|
Net Income
|
-132.93M | -255.39M | -54.87M | 138.19M | 83.00M | 264.00M | 123.00M | 468.00M | 506.00M | 489.00M | 476.00M | 455.00M | 117.00M | 289.00M | 218.00M | -515.00M | 34.00M | -129.00M | 168.00M | 183.00M | 253.00M | 262.00M | 301.00M | 256.00M | 348.00M | 364.00M | 329.00M | 336.00M | 286.00M | 320.00M | 505.00M | 610.00M | 703.00M | 824.00M | 925.00M | 1,067.00M | 165.00M | 1,100.00M | 1,016.00M | 757.00M | 771.00M | 666.00M | 571.00M | 698.00M | 892.00M | 755.00M | 841.00M | 1,131.00M | 1,130.00M | 1,330.00M | 1,716.00M | 1,712.00M | 1,792.00M | 1,536.00M | 1,606.00M | 1,591.00M | 1,717.00M | 1,575.00M | 1,560.00M | 2,004.00M | 2,019.00M | 1,722.00M | 1,705.00M | 1,731.00M | 1,185.00M | 2,137.00M | 1,779.00M | 1,897.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.00M | -30.00M | -30.00M | 443.00M | | | | |
|
Share-based Compensation
|
33.61M | 39.17M | 43.33M | 30.89M | 34.00M | 28.00M | 33.00M | 31.00M | 33.00M | 39.00M | 38.00M | 36.00M | 53.00M | 43.00M | 42.00M | 44.00M | 42.00M | 39.00M | 40.00M | 41.00M | 46.00M | 42.00M | 44.00M | 45.00M | 48.00M | 47.00M | 46.00M | 46.00M | 54.00M | 48.00M | 48.00M | 51.00M | 54.00M | 53.00M | 55.00M | 58.00M | 65.00M | 64.00M | 64.00M | 65.00M | 65.00M | 65.00M | 67.00M | 66.00M | 93.00M | 71.00M | 70.00M | 73.00M | 107.00M | 84.00M | 81.00M | 74.00M | 118.00M | 101.00M | 95.00M | 99.00M | 148.00M | 113.00M | 114.00M | 115.00M | 170.00M | 134.00M | 132.00M | 141.00M | 195.00M | 159.00M | 158.00M | 156.00M |
|
Deferred Taxes
|
-13.05M | 48.98M | 60.19M | -77.12M | -44.00M | -31.00M | -140.00M | 29.00M | 10.00M | -27.00M | -83.00M | 222.00M | 28.00M | | 77.00M | 56.00M | | | | | | | | | -28.00M | 21.00M | -18.00M | 159.00M | -15.00M | 22.00M | -21.00M | -7.00M | -25.00M | 16.00M | 3.00M | 18.00M | -32.00M | -40.00M | -22.00M | 23.00M | -41.00M | -8.00M | -8.00M | 8.00M | -30.00M | 11.00M | -79.00M | 18.00M | -28.00M | 4.00M | -20.00M | -36.00M | -1.00M | 257.00M | -47.00M | 14.00M | 21.00M | 115.00M | 38.00M | -198.00M | 72.00M | 134.00M | 179.00M | 248.00M | -668.00M | -4.00M | -280.00M | 313.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
12.06M | -1.15M | -27.08M | -7.83M | -6.00M | -8.00M | -1.00M | -5.00M | 10.00M | -15.00M | 28.00M | -46.00M | 15.00M | -25.00M | | -7.00M | | | | | | | | | | | | | | | | | 102.00M | 9.00M | 8.00M | 6.00M | 141.00M | 13.00M | 6.00M | 4.00M | 74.00M | 6.00M | 3.00M | 3.00M | 153.00M | 10.00M | 3.00M | 6.00M | 142.00M | 17.00M | 12.00M | 7.00M | 235.00M | 21.00M | 3.00M | 7.00M | 136.00M | 18.00M | 11.00M | 14.00M | 192.00M | 41.00M | 25.00M | 33.00M | 142.00M | 35.00M | 33.00M | 38.00M |
|
Asset Writedowns and Impairment
|
47.53M | 77.08M | 2.34M | -16.42M | 6.00M | 3.67M | 8.00M | 4.00M | | | 30.00M | -30.00M | 4.00M | | | 421.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
132.77M | 26.71M | | -3.48M | 104.00M | 9.00M | 135.00M | -2.00M | -29.00M | -4.00M | 3.00M | | | | 44.00M | 124.00M | 9.00M | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.00M | 1.00M | | -1.00M | -4.00M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | 19.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-185.22M | 84.30M | 193.71M | 240.20M | 372.00M | 527.00M | 299.00M | 525.00M | 425.00M | 704.00M | 599.00M | 701.00M | 181.00M | 603.00M | 656.00M | 411.00M | 16.00M | 224.00M | 364.00M | 19.00M | 372.00M | 437.00M | 584.00M | 407.00M | 60.00M | 298.00M | 334.00M | 471.00M | 207.00M | 481.00M | 981.00M | 897.00M | 792.00M | 911.00M | 1,377.00M | 709.00M | 1,466.00M | 611.00M | 633.00M | 1,077.00M | 834.00M | 800.00M | 787.00M | 826.00M | 987.00M | 635.00M | 867.00M | 1,315.00M | 1,421.00M | 1,187.00M | 1,686.00M | 1,148.00M | 2,658.00M | 415.00M | 1,469.00M | 857.00M | 2,270.00M | 2,292.00M | 2,583.00M | 1,555.00M | 2,325.00M | 1,392.00M | 2,385.00M | 2,575.00M | 925.00M | 1,571.00M | 2,634.00M | 2,828.00M |
|
Depreciation & Amortization (CF)
|
71.23M | 74.88M | 73.50M | 71.39M | 76.00M | 87.00M | 73.00M | 69.00M | 63.00M | 65.00M | 59.00M | 59.00M | 112.00M | 108.00M | 105.00M | 97.00M | 106.00M | 106.00M | 100.00M | 98.00M | 94.00M | 94.00M | 93.00M | 94.00M | 92.00M | 90.00M | 93.00M | 96.00M | 96.00M | 96.00M | 97.00M | 100.00M | 97.00M | 103.00M | 102.00M | 105.00M | 119.00M | 108.00M | 110.00M | 120.00M | 88.00M | 94.00M | 89.00M | 92.00M | 94.00M | 91.00M | 94.00M | 97.00M | 94.00M | 97.00M | 98.00M | 105.00M | 102.00M | 111.00M | 108.00M | 123.00M | 120.00M | 129.00M | 136.00M | 130.00M | 91.00M | 96.00M | 95.00M | 110.00M | 105.00M | 103.00M | 113.00M | 114.00M |
|
Change in Receivables
|
368.65M | 345.45M | -1500.41M | 199.32M | 194.00M | 171.00M | 283.00M | 119.00M | 115.00M | -30.00M | -102.00M | -275.00M | -147.00M | 214.00M | -250.00M | -310.00M | -112.00M | 166.00M | -105.00M | 455.00M | -123.00M | 105.00M | 7.00M | 32.00M | -90.00M | 218.00M | 194.00M | -261.00M | -113.00M | 288.00M | -63.00M | 430.00M | 89.00M | 9.00M | -124.00M | 63.00M | -156.00M | 482.00M | 217.00M | -559.00M | 121.00M | -181.00M | 107.00M | 160.00M | 146.00M | -54.00M | 179.00M | 156.00M | 81.00M | 330.00M | 447.00M | 1,131.00M | -548.00M | 478.00M | 67.00M | 1,112.00M | -683.00M | 131.00M | -286.00M | -65.00M | -465.00M | 78.00M | 192.00M | 264.00M | 764.00M | 189.00M | -415.00M | -587.00M |
|
Change in Inventory
|
-144.07M | 230.07M | -324.50M | -121.49M | -25.00M | 26.00M | -101.00M | -45.00M | 100.00M | 146.00M | 64.00M | -147.00M | -179.00M | -178.00M | -214.00M | -108.00M | 6.00M | 40.00M | 39.00M | 56.00M | 119.00M | 32.00M | -18.00M | 21.00M | 74.00M | 72.00M | 26.00M | 94.00M | 2.00M | 90.00M | 100.00M | 24.00M | 231.00M | 328.00M | 266.00M | -16.00M | 211.00M | 329.00M | 319.00M | 155.00M | -18.00M | -26.00M | -138.00M | -66.00M | -2.00M | 254.00M | 217.00M | -48.00M | 21.00M | 128.00M | 64.00M | 192.00M | 217.00M | 483.00M | 464.00M | 426.00M | 122.00M | -114.00M | -131.00M | -84.00M | -79.00M | 45.00M | -123.00M | -147.00M | 80.00M | 155.00M | 151.00M | 108.00M |
|
Change in Accured Expenses
|
-353.67M | -296.30M | 17.78M | -27.81M | 42.00M | 169.00M | 163.00M | 95.00M | -159.00M | 184.00M | -117.00M | -218.00M | -412.00M | 51.00M | -44.00M | -30.00M | -248.00M | 152.00M | -36.00M | 168.00M | -106.00M | 32.00M | -1.00M | -8.00M | -156.00M | 61.00M | -79.00M | 41.00M | -423.00M | 168.00M | 171.00M | 268.00M | -56.00M | 123.00M | 205.00M | 99.00M | -127.00M | 230.00M | 108.00M | -41.00M | -313.00M | -96.00M | 72.00M | 90.00M | 25.00M | 57.00M | 161.00M | 84.00M | -335.00M | 180.00M | 309.00M | 311.00M | -393.00M | 253.00M | 335.00M | 195.00M | -567.00M | -46.00M | 172.00M | 303.00M | -539.00M | 284.00M | 279.00M | 257.00M | -429.00M | 337.00M | 227.00M | 172.00M |
|
Change in Taxes
|
-94.34M | -80.46M | 471.13M | -525.33M | 82.00M | 114.00M | 3.00M | 63.00M | 1.00M | 109.00M | -106.00M | 285.00M | 3.00M | 1.00M | 1.00M | 74.00M | 65.00M | 2.00M | | 35.00M | 20.00M | -8.00M | 21.00M | 109.00M | -39.00M | -5.00M | -28.00M | 48.00M | 5.00M | 98.00M | 1.00M | 69.00M | 15.00M | 28.00M | -26.00M | 104.00M | 807.00M | 53.00M | -96.00M | 122.00M | 41.00M | -94.00M | 1.00M | 96.00M | 23.00M | -60.00M | -86.00M | 191.00M | 19.00M | -109.00M | 18.00M | 468.00M | 123.00M | -290.00M | -430.00M | 56.00M | 215.00M | 181.00M | 149.00M | -492.00M | 128.00M | -145.00M | 63.00M | 343.00M | 200.00M | -573.00M | 76.00M | 547.00M |
|
Other Working Capital Changes
|
1.31M | -2.46M | 8.28M | -43.13M | 9.00M | | -2.00M | -186.00M | 4.00M | -24.00M | 56.00M | 231.00M | -96.00M | -36.00M | -98.00M | -182.00M | -80.00M | 34.00M | -56.00M | 165.00M | 107.00M | 98.00M | 66.00M | -125.00M | -156.00M | 303.00M | -229.00M | -93.00M | 85.00M | 131.00M | 183.00M | 212.00M | 293.00M | 118.00M | 329.00M | -584.00M | 350.00M | -68.00M | -81.00M | -2.00M | 155.00M | 37.00M | 37.00M | -94.00M | 99.00M | 13.00M | 31.00M | 18.00M | 251.00M | 134.00M | -18.00M | 388.00M | -347.00M | 861.00M | 211.00M | 314.00M | -109.00M | 340.00M | 124.00M | -522.00M | -235.00M | -129.00M | 11.00M | 66.00M | -397.00M | 39.00M | -21.00M | 96.00M |
|
Capital Expenditures
|
73.32M | 54.78M | 59.70M | 61.20M | 53.00M | 45.00M | 36.00M | 35.00M | 24.00M | 57.00M | 55.00M | 73.00M | 37.00M | 39.00M | 45.00M | 41.00M | 49.00M | 52.00M | 40.00M | 56.00M | 48.00M | 65.00M | 65.00M | 63.00M | 49.00M | 64.00M | 49.00M | 53.00M | 68.00M | 47.00M | 50.00M | 88.00M | 64.00M | 77.00M | 80.00M | 124.00M | 203.00M | 121.00M | 133.00M | 165.00M | 133.00M | 118.00M | 93.00M | 97.00M | 102.00M | 71.00M | 87.00M | 162.00M | 121.00M | 204.00M | 137.00M | 206.00M | 144.00M | 210.00M | 210.00M | 223.00M | 287.00M | 255.00M | 255.00M | 309.00M | 229.00M | 257.00M | 297.00M | 407.00M | 381.00M | 510.00M | 584.00M | 785.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 39.00M | | 60.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | 323.00M | | | | | | | | 4,179.00M | 7.00M | 3.00M | 1.00M | | 1.00M | | | | | | | | | 2.00M | 2.00M | | | -3.00M | 11.00M | | 26.00M | 30.00M | 12.00M | 5.00M | | | 1.00M | | 23.00M | 5.00M | | | 27.00M | 80.00M | | 12.00M | | | | | | 441.00M | | 20.00M | -2.00M | 7.00M | | | | | | 28.00M | 1.00M | | |
|
Change in Acquisitions & Divestments
|
541.69M | 383.80M | 195.54M | 195.97M | 184.00M | 356.00M | 427.00M | 441.00M | 443.00M | 461.00M | 269.00M | 750.00M | 313.00M | 247.00M | 205.00M | 254.00M | 445.00M | 158.00M | 134.00M | 276.00M | 364.00M | 157.00M | 181.00M | 176.00M | 140.00M | 177.00M | 583.00M | 200.00M | 241.00M | 232.00M | 208.00M | 553.00M | 286.00M | 601.00M | 935.00M | 921.00M | 1,944.00M | 488.00M | 391.00M | 453.00M | 464.00M | 442.00M | 479.00M | 555.00M | 368.00M | 667.00M | 353.00M | 366.00M | 358.00M | 266.00M | 400.00M | 447.00M | 318.00M | 321.00M | 374.00M | 350.00M | 414.00M | 255.00M | 302.00M | 297.00M | 531.00M | 582.00M | 382.00M | 956.00M | 1,223.00M | 1,921.00M | 793.00M | 1,591.00M |
|
Cash from Investing Activities
|
241.02M | 69.84M | -27.05M | -171.81M | -489.00M | -221.00M | -137.00M | -15.00M | -79.00M | 45.00M | 252.00M | 489.00M | -4157.00M | -259.00M | -281.00M | 37.00M | 253.00M | -61.00M | -34.00M | 57.00M | 153.00M | -69.00M | -192.00M | -53.00M | -50.00M | -90.00M | -84.00M | -57.00M | -109.00M | -5.00M | -322.00M | 11.00M | -367.00M | -1281.00M | -349.00M | -529.00M | 1,352.00M | 22.00M | -674.00M | -129.00M | -66.00M | -129.00M | -162.00M | -86.00M | -162.00M | 165.00M | 8.00M | -141.00M | -216.00M | -219.00M | -194.00M | -587.00M | -138.00M | -413.00M | -616.00M | -190.00M | -299.00M | -322.00M | -425.00M | -489.00M | -447.00M | -149.00M | -660.00M | -1071.00M | -897.00M | 221.00M | -1967.00M | -139.00M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | 18.00M | 7.00M | 1.00M | 4.00M | 39.00M | 12.00M | 3.00M | 2.00M | 10.00M | 3.00M | 5.00M | 5.00M | 44.00M | 4.00M | 3.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M |
|
Cash from Financing Activities
|
-101.98M | -53.36M | -78.17M | -47.50M | -60.00M | -109.00M | -193.00M | -214.00M | -230.00M | -166.00M | 1,606.00M | -250.00M | -302.00M | -261.00M | -609.00M | -582.00M | -138.00M | -141.00M | -130.00M | -110.00M | -92.00M | -59.00M | -119.00M | -78.00M | -83.00M | -69.00M | -744.00M | 1,809.00M | -1933.00M | -968.00M | -301.00M | -330.00M | -340.00M | 1,823.00M | -694.00M | -448.00M | -1029.00M | -2562.00M | -1455.00M | -882.00M | -1016.00M | -747.00M | -727.00M | -625.00M | -530.00M | 1,172.00M | -1806.00M | -173.00M | -343.00M | -883.00M | -1731.00M | -1634.00M | -2252.00M | -1936.00M | -1228.00M | -1627.00M | -418.00M | -928.00M | -720.00M | -966.00M | -1157.00M | -1022.00M | -522.00M | -1769.00M | -1786.00M | -1903.00M | -1457.00M | -831.00M |
|
Dividends Paid - Common
|
79.76M | 79.97M | 80.02M | 79.24M | 81.00M | 80.00M | 94.00M | 94.00M | 93.00M | 93.00M | 105.00M | 106.00M | 104.00M | 104.00M | 115.00M | 111.00M | 108.00M | 108.00M | 120.00M | 120.00M | 120.00M | 122.00M | 121.00M | 122.00M | 122.00M | 123.00M | 123.00M | 119.00M | 115.00M | 113.00M | 108.00M | 108.00M | 108.00M | 108.00M | 107.00M | 107.00M | 106.00M | 105.00M | 199.00M | 195.00M | 192.00M | 189.00M | 196.00M | 194.00M | 192.00M | 193.00M | 202.00M | 200.00M | 201.00M | 202.00M | 219.00M | 216.00M | 214.00M | 211.00M | 225.00M | 223.00M | 220.00M | 219.00M | 268.00M | 268.00M | 266.00M | 266.00M | 331.00M | 337.00M | 326.00M | 325.00M | 368.00M | 381.00M |
|
Exchange Rate Effect
|
0.74M | | | 0.26M | | | -1.00M | -2.00M | | 1.00M | 3.00M | 2.00M | -1.00M | -3.00M | 2.00M | -3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-45.43M | 100.78M | 88.49M | 21.15M | -177.00M | 197.00M | -32.00M | 294.00M | 116.00M | 584.00M | 2,460.00M | 942.00M | -4279.00M | 80.00M | -232.00M | -137.00M | 131.00M | 22.00M | 200.00M | -34.00M | 433.00M | 309.00M | 273.00M | 276.00M | -73.00M | 138.00M | -493.00M | 2,223.00M | -1835.00M | -492.00M | 358.00M | 578.00M | 85.00M | 1,453.00M | 334.00M | -268.00M | 1,789.00M | -1929.00M | -1496.00M | 66.00M | -248.00M | -76.00M | -102.00M | 115.00M | 295.00M | 1,972.00M | -931.00M | 1,001.00M | 862.00M | 85.00M | -239.00M | -1073.00M | 268.00M | -1934.00M | -375.00M | -960.00M | 1,553.00M | 1,042.00M | 1,438.00M | 100.00M | 721.00M | 221.00M | 1,203.00M | -265.00M | -1758.00M | -111.00M | -790.00M | 1,858.00M |
|
Beginning Cash Balance
|
1,411.62M | 1,366.20M | 1,466.98M | 1,554.85M | 1,576.00M | 1,399.00M | 1,596.00M | 1,564.00M | 1,858.00M | 1,974.00M | 2,558.00M | 5,018.00M | 5,960.00M | 1,681.00M | 1,761.00M | 1,529.00M | 1,392.00M | 1,523.00M | 1,545.00M | 1,745.00M | 1,711.00M | 2,144.00M | 2,453.00M | 2,726.00M | 3,002.00M | 2,929.00M | 3,067.00M | 2,574.00M | 4,797.00M | 2,962.00M | 2,470.00M | 2,828.00M | 3,406.00M | 3,491.00M | 4,944.00M | 5,278.00M | 5,010.00M | 6,799.00M | 4,870.00M | 3,374.00M | 3,440.00M | 3,192.00M | 3,116.00M | 3,014.00M | 3,129.00M | 3,309.00M | 5,281.00M | 4,350.00M | 5,351.00M | 6,220.00M | 6,305.00M | 6,068.00M | 4,996.00M | 5,265.00M | 3,331.00M | 2,955.00M | 1,994.00M | 3,546.00M | 4,587.00M | 6,032.00M | 6,133.00M | 6,864.00M | 7,085.00M | 8,287.00M | 8,022.00M | 6,280.00M | 6,174.00M | 5,383.00M |
|
Free Cash Flow
|
-258.54M | 29.52M | 134.01M | 179.01M | 319.00M | 482.00M | 263.00M | 490.00M | 401.00M | 647.00M | 544.00M | 628.00M | 144.00M | 564.00M | 611.00M | 370.00M | -33.00M | 172.00M | 324.00M | -37.00M | 324.00M | 372.00M | 519.00M | 344.00M | 11.00M | 234.00M | 285.00M | 418.00M | 139.00M | 434.00M | 931.00M | 809.00M | 728.00M | 834.00M | 1,297.00M | 585.00M | 1,263.00M | 490.00M | 500.00M | 912.00M | 701.00M | 682.00M | 694.00M | 729.00M | 885.00M | 564.00M | 780.00M | 1,153.00M | 1,300.00M | 983.00M | 1,549.00M | 942.00M | 2,514.00M | 205.00M | 1,259.00M | 634.00M | 1,983.00M | 2,037.00M | 2,328.00M | 1,246.00M | 2,096.00M | 1,135.00M | 2,088.00M | 2,168.00M | 544.00M | 1,061.00M | 2,050.00M | 2,043.00M |
|
Net Cash Flow
|
-46.17M | 100.78M | 88.49M | 20.90M | -177.00M | 197.00M | -31.00M | 296.00M | 116.00M | 583.00M | 2,457.00M | 940.00M | -4278.00M | 83.00M | -234.00M | -134.00M | 131.00M | 22.00M | 200.00M | -34.00M | 433.00M | 309.00M | 273.00M | 276.00M | -73.00M | 139.00M | -494.00M | 2,223.00M | -1835.00M | -492.00M | 358.00M | 578.00M | 85.00M | 1,453.00M | 334.00M | -268.00M | 1,789.00M | -1929.00M | -1496.00M | 66.00M | -248.00M | -76.00M | -102.00M | 115.00M | 295.00M | 1,972.00M | -931.00M | 1,001.00M | 862.00M | 85.00M | -239.00M | -1073.00M | 268.00M | -1934.00M | -375.00M | -960.00M | 1,553.00M | 1,042.00M | 1,438.00M | 100.00M | 721.00M | 221.00M | 1,203.00M | -265.00M | -1758.00M | -111.00M | -790.00M | 1,858.00M |