|
Net Income
|
80.58M | 193.32M | 144.73M | -62.45M | 157.22M | 164.68M | 141.67M | -220.21M | 140.75M | 165.02M | 74.04M | 88.23M | 163.26M | 169.17M | 126.29M | 24.99M | 117.78M | 133.52M | 128.79M | 108.82M | 137.25M | 143.61M | 140.30M | 49.76M | 50.04M | 32.79M | -7.02M | 65.77M | 220.40M | 169.30M | 144.40M | 31.30M | 143.80M | 120.20M | -57.30M | 312.90M | 106.00M | 67.00M | 53.00M | 26.60M | 168.60M | 142.60M | -53.20M | 148.20M | 7.20M | 13.70M | -118.50M | 19.90M | 14.30M | 18.90M | 728.80M | -3.10M | | | | | 113.60M | 156.30M | 190.10M | 182.50M | 236.40M | 188.70M | 133.80M | 201.30M | 146.60M | 235.30M | 265.60M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 17.50M | 18.10M | 21.40M | 20.30M | 21.80M | 22.60M | 21.60M | 26.40M | 25.40M | 25.80M | 31.70M | 30.60M | 30.00M | 38.90M | 39.90M | 35.10M | 35.90M | 37.80M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 12.10M | 17.40M | 18.00M | 11.50M | 14.20M | 15.00M | 15.20M | 11.50M | 14.90M | 15.50M | 16.00M | 13.20M | 17.20M | 18.20M | 18.10M | 12.40M | 16.90M | 17.90M | 15.40M | 12.50M | 17.20M | 23.90M | 21.50M | 14.50M | 20.10M | 23.70M | 22.80M | 15.10M | 22.40M | 23.20M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.50M | 11.20M | 0.30M | -3.60M | 36.60M | 17.00M | -13.00M | 60.20M | 120.00M | 45.80M | 13.70M | 22.90M | 19.20M | -36.10M | 139.20M | 9.40M | 26.10M | -11.90M | 51.40M | -1.80M | -12.30M | -11.20M | -45.60M | -39.40M | 19.60M | 2.90M | 197.40M | 25.00M | -12.90M | 39.50M | 34.60M |
|
Cash from Discontinued Operations
|
0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.80M | 78.00M | 71.90M | 34.00M | 49.60M | 69.50M | 32.10M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-2.15M | 21.23M | 0.83M | 308.35M | 28.32M | 12.00M | 1.10M | 299.73M | 13.61M | 22.00M | 38.75M | 17.31M | 6.53M | 20.62M | 3.46M | 17.56M | 22.51M | 9.26M | 5.75M | 53.90M | 20.95M | | 7.45M | 13.25M | 5.30M | 4.04M | 16.43M | -129.27M | 18.40M | 20.40M | 40.40M | 19.30M | 28.60M | 128.60M | -85.60M | -25.10M | 18.50M | 1.20M | 5.30M | 29.80M | 11.20M | 13.70M | 8.50M | 17.40M | 8.60M | 35.30M | 31.80M | 23.80M | 18.10M | 6.40M | 34.40M | 12.70M | 31.90M | 26.70M | 32.50M | 36.60M | 15.20M | 4.80M | 17.00M | 198.40M | 13.30M | 36.90M | 16.60M | 35.10M | 26.60M | 26.20M | 25.50M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.80M | | | 1.60M | | | | | 2.70M | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.80M | 5.10M | | 13.20M | 16.00M | | 1.20M | -1.00M | 5.20M | -1.10M | -0.30M | |
|
Cash from Operations
|
-264.57M | 90.81M | 386.80M | 56.89M | 121.89M | 196.39M | 147.18M | 75.28M | 183.63M | 323.75M | 185.94M | 345.61M | 1.02M | 184.51M | 244.65M | 250.54M | 51.68M | 221.98M | 450.38M | 303.52M | 127.18M | 134.59M | 252.90M | -120.85M | -177.67M | 346.56M | 360.58M | -299.57M | -346.00M | 22.20M | 255.80M | 176.60M | 24.20M | -24.50M | 366.70M | 164.00M | -75.70M | 248.00M | 282.30M | 202.10M | 246.70M | 479.00M | 442.20M | 245.50M | -123.70M | 415.90M | 609.40M | 440.40M | -418.70M | 947.70M | -2.00M | 254.70M | -501.10M | 173.00M | 647.90M | 277.10M | 259.60M | 185.40M | 330.50M | 362.60M | 82.50M | 710.90M | 436.50M | 102.80M | 392.40M | 265.50M | 505.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 137.80M | -137.80M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.00M | 24.90M | 35.70M | 36.30M | 29.70M | 30.40M | 27.30M | 38.10M | 32.50M | 32.20M | 39.50M | 38.10M | 41.40M | 42.70M | 41.90M | 45.60M | 47.30M | 48.10M | 44.80M | 41.80M | 48.10M | 47.20M | 45.90M | 55.20M | 50.60M | 50.50M | 58.50M | 63.90M | 56.70M | 59.00M | 62.30M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.40M | -264.70M | 77.80M | 211.10M | -13.60M | 0.90M | 25.60M | 12.80M | -7.70M | 20.50M | 66.70M | -68.40M | 64.00M | 25.20M | -52.00M | 52.70M | -0.70M | 19.20M | 53.30M | -30.10M | 51.90M | -67.50M | -61.40M | 8.50M | -39.30M | 81.40M | 41.40M | -13.80M | | | |
|
Change in Accured Expenses
|
1,165.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 94.00M | 9.20M | 19.90M | 14.20M | 25.70M | 4.40M | 33.70M | -49.70M | -190.40M | -25.40M | 190.10M | 48.40M | 6.50M | 18.10M | -148.00M | -22.40M | -69.60M | 1.30M | 117.60M | 38.90M | 25.70M | -47.40M | -23.70M | -47.50M | -129.30M | -20.80M | -17.20M | 50.80M | 31.50M | -141.60M | 49.90M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.30M | -305.70M | 93.20M | 220.10M | 45.50M | -236.20M | 27.10M | 58.60M | 289.40M | 75.40M | 16.60M | -116.10M | 187.90M | -139.10M | 128.40M | -327.50M | 285.10M | 174.70M | 48.90M | -158.80M | 110.70M | 89.50M | -116.40M | -179.70M | 314.40M | -112.40M | 102.10M | 20.10M | -98.00M | -126.40M | 178.30M |
|
Capital Expenditures
|
13.29M | 14.78M | 10.30M | 17.52M | 13.20M | 14.64M | 14.27M | 9.11M | 6.21M | 17.04M | 8.11M | 10.59M | 7.13M | 22.36M | 17.68M | 16.41M | 11.71M | 10.19M | 11.62M | 18.81M | 13.11M | 17.76M | 28.01M | 24.72M | 22.16M | 40.09M | 27.18M | 25.47M | 22.80M | 24.90M | 19.10M | 18.40M | 14.80M | 16.30M | 12.30M | 18.70M | 16.50M | 21.60M | 20.80M | 23.90M | 32.40M | 25.40M | 12.70M | 39.80M | 20.30M | 25.90M | 34.90M | 40.10M | 39.60M | 45.60M | 46.10M | 56.10M | 41.10M | 46.20M | 46.60M | 52.40M | 48.40M | 49.40M | 50.40M | 54.30M | 50.80M | 55.40M | 47.10M | 68.00M | 53.40M | 59.90M | 62.90M |
|
Sales of Property, Plant and Equipment
|
0.14M | 0.15M | 0.03M | 1.24M | 0.04M | 0.01M | 0.07M | 0.26M | 0.03M | 3.19M | -0.62M | 1.26M | 1.81M | 1.81M | 0.65M | -0.08M | 0.04M | -0.00M | 0.12M | 1.27M | | 0.13M | 0.04M | -0.00M | 0.01M | 3.40M | -0.01M | -3.39M | 0.02M | 0.20M | 0.07M | -0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | -8.12M | 1.23M | 5.50M | 0.43M | 4.40M | | | | | | | | | | | 49.99M | 131.88M | | | 28.61M | 61.04M | | 11.57M | 5.27M | 0.06M | 10.80M | 8.90M | 43.50M | | 127.40M | | | 1.70M | | 1,213.50M | | -102.80M | | | | 7.60M | | 135.80M | 30.30M | 292.50M | 4.10M | 11.10M | 1.40M | | | | | 72.50M | 0.30M | | | | 10.20M | 1.90M | 0.80M | | | | 22.40M |
|
Divestments
|
-0.04M | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | | | -15.10M | 914.80M | -57.00M | 16.10M | | | | | | | | | 23.90M | | | | -282.90M | -55.80M | -45.20M | -87.80M | -27.00M | -48.70M | -66.10M | 1,434.40M | -4.00M | | 4.80M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
176.03M | 266.63M | 383.06M | 489.29M | 402.32M | 500.79M | 534.76M | 337.04M | 298.04M | 898.20M | 285.12M | 373.57M | 417.80M | 889.77M | 595.45M | 712.25M | 675.39M | 663.43M | 475.86M | 768.04M | 461.89M | 450.05M | 376.35M | 599.69M | 452.94M | 766.06M | 648.60M | 513.20M | 707.40M | 562.90M | 465.80M | 2,874.60M | 818.00M | 835.40M | 616.90M | 652.80M | 742.50M | 723.30M | 1,150.50M | 897.50M | 597.60M | 664.70M | 467.70M | -0.20M | 199.40M | 148.00M | 214.10M | 243.30M | 239.00M | 267.70M | 223.70M | 631.40M | 729.60M | 983.00M | 597.70M | 158.50M | 354.00M | 209.80M | 391.90M | 508.90M | 320.80M | 250.30M | 353.50M | 406.30M | 270.50M | 379.70M | 242.00M |
|
Cash from Investing Activities
|
-35.16M | 41.09M | 116.16M | 19.38M | -306.98M | 119.13M | 87.36M | 91.61M | -166.45M | 16.81M | -162.26M | -51.13M | 18.58M | 51.42M | -149.71M | -351.59M | -18.51M | -325.09M | -297.99M | 248.85M | -191.14M | 225.73M | -178.12M | 207.42M | 54.02M | 1.74M | 14.62M | 193.93M | 1,133.00M | -387.40M | -114.30M | 94.30M | -58.80M | 62.50M | -245.70M | -299.20M | 79.10M | -1593.90M | -389.60M | -298.10M | -447.20M | -162.40M | -4.00M | -6.20M | 181.90M | -214.10M | -243.00M | -460.00M | 14.50M | 18.80M | 3.40M | 120.90M | -13.30M | 120.30M | -241.90M | -127.20M | -229.40M | -254.40M | -157.00M | 3.10M | -328.20M | -193.40M | -207.20M | 71.00M | -421.60M | -362.90M | -269.50M |
|
Other financing activities
|
2,936.26M | -0.88M | -0.18M | -0.08M | -3.93M | -2.56M | -0.17M | -0.05M | -0.55M | -3.46M | 0.49M | -0.30M | -1.53M | 2.39M | 0.08M | -0.74M | -4.41M | 2.32M | 0.37M | 0.61M | 8.51M | 5.67M | 0.20M | -30.58M | 1.56M | -3.05M | 0.69M | -99.20M | 8.80M | -0.90M | 1.50M | -3.90M | 7.10M | -7.10M | | 10.90M | 5.00M | 2.70M | -0.10M | 1.60M | 9.20M | -9.20M | 0.10M | -19.30M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-74.03M | 3.51M | -77.31M | 5.28M | -198.69M | -241.59M | -73.27M | -185.92M | -231.07M | -358.65M | -91.51M | -186.69M | -122.30M | -292.54M | -129.57M | -58.53M | 670.17M | -226.68M | -133.79M | -113.01M | -534.19M | -71.61M | -52.49M | -117.91M | -104.35M | -126.04M | -94.94M | -137.07M | -19.80M | -461.10M | -254.40M | -345.00M | -127.70M | -64.60M | 22.60M | 143.00M | 1,344.00M | 300.50M | 145.90M | 47.60M | 220.90M | -102.30M | -168.70M | -129.10M | 91.40M | -79.40M | -308.80M | 32.00M | -153.00M | 132.20M | -736.60M | -332.40M | -277.50M | -347.40M | -142.30M | -51.20M | -43.00M | -57.40M | -141.50M | -162.00M | -96.20M | -80.80M | -140.80M | -159.70M | -118.70M | -104.30M | -5.00M |
|
Dividends Paid - Common
|
16.49M | 17.77M | 17.70M | 17.64M | 17.59M | 17.88M | 17.24M | 16.92M | 16.12M | 33.68M | 17.18M | 16.53M | 15.94M | 35.35M | 17.28M | 16.76M | 16.79M | 20.16M | 18.83M | 18.35M | 18.18M | 20.75M | 19.45M | 19.11M | 18.83M | 21.62M | 20.46M | 33.29M | 32.50M | 32.50M | 30.10M | 30.30M | 29.70M | 30.30M | 28.80M | 30.20M | 29.70M | 30.90M | 35.50M | 37.70M | 37.40M | 38.30M | 37.30M | 38.40M | 38.00M | 39.60M | 37.50M | 39.50M | 38.20M | 41.80M | 38.50M | 39.10M | 37.40M | 38.60M | 36.70M | 37.50M | 37.00M | 39.70M | 37.10M | 38.50M | 37.40M | 39.90M | 37.50M | 41.10M | 40.90M | 42.70M | 40.60M |
|
Exchange Rate Effect
|
-2.59M | 9.44M | 1.03M | 1.16M | -2.23M | -2.74M | 3.31M | 1.23M | 3.81M | 2.67M | -7.74M | -0.60M | 0.81M | -3.11M | 0.15M | -3.52M | -8.12M | -4.45M | -2.29M | -8.88M | -13.12M | 4.25M | -9.88M | -9.37M | -22.28M | 6.80M | -19.98M | -20.74M | -0.50M | -1.90M | -3.10M | -10.60M | 4.80M | 0.30M | 1.00M | -3.80M | -2.20M | -20.60M | -8.00M | -4.20M | -0.20M | 1.90M | -10.60M | 7.30M | -16.80M | 15.20M | 8.10M | 13.00M | 0.20M | 1.50M | -8.90M | -16.30M | -4.10M | -22.70M | -15.90M | 8.20M | 1.70M | 2.50M | -8.40M | -1.60M | -3.60M | -5.50M | 11.80M | -19.80M | 9.80M | 18.80M | -4.70M |
|
Change in Cash
|
-376.35M | 144.84M | 426.67M | 82.70M | -386.01M | 71.18M | 164.58M | -17.79M | -210.08M | -15.42M | -75.58M | 107.19M | -101.90M | -59.72M | -34.49M | -163.10M | 695.22M | -334.23M | 16.30M | 430.49M | -611.27M | 292.96M | 12.40M | -92.61M | -253.49M | 232.27M | 246.50M | -255.58M | 772.50M | -828.10M | -116.00M | -84.70M | -157.50M | -26.30M | 144.60M | 4.00M | 1,345.20M | -1088.30M | 52.90M | -52.60M | 20.20M | 216.20M | 258.90M | 117.80M | 132.80M | 137.60M | 65.50M | 25.60M | -557.00M | 1,100.20M | -743.90M | 26.90M | -796.00M | -76.80M | 247.80M | 106.90M | -11.10M | -123.90M | 23.60M | 202.10M | -345.50M | 431.20M | 100.30M | -5.70M | -138.10M | -182.90M | 225.80M |
|
Free Cash Flow
|
-277.86M | 76.04M | 376.49M | 39.37M | 108.70M | 181.75M | 132.91M | 66.17M | 177.41M | 306.71M | 177.83M | 335.02M | -6.11M | 162.15M | 226.97M | 234.12M | 39.97M | 211.79M | 438.76M | 284.72M | 114.07M | 116.83M | 224.88M | -145.57M | -199.82M | 306.47M | 333.40M | -325.04M | -368.80M | -2.70M | 236.70M | 158.20M | 9.40M | -40.80M | 354.40M | 145.30M | -92.20M | 226.40M | 261.50M | 178.20M | 214.30M | 453.60M | 429.50M | 205.70M | -144.00M | 390.00M | 574.50M | 400.30M | -458.30M | 902.10M | -48.10M | 198.60M | -542.20M | 126.80M | 601.30M | 224.70M | 211.20M | 136.00M | 280.10M | 308.30M | 31.70M | 655.50M | 389.40M | 34.80M | 339.00M | 205.60M | 442.10M |
|
Net Cash Flow
|
-373.76M | 135.41M | 425.64M | 81.54M | -383.78M | 73.92M | 161.27M | -19.02M | -213.89M | -18.09M | -67.84M | 107.79M | -102.70M | -56.61M | -34.63M | -159.59M | 703.34M | -329.79M | 18.59M | 439.37M | -598.15M | 288.71M | 22.28M | -31.34M | -228.00M | 222.26M | 280.26M | -242.72M | 767.20M | -826.30M | -112.90M | -74.10M | -162.30M | -26.60M | 143.60M | 7.80M | 1,347.40M | -1045.40M | 38.60M | -48.40M | 20.40M | 214.30M | 269.50M | 110.20M | 149.60M | 122.40M | 57.60M | 12.40M | -557.20M | 1,098.70M | -735.20M | 43.20M | -791.90M | -54.10M | 263.70M | 98.70M | -12.80M | -126.40M | 32.00M | 203.70M | -341.90M | 436.70M | 88.50M | 14.10M | -147.90M | -201.70M | 230.50M |