|
Net Income
|
-8.60M | 87.50M | 89.90M | 168.10M | -10.00M | -2.90M | 351.70M | -468.40M | 1,866.00M | 42.20M | 1,809.40M | -14.30M | 70.30M | 12.60M | 7.40M | -13.90M | -8.00M |
|
Depreciation and Depletion
|
| 801.50M | 811.70M | 813.70M | 864.70M | 914.80M | 900.40M | 832.30M | 843.20M | 940.70M | 1,049.70M | 1,150.50M | 1,284.10M | 1,302.70M | 1,325.80M | 1,419.60M | 1,526.90M |
|
Share-based Compensation
|
60.40M | 48.60M | 44.80M | 43.80M | 43.50M | 44.00M | 39.50M | 31.00M | 39.90M | 38.80M | 41.20M | 53.50M | 44.50M | 48.40M | 59.90M | 61.80M | 76.40M |
|
Deferred Taxes
|
-52.30M | 89.10M | 186.70M | 60.70M | 12.80M | 125.50M | 2.90M | 61.80M | -38.00M | -55.40M | 57.60M | 165.00M | 94.00M | 32.30M | -24.70M | -69.30M | -554.80M |
|
Cash from Discontinued Operations
|
| 37.40M | 42.80M | 799.00M | 14.30M | -471.80M | 422.70M | 753.60M | 2,853.90M | -12.80M | | | 6.70M | 59.60M | 0.60M | | |
|
Gains from Investment Securities
|
58.00M | 50.60M | -68.20M | 175.40M | 76.40M | 76.00M | 101.80M | 51.10M | 79.50M | 59.80M | 75.80M | 161.90M | 138.20M | 214.70M | 261.20M | 206.00M | 269.80M |
|
Asset Writedowns and Impairment
|
69.20M | | | 80.20M | 100.40M | 310.10M | 40.20M | | 162.10M | | | | | | | | |
|
Cash from Operations
|
1,329.40M | 1,485.00M | 1,710.40M | 1,765.10M | 1,553.10M | 2,190.10M | 2,047.00M | 2,258.80M | 2,528.40M | 2,547.20M | 2,969.90M | 3,264.70M | 3,335.20M | 3,170.60M | 3,205.70M | 3,646.70M | 3,256.80M |
|
Depreciation & Amortization (CF)
|
840.30M | 826.80M | 834.30M | 840.80M | 907.00M | 956.90M | 858.50M | 854.60M | 865.80M | 970.70M | 1,082.80M | 1,185.00M | 1,321.30M | 1,338.20M | 1,358.30M | 1,451.10M | 1,564.20M |
|
Change in Receivables
|
-159.00M | 104.90M | 53.80M | 55.10M | 77.00M | 33.00M | -48.90M | 44.80M | -105.40M | -128.30M | -79.80M | -84.40M | 130.50M | 475.20M | -130.70M | 111.00M | 36.30M |
|
Change in Inventory
|
17.70M | 62.90M | 107.50M | -1.30M | -75.00M | 23.50M | -38.00M | -32.20M | -6.40M | 64.20M | 3.00M | 5.20M | 47.20M | 94.30M | 129.40M | 137.80M | 35.80M |
|
Change in Accured Expenses
|
-282.80M | -281.30M | -29.80M | 249.70M | -130.30M | -237.90M | 134.90M | 60.10M | 163.80M | -277.70M | -41.80M | -31.90M | 187.90M | 532.50M | -213.30M | -338.70M | -224.00M |
|
Other Working Capital Changes
|
-94.20M | -85.20M | -51.80M | 34.60M | 64.10M | -52.70M | -58.00M | 156.70M | 165.40M | 131.60M | -19.40M | 130.60M | -116.70M | -304.90M | 119.00M | -370.10M | 562.60M |
|
Capital Expenditures
|
1,179.10M | 988.70M | 1,309.30M | 1,521.00M | 1,524.20M | 1,362.70M | 1,162.40M | 907.70M | 1,039.70M | 1,568.40M | 1,989.70M | 2,509.00M | 2,464.20M | 2,926.50M | 4,626.40M | 6,796.70M | 7,022.60M |
|
Sales of Property, Plant and Equipment
|
57.90M | 52.40M | 81.60M | 52.50M | 52.80M | 45.60M | 55.30M | 44.60M | 42.50M | 48.80M | 11.10M | 80.30M | 37.50M | 46.20M | 25.40M | 1,878.80M | 245.80M |
|
Acquisitions
|
32.70M | 37.20M | 10.80M | 863.40M | 224.90M | | 34.50M | | 8.20M | 345.40M | 123.20M | 183.30M | 10.50M | 65.10M | | | 59.90M |
|
Divestments
|
51.00M | -42.20M | -42.40M | 765.40M | -1.20M | -311.70M | -453.00M | -204.20M | 3,750.60M | 18.60M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 94.70M | | | | | | 2,290.70M | 748.20M | 190.50M | 1,938.00M | 1,875.20M | 2,377.40M | 897.00M | 470.70M | 122.50M |
|
Cash from Investing Activities
|
-1040.40M | -1014.30M | -1169.80M | -2435.20M | -1697.00M | -1316.50M | -1146.70M | -864.80M | -1412.00M | -1641.60M | -2113.40M | -3560.00M | -2732.90M | -3857.20M | -5916.40M | -4919.20M | -7168.70M |
|
Other financing activities
|
15.50M | 23.90M | 47.60M | 31.00M | 37.90M | -157.10M | -51.90M | 555.90M | 69.50M | -41.50M | -19.90M | -97.20M | 136.60M | -36.90M | 234.90M | 428.50M | 594.60M |
|
Cash from Financing Activities
|
95.00M | -579.30M | -484.60M | -78.40M | 115.40M | -504.30M | -960.40M | -860.20M | -2040.90M | -1359.80M | -1370.50M | 3,284.70M | -1420.90M | -1000.60M | 1,609.60M | 2,615.40M | 2,795.20M |
|
Dividends Paid - Common
|
373.30M | 398.70M | 456.70M | 514.90M | 565.60M | 627.70M | 677.50M | 721.20M | 787.90M | 897.80M | 994.00M | 1,103.60M | 1,256.70M | 1,383.30M | 1,496.60M | 1,564.90M | 1,584.10M |
|
Exchange Rate Effect
|
0.70M | -0.10M | -8.30M | -18.60M | 11.40M | -11.30M | -22.90M | 7.50M | 13.40M | -33.90M | -28.60M | 14.90M | 27.80M | -130.30M | 6.50M | 19.80M | -7.00M |
|
Change in Cash
|
384.70M | -113.90M | 48.20M | 31.90M | -4.00M | -113.80M | -130.20M | 1,294.90M | 1,942.80M | -482.30M | -542.60M | 3,004.30M | -784.10M | -1757.90M | -1094.00M | 1,362.70M | -1123.70M |
|
Beginning Cash Balance
|
103.50M | 487.60M | 373.20M | 422.50M | 454.40M | 450.40M | 313.30M | -1.70M | 1,330.80M | 3,273.60M | 2,791.30M | 2,248.70M | 5,253.00M | 4,468.90M | 2,711.00M | 1,617.00M | 2,979.70M |
|
Free Cash Flow
|
150.30M | 496.30M | 401.10M | 244.10M | 28.90M | 827.40M | 884.60M | 1,351.10M | 1,488.70M | 978.80M | 980.20M | 755.70M | 871.00M | 244.10M | -1420.70M | -3150.00M | -3765.80M |
|
Net Cash Flow
|
384.00M | -108.60M | 56.00M | -748.50M | -28.50M | 369.30M | -60.10M | 533.80M | -924.50M | -454.20M | -514.00M | 2,989.40M | -818.60M | -1687.20M | -1101.10M | 1,342.90M | -1116.70M |