|
Net Income
|
-55.00M | -63.00M | -286.00M | -1305.00M | -33.00M | 63.00M | -11.00M | -618.00M | -6.00M | -1.00M | | | | | | -1034.00M | 652.00M | 3.00M | | | -1.00M | -63.00M | | | | | | | 513.00M | 843.00M | 831.00M | 416.00M | 321.00M | 572.00M | 863.00M | 2,400.00M | 582.00M | 875.00M | 874.00M | 1,022.00M | 167.00M | 648.00M | 639.00M | 1,330.00M | -1754.00M | 1,335.00M | -379.00M | -309.00M | -622.00M | 292.00M | 508.00M | 1,110.00M | 967.00M | 4,768.00M | 2,912.00M | 3,232.00M | 3,146.00M | 2,122.00M | 2,663.00M | 1,218.00M | 1,330.00M | 926.00M | 393.00M | 357.00M | -652.00M | 663.00M | 1,066.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 1,570.00M | | | 48.00M | 1,652.00M | | | | | | | | | | | | | | 100.00M | 100.00M |
|
Share-based Compensation
|
12.00M | 11.00M | 12.00M | 31.00M | 12.00M | 10.00M | 10.00M | 22.00M | 12.00M | 11.00M | 11.00M | 24.00M | 10.00M | 10.00M | 9.00M | 29.00M | 12.00M | 13.00M | 6.00M | 33.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
169.00M | -294.00M | -177.00M | -41.00M | 17.00M | 66.00M | 202.00M | 62.00M | -44.00M | 210.00M | 227.00M | 68.00M | 61.00M | 419.00M | 96.00M | 387.00M | 173.00M | 168.00M | 147.00M | 13.00M | 88.00M | -15.00M | 118.00M | 254.00M | -61.00M | -21.00M | 159.00M | 88.00M | 121.00M | 74.00M | -2.00M | 37.00M | -4.00M | 28.00M | 56.00M | -2623.00M | 2.00M | -26.00M | -38.00M | 265.00M | -22.00M | 10.00M | 31.00M | 215.00M | -162.00M | 385.00M | -46.00M | -19.00M | -239.00M | 103.00M | -14.00M | 24.00M | -234.00M | -99.00M | 172.00M | 211.00M | 54.00M | 105.00M | -127.00M | 71.00M | -69.00M | -31.00M | 22.00M | -9.00M | -324.00M | 65.00M | -29.00M |
|
Cash from Discontinued Operations
|
| | | | | | | -980.00M | | | | -12.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-6.00M | 21.00M | 11.00M | -61.00M | -15.00M | 4.00M | -4.00M | 70.00M | 9.00M | -30.00M | 45.00M | 52.00M | -10.00M | -1.00M | 39.00M | 73.00M | -4.00M | 27.00M | 33.00M | 20.00M | 41.00M | 2.00M | -2.00M | -13.00M | 15.00M | -29.00M | -2.00M | 71.00M | 2.00M | -6.00M | 2.00M | 8.00M | 1.00M | -1.00M | 1.00M | 1.00M | 8.00M | -10.00M | -7.00M | 1.00M | 2.00M | -11.00M | 4.00M | 68.00M | -10.00M | -2.00M | -4.00M | -49.00M | -2.00M | -22.00M | -9.00M | -5.00M | -2.00M | -2.00M | 8.00M | | -4.00M | -3.00M | -4.00M | -2.00M | -2.00M | 4.00M | -13.00M | -13.00M | -21.00M | 5.00M | -28.00M |
|
Asset Writedowns and Impairment
|
37.00M | 122.00M | 417.00M | 32.00M | | | | | | | | | 611.00M | | 345.00M | 58.00M | | | | | | | | | | | | 790.00M | -293.00M | -454.00M | | | | | | | | | | | | | | | 2,542.00M | -2248.00M | -313.00M | | | | | | | | | | | | | | | | | | 1,131.00M | | |
|
Change in Working Capital
|
-96.00M | | | | | | | | | | | | -903.00M | 338.00M | -626.00M | 1,493.00M | -255.00M | -189.00M | 675.00M | -1153.00M | 1,088.00M | -64.00M | -216.00M | 1,002.00M | -57.00M | -558.00M | 569.00M | 1,352.00M | 177.00M | -1307.00M | 177.00M | -23.00M | -151.00M | -708.00M | 315.00M | -745.00M | 1,026.00M | -581.00M | 729.00M | 123.00M | -130.00M | -283.00M | -315.00M | 434.00M | 1,107.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-96.00M | -461.00M | -597.00M | 899.00M | -753.00M | 140.00M | 21.00M | 524.00M | -1603.00M | 456.00M | 307.00M | 1,037.00M | -1063.00M | 338.00M | -626.00M | 1,653.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
781.00M | 626.00M | 533.00M | -117.00M | 982.00M | 788.00M | 852.00M | 423.00M | 2,058.00M | 896.00M | 1,374.00M | -290.00M | 1,544.00M | 1,290.00M | 2,113.00M | 323.00M | 1,549.00M | 1,265.00M | 221.00M | 2,529.00M | 244.00M | 1,134.00M | 1,866.00M | 997.00M | 1,433.00M | 2,329.00M | 1,362.00M | 487.00M | 640.00M | 2,319.00M | 863.00M | 998.00M | 988.00M | 1,797.00M | 1,037.00M | 1,660.00M | 138.00M | 2,059.00M | 496.00M | 1,678.00M | 877.00M | 1,517.00M | 1,429.00M | 1,708.00M | -49.00M | 736.00M | 165.00M | 96.00M | -52.00M | 2,008.00M | 1,449.00M | 2,454.00M | 588.00M | 5,845.00M | 2,045.00M | 4,096.00M | 3,170.00M | 1,512.00M | 3,308.00M | 1,239.00M | 1,846.00M | 2,472.00M | 1,295.00M | 1,070.00M | 952.00M | 936.00M | 1,881.00M |
|
Depreciation & Amortization (CF)
|
378.00M | 389.00M | 389.00M | 371.00M | 357.00M | 367.00M | 372.00M | 377.00M | 365.00M | 386.00M | 390.00M | 393.00M | 384.00M | 386.00M | 402.00M | 402.00M | 430.00M | 405.00M | 448.00M | 437.00M | 421.00M | 414.00M | 430.00M | 425.00M | 441.00M | 425.00M | 482.00M | 494.00M | 485.00M | 471.00M | 470.00M | 468.00M | 500.00M | 499.00M | 497.00M | 490.00M | 498.00M | 523.00M | 517.00M | 531.00M | 551.00M | 566.00M | 567.00M | 571.00M | 582.00M | 578.00M | 614.00M | 577.00M | 578.00M | 588.00M | 641.00M | 598.00M | 606.00M | 602.00M | 632.00M | 633.00M | 660.00M | 669.00M | 682.00M | 690.00M | 695.00M | 696.00M | 685.00M | 698.00M | 691.00M | 814.00M | 836.00M |
|
Capital Expenditures
|
735.00M | 616.00M | 469.00M | 486.00M | 382.00M | 403.00M | 441.00M | 504.00M | 438.00M | 531.00M | 615.00M | 771.00M | 726.00M | 694.00M | 709.00M | 802.00M | 577.00M | 634.00M | 479.00M | 431.00M | 388.00M | 566.00M | 499.00M | 700.00M | 458.00M | 370.00M | 358.00M | 432.00M | 316.00M | 294.00M | 302.00M | -194.00M | 279.00M | 293.00M | 341.00M | -841.00M | 220.00M | 270.00M | -309.00M | 31.00M | 431.00M | -402.00M | 36.00M | 1,562.00M | 309.00M | 246.00M | 220.00M | 239.00M | 230.00M | 196.00M | 304.00M | 312.00M | 453.00M | 228.00M | 139.00M | 210.00M | 235.00M | 273.00M | 157.00M | 281.00M | 452.00M | 184.00M | 208.00M | 235.00M | 374.00M | 247.00M | 187.00M |
|
Sales of Property, Plant and Equipment
|
| | | 16.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
13.00M | 543.00M | | 21.00M | 260.00M | | | | | | 1,675.00M | -1675.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | 547.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 160.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 71.00M | 180.00M | -31.00M | 94.00M | 33.00M | 35.00M | 11.00M | 2.00M | 9.00M | 7.00M | 8.00M |
|
Cash from Investing Activities
|
-909.00M | -1265.00M | -509.00M | -609.00M | -856.00M | -301.00M | -504.00M | 256.00M | -783.00M | -711.00M | -2327.00M | -1477.00M | -714.00M | -867.00M | -832.00M | -938.00M | -860.00M | -823.00M | -590.00M | -539.00M | -558.00M | -808.00M | -620.00M | -858.00M | -713.00M | -501.00M | -465.00M | -808.00M | -481.00M | -450.00M | -453.00M | -622.00M | -714.00M | -460.00M | -566.00M | -642.00M | -752.00M | -1380.00M | -636.00M | -1160.00M | -747.00M | -808.00M | -635.00M | -811.00M | -757.00M | -582.00M | -513.00M | -573.00M | -580.00M | -256.00M | -576.00M | -747.00M | -841.00M | -619.00M | -610.00M | -735.00M | -549.00M | -529.00M | -304.00M | -483.00M | -637.00M | -392.00M | -408.00M | -544.00M | -635.00M | -412.00M | -379.00M |
|
Other financing activities
|
7,194.00M | 1.00M | | -14.00M | 10.00M | | | -14.00M | 5.00M | 4.00M | 8.00M | 5.00M | 11.00M | 14.00M | 9.00M | 10.00M | 22.00M | 23.00M | | | 24.00M | 28.00M | -1.00M | -2.00M | 4.00M | 12.00M | 34.00M | -25.00M | 13.00M | -147.00M | -12.00M | -32.00M | -19.00M | -2.00M | | 51.00M | 32.00M | | | | -25.00M | | 2.00M | 1.00M | -1.00M | -16.00M | -15.00M | -2.00M | -1.00M | 3.00M | 23.00M | 164.00M | 165.00M | 75.00M | | 25.00M | 75.00M | | | | 90.00M | | | | -6.00M | 103.00M | 148.00M |
|
Cash from Financing Activities
|
914.00M | 514.00M | -85.00M | -54.00M | 916.00M | -341.00M | -28.00M | 269.00M | -512.00M | -217.00M | -273.00M | -64.00M | -319.00M | -672.00M | -54.00M | -188.00M | -522.00M | 109.00M | -145.00M | 395.00M | -312.00M | -515.00M | -489.00M | -614.00M | 526.00M | -958.00M | -1295.00M | -818.00M | -544.00M | -693.00M | 658.00M | -1433.00M | -652.00M | -676.00M | -615.00M | -329.00M | -573.00M | -829.00M | -779.00M | -987.00M | -378.00M | -1447.00M | -649.00M | -523.00M | -195.00M | 630.00M | 2,035.00M | -393.00M | -439.00M | -427.00M | -873.00M | -1107.00M | -1228.00M | -2414.00M | -2627.00M | -2580.00M | -1998.00M | -1522.00M | -2125.00M | -1296.00M | -1644.00M | -1547.00M | -1074.00M | -784.00M | -382.00M | -849.00M | -1199.00M |
|
Dividends Paid - Common
|
77.00M | 78.00M | 84.00M | 85.00M | 28.00M | 29.00M | 28.00M | 29.00M | 28.00M | 29.00M | 28.00M | 84.00M | 83.00M | 83.00M | 97.00M | 97.00M | 111.00M | 109.00M | 122.00M | 120.00M | 133.00M | 133.00M | 145.00M | 143.00M | 206.00M | 203.00M | 199.00M | 240.00M | 282.00M | 282.00M | 276.00M | 271.00M | 315.00M | 312.00M | 309.00M | 306.00M | 345.00M | 345.00M | 341.00M | 338.00M | 950.00M | 376.00M | 372.00M | 369.00M | 401.00M | 400.00M | 399.00M | 400.00M | 400.00M | 401.00M | 400.00M | 401.00M | 401.00M | 399.00M | 386.00M | 376.00M | 379.00M | 367.00M | 360.00M | 346.00M | 356.00M | 347.00M | 342.00M | 339.00M | 356.00M | 354.00M | 351.00M |
|
Exchange Rate Effect
|
-11.00M | 33.00M | 43.00M | | 20.00M | -32.00M | 31.00M | 34.00M | 36.00M | 6.00M | -52.00M | 26.00M | 24.00M | -15.00M | 27.00M | -23.00M | -33.00M | -10.00M | 24.00M | -1.00M | -19.00M | 22.00M | -46.00M | -27.00M | -65.00M | 24.00M | -65.00M | -48.00M | 49.00M | -29.00M | -44.00M | -76.00M | 25.00M | 83.00M | 113.00M | -15.00M | -5.00M | -57.00M | 19.00M | -100.00M | 43.00M | -6.00M | -41.00M | 72.00M | -67.00M | 20.00M | 41.00M | 136.00M | 12.00M | -7.00M | -74.00M | 24.00M | -3.00M | -58.00M | -231.00M | 112.00M | 36.00M | 93.00M | -123.00M | 133.00M | -72.00M | -36.00M | 127.00M | -267.00M | 43.00M | 230.00M | -74.00M |
|
Change in Cash
|
775.00M | -92.00M | -18.00M | -780.00M | 1,062.00M | 114.00M | 351.00M | 982.00M | 799.00M | -26.00M | -1278.00M | -1805.00M | 535.00M | -264.00M | 1,254.00M | -826.00M | 134.00M | 541.00M | -490.00M | 2,384.00M | -645.00M | -167.00M | 711.00M | -502.00M | 1,181.00M | 894.00M | -463.00M | -1187.00M | -336.00M | 1,147.00M | 1,024.00M | -1133.00M | -353.00M | 744.00M | -31.00M | 674.00M | -1192.00M | -207.00M | -900.00M | -569.00M | -205.00M | -744.00M | 104.00M | 446.00M | -1068.00M | 804.00M | 1,728.00M | -734.00M | -1059.00M | 1,318.00M | -74.00M | 624.00M | -1484.00M | 2,754.00M | -1423.00M | 893.00M | 659.00M | -446.00M | 756.00M | -407.00M | -507.00M | 497.00M | -60.00M | -525.00M | -22.00M | -95.00M | 229.00M |
|
Free Cash Flow
|
46.00M | 10.00M | 64.00M | -603.00M | 600.00M | 385.00M | 411.00M | -81.00M | 1,620.00M | 365.00M | 759.00M | -1061.00M | 818.00M | 596.00M | 1,404.00M | -479.00M | 972.00M | 631.00M | -258.00M | 2,098.00M | -144.00M | 568.00M | 1,367.00M | 297.00M | 975.00M | 1,959.00M | 1,004.00M | 55.00M | 324.00M | 2,025.00M | 561.00M | 1,192.00M | 709.00M | 1,504.00M | 696.00M | 2,501.00M | -82.00M | 1,789.00M | 805.00M | 1,647.00M | 446.00M | 1,919.00M | 1,393.00M | 146.00M | -358.00M | 490.00M | -55.00M | -143.00M | -282.00M | 1,812.00M | 1,145.00M | 2,142.00M | 135.00M | 5,617.00M | 1,906.00M | 3,886.00M | 2,935.00M | 1,239.00M | 3,151.00M | 958.00M | 1,394.00M | 2,288.00M | 1,087.00M | 835.00M | 578.00M | 689.00M | 1,694.00M |
|
Net Cash Flow
|
786.00M | -125.00M | -61.00M | -780.00M | 1,042.00M | 146.00M | 320.00M | 948.00M | 763.00M | -32.00M | -1226.00M | -1831.00M | 511.00M | -249.00M | 1,227.00M | -803.00M | 167.00M | 551.00M | -514.00M | 2,385.00M | -626.00M | -189.00M | 757.00M | -475.00M | 1,246.00M | 870.00M | -398.00M | -1139.00M | -385.00M | 1,176.00M | 1,068.00M | -1057.00M | -378.00M | 661.00M | -144.00M | 689.00M | -1187.00M | -150.00M | -919.00M | -469.00M | -248.00M | -738.00M | 145.00M | 374.00M | -1001.00M | 784.00M | 1,687.00M | -870.00M | -1071.00M | 1,325.00M | | 600.00M | -1481.00M | 2,812.00M | -1192.00M | 781.00M | 623.00M | -539.00M | 879.00M | -540.00M | -435.00M | 533.00M | -187.00M | -258.00M | -65.00M | -325.00M | 303.00M |