|
Net Income
|
2.99M | -0.08M | 284.09M | -56.93M | 243.20M | 232.76M | -71.23M | 163.47M | 421.48M | -59.04M | -472.01M | -356.82M | -121.50M | -79.93M | -58.75M | -105.00M | -76.49M |
|
Depreciation and Depletion
|
57.50M | 59.30M | 73.20M | 77.10M | 70.70M | 69.10M | 191.30M | 171.70M | 157.10M | 125.50M | 137.50M | 163.40M | 143.60M | 147.00M | 152.30M | 152.30M | 166.30M |
|
Share-based Compensation
|
25.97M | 34.61M | 24.94M | 26.55M | 32.61M | 34.44M | 112.20M | 73.41M | 83.80M | 73.10M | 63.81M | 54.23M | 44.74M | 38.50M | 45.88M | 61.52M | 61.44M |
|
Deferred Taxes
|
4.20M | 21.84M | 38.50M | -20.30M | -7.21M | 27.70M | -53.03M | -110.12M | -49.86M | 119.60M | -98.02M | 11.13M | -48.27M | 22.82M | -135.88M | 150.89M | 35.41M |
|
Cash from Discontinued Operations
|
2.58M | -4.23M | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 0.90M | 1.30M | 0.40M | 0.40M | |
|
Gains from Investment Securities
|
68.41M | 63.62M | 37.99M | 38.48M | 115.51M | 68.80M | 157.62M | 149.22M | 137.03M | 118.71M | 65.95M | 90.16M | -114.46M | -104.74M | -78.45M | -139.97M | -91.97M |
|
Asset Writedowns and Impairment
|
| | | | | | 9.00M | 7.75M | | 168.18M | 615.40M | 336.47M | 105.19M | | 86.20M | | |
|
Non-cash Items
|
2.51M | 2.10M | 2.10M | 2.10M | 1.40M | 0.90M | 0.70M | | | | 0.10M | 0.10M | | | | | |
|
Cash from Operations
|
228.64M | 162.86M | 132.01M | 433.35M | 408.60M | 360.62M | 764.43M | 814.15M | 696.65M | 774.55M | 777.62M | 329.62M | 704.67M | 713.64M | 695.98M | 827.49M | 821.60M |
|
Amortization of Goodwill
|
| | | 336.00M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
84.12M | 78.90M | 110.31M | 102.97M | 94.41M | 95.39M | 599.26M | 398.73M | 278.63M | 267.57M | 261.19M | 237.38M | 176.40M | 170.89M | 175.72M | 178.81M | 175.92M |
|
Change in Receivables
|
67.85M | 234.25M | 89.05M | 21.54M | -92.15M | 14.40M | -369.60M | -337.29M | 432.77M | -381.79M | -316.49M | -136.96M | 533.01M | 236.60M | -402.50M | -500.80M | |
|
Change in Account Payables
|
35.54M | 57.04M | 76.14M | 81.00M | -47.02M | 91.95M | 142.13M | -22.95M | 292.50M | 474.95M | 251.41M | -192.98M | -250.14M | -102.87M | 169.51M | 391.18M | -333.56M |
|
Change in Accured Expenses
|
-6.11M | 20.84M | -89.69M | -28.18M | 71.12M | -23.70M | -143.76M | -154.10M | -68.71M | -39.89M | 259.57M | 118.44M | -129.27M | -172.30M | 97.24M | 91.98M | 145.20M |
|
Change in Taxes
|
12.53M | -25.50M | -12.90M | 12.17M | -7.70M | -4.08M | | 10.01M | 26.58M | 1.63M | 19.79M | | | | | | |
|
Other Working Capital Changes
|
15.89M | 17.00M | -39.60M | -11.36M | 21.84M | 31.10M | -7.99M | 16.26M | 234.12M | 75.98M | 16.58M | 128.31M | 104.00M | -132.00M | 137.48M | 207.36M | -210.55M |
|
Capital Expenditures
|
62.92M | 68.49M | 77.99M | 62.87M | 52.12M | 67.25M | 114.33M | 191.39M | 86.35M | 113.28M | 100.66M | 114.59M | 136.26M | 137.02M | 105.60M | 119.60M | 136.68M |
|
Sales of Property, Plant and Equipment
|
| | | | | 4.40M | 44.91M | 54.62M | 7.89M | 26.40M | 17.29M | 3.80M | 14.82M | 8.95M | 0.34M | 0.49M | 0.29M |
|
Acquisitions
|
35.72M | 559.36M | 365.54M | 12.57M | 42.01M | 53.10M | 3293.28M | 5.53M | 103.08M | | | | | | | 18.66M | 212.53M |
|
Divestments
|
| 29.79M | 2.43M | 2.65M | 2.72M | 3.65M | 15.13M | 39.70M | 35.41M | 105.77M | 46.49M | 2218.87M | -265.88M | -42.26M | 20.87M | | 31.00M |
|
Change in Acquisitions & Divestments
|
81.45M | -24.82M | 65.26M | 1.96M | | 58.08M | 126.37M | 11.74M | 0.90M | 7.17M | 12.37M | 12.39M | 15.51M | 10.24M | 5.98M | 3.18M | |
|
Cash from Investing Activities
|
-14.29M | -614.53M | -421.92M | -73.77M | -139.49M | -142.80M | -3345.73M | -162.62M | -202.71M | -59.09M | -146.76M | 2037.44M | -421.09M | -175.03M | -138.18M | -210.64M | -413.22M |
|
Other financing activities
|
14.97M | 17.31M | 61.25M | 26.55M | 32.61M | 34.44M | -144.27M | -103.17M | 83.77M | -89.78M | -69.99M | -60.64M | 44.74M | 38.47M | 11.67M | 16.57M | -53.38M |
|
Cash from Financing Activities
|
-121.04M | 770.58M | 137.46M | -237.61M | -254.37M | -233.76M | 2719.76M | -637.98M | -386.49M | -624.87M | -433.28M | -1627.97M | -872.53M | -588.32M | -472.94M | -295.46M | -403.67M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | 63.29M | 96.19M | 115.24M | 133.57M |
|
Exchange Rate Effect
|
0.34M | 7.39M | -3.47M | 14.87M | -7.83M | -10.56M | -28.76M | -5.31M | 2.76M | -6.23M | -3.96M | -1.19M | 5.49M | -8.31M | 0.51M | 1.32M | -3.83M |
|
Change in Cash
|
93.66M | 322.08M | -155.92M | 136.84M | 6.90M | -26.49M | 109.70M | 8.25M | 110.22M | 84.37M | 193.62M | 737.89M | -583.46M | -58.02M | 85.38M | 322.71M | 0.88M |
|
Free Cash Flow
|
165.72M | 94.37M | 54.02M | 370.48M | 356.48M | 293.38M | 650.10M | 622.77M | 610.30M | 661.27M | 676.95M | 215.03M | 568.41M | 576.62M | 590.38M | 707.89M | 684.93M |
|
Net Cash Flow
|
93.31M | 318.91M | -152.44M | 121.97M | 14.73M | -15.93M | 138.47M | 13.56M | 107.45M | 90.60M | 197.58M | 739.09M | -588.95M | -49.71M | 84.87M | 321.39M | 4.71M |