -260.00M | -183.00M |
|
Other financing activities
|
3.00M | | 3.00M | 137.00M | | | 10.00M | 35.00M | 7.00M | -44.00M | 22.00M | 7.00M | -55.00M | 19.00M | 2.00M | | 11.00M | 5.00M | 5.00M | 14.00M | 7.00M | -49.00M | 5.00M | 5.00M | 7.00M | | 23.00M | 17.00M | 2.00M | 26.00M | 12.00M | 29.00M | -19.00M | -7.00M | | | -1.00M | -13.00M | -2.00M | -24.00M | -4.00M | | -2.00M | -5.00M | | -11.00M | -1.00M | -1.00M | -11.00M | -9.00M | -1.00M | 1.00M | | -6.00M | | 1.00M | -6.00M | -11.00M | 3.00M | -15.00M | -10.00M | -23.00M | | -1.00M | -17.00M | | -14.00M |
|
Cash from Financing Activities
|
417.00M | | -96.00M | -350.00M | -444.00M | -69.00M | -13.00M | -58.00M | -146.00M | -441.00M | -23.00M | -90.00M | 29.00M | -87.00M | -158.00M | -47.00M | -95.00M | -300.00M | -540.00M | -93.00M | -21.00M | 7,569.00M | -775.00M | 54.00M | -482.00M | -832.00M | -404.00M | -785.00M | -678.00M | -510.00M | -957.00M | 348.00M | 2,908.00M | -769.00M | -729.00M | 153.00M | -71.00M | -455.00M | 1,711.00M | 201.00M | 20.00M | -761.00M | -507.00M | 168.00M | -255.00M | -874.00M | -173.00M | -1172.00M | -197.00M | -1189.00M | -484.00M | -1283.00M | -361.00M | -195.00M | -482.00M | 381.00M | 202.00M | -13.00M | -26.00M | 1,077.00M | -168.00M | -1464.00M | -195.00M | -937.00M | -245.00M | -600.00M | -718.00M |
|
Dividends Paid - Common
|
-15.00M | | 15.00M | 15.00M | 14.00M | 15.00M | 15.00M | 15.00M | 15.00M | 14.00M | 15.00M | 14.00M | 15.00M | 13.00M | 53.00M | 17.00M | 17.00M | 17.00M | 25.00M | 25.00M | 26.00M | 28.00M | 37.00M | 38.00M | 35.00M | 37.00M | 54.00M | 54.00M | 54.00M | 54.00M | 79.00M | 79.00M | 80.00M | 81.00M | 108.00M | 108.00M | 108.00M | 107.00M | 134.00M | 135.00M | 134.00M | 134.00M | 150.00M | 151.00M | 150.00M | 150.00M | 159.00M | 159.00M | 159.00M | 159.00M | 164.00M | 164.00M | 163.00M | 162.00M | 169.00M | 167.00M | 167.00M | 167.00M | 171.00M | 171.00M | 171.00M | 171.00M | 175.00M | 174.00M | 175.00M | 173.00M | 177.00M |
|
Exchange Rate Effect
|
6.00M | | 5.00M | -10.00M | 6.00M | | | 7.00M | -2.00M | -11.00M | 2.00M | 3.00M | -8.00M | 2.00M | | -1.00M | -3.00M | 7.00M | 3.00M | 2.00M | -2.00M | -3.00M | -5.00M | -6.00M | 1.00M | -5.00M | -1.00M | 3.00M | 3.00M | 1.00M | -5.00M | 4.00M | 2.00M | 3.00M | | 3.00M | -5.00M | -1.00M | | 5.00M | -1.00M | -10.00M | 7.00M | -16.00M | 1.00M | 7.00M | 16.00M | -6.00M | 1.00M | -7.00M | 2.00M | 4.00M | -24.00M | -17.00M | 12.00M | 8.00M | -10.00M | -9.00M | 15.00M | -13.00M | -8.00M | 29.00M | -28.00M | 3.00M | 17.00M | 7.00M | 8.00M |
|
Change in Cash
|
651.00M | | 360.00M | -552.00M | 22.00M | 144.00M | 144.00M | -328.00M | 187.00M | -265.00M | 141.00M | -134.00M | 105.00M | 243.00M | -120.00M | -189.00M | 181.00M | 202.00M | -320.00M | -387.00M | 149.00M | -149.00M | -57.00M | -158.00M | 248.00M | 217.00M | 499.00M | -933.00M | -57.00M | 152.00M | -42.00M | -64.00M | -12.00M | 87.00M | -25.00M | -95.00M | -28.00M | 100.00M | 130.00M | -40.00M | 46.00M | 78.00M | 13.00M | 22.00M | 928.00M | 19.00M | 969.00M | -1463.00M | 836.00M | 829.00M | 491.00M | -1913.00M | -159.00M | -25.00M | -377.00M | -111.00M | 156.00M | -126.00M | 911.00M | 698.00M | 387.00M | -852.00M | 575.00M | -1300.00M | 555.00M | -318.00M | 49.00M |
|
Free Cash Flow
|
340.00M | | 434.00M | -212.00M | 457.00M | 203.00M | 213.00M | -329.00M | 333.00M | 186.00M | 156.00M | -46.00M | 79.00M | 308.00M | 33.00M | -93.00M | 407.00M | 409.00M | 221.00M | -249.00M | 134.00M | 440.00M | 581.00M | -208.00M | 663.00M | 680.00M | 907.00M | -157.00M | 608.00M | 663.00M | 934.00M | -419.00M | 152.00M | 863.00M | 830.00M | -250.00M | 457.00M | 726.00M | 550.00M | -267.00M | 281.00M | 690.00M | 582.00M | 54.00M | 1,165.00M | 874.00M | 1,096.00M | -304.00M | 1,005.00M | 834.00M | 1,024.00M | -647.00M | 190.00M | 233.00M | 173.00M | -501.00M | 193.00M | -52.00M | 946.00M | -390.00M | 533.00M | 369.00M | 760.00M | -378.00M | 547.00M | 248.00M | 690.00M |
|
Net Cash Flow
|
645.00M | | 355.00M | -542.00M | 16.00M | 144.00M | 144.00M | -335.00M | 189.00M | -254.00M | 139.00M | -137.00M | 113.00M | 241.00M | -120.00M | -188.00M | 184.00M | 195.00M | -323.00M | -389.00M | 151.00M | -146.00M | -52.00M | -152.00M | 247.00M | 222.00M | 500.00M | -936.00M | -60.00M | 151.00M | -37.00M | -68.00M | -14.00M | 84.00M | -25.00M | -98.00M | -23.00M | 101.00M | 130.00M | -45.00M | 47.00M | 88.00M | 6.00M | 38.00M | 927.00M | 12.00M | 953.00M | -1457.00M | 835.00M | 836.00M | 489.00M | -1917.00M | -135.00M | -8.00M | -389.00M | -119.00M | 166.00M | -117.00M | 896.00M | 711.00M | 395.00M | -881.00M | 603.00M | -1303.00M | 538.00M | -325.00M | 41.00M |