|
Net Income
|
-49.98M | 33.82M | 134.88M | 136.12M | 135.68M | 315.30M | 213.53M | 207.77M | 185.05M | 210.00M | 207.08M | 768.81M | 93.50M | 141.97M | 386.61M | 236.84M | 80.30M | 311.30M | 503.76M | 282.19M | 118.65M | 350.61M | 694.84M | 388.83M | 225.00M | 226.46M | 278.77M | 233.76M | 205.30M | 234.95M | 247.73M | 344.33M | 152.20M | 482.69M | 294.10M | 297.70M | 177.45M | 477.33M | 315.78M | 278.56M | 98.70M | 194.60M | 296.20M | 340.39M | 213.41M | 352.76M | 368.91M | 507.41M | 486.35M | 572.18M | 794.43M | 1,544.87M | 713.55M | 873.20M | 945.08M | 760.20M | 317.70M | 392.15M | 478.68M | 466.39M | 309.28M | 373.18M | 445.84M | 412.17M | 360.23M | 351.56M | 554.68M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 207.86M | | | | 208.48M | | | | 256.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | -0.04M | | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | 2,875.89M | | | | -165.15M | | | | 2,499.36M | | | 2,770.26M | | | | | | | | | | | | | | | | | 1,584.68M | | | | 1,393.52M | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 13.98M | | | | 20.69M | | | 0.01M | | | | 16.04M | -16.71M | | | 0.00M | -12.75M | | | 93.04M | 0.13M | | | 0.00M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | 15.03M | | | | 20.01M | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | 0.45M | | | | 0.61M | | | -0.05M | | | | -1.51M | | 0.09M | | -0.34M | | | | | | | -0.00M | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 4.20M | 4.62M | | 17.67M | 4.26M | 4.78M | | -0.02M | | 7.54M | | -0.03M | 8.16M | 8.85M | | 7.87M | 6.78M | | | 6.93M | 5.74M | | 5.12M | 4.90M | | | 4.19M | 2.20 | | | 3.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | -2.69M | | | | 0.97M | | | | 6.51M | | | | | | | | | 164.71M | -186.47M | -37.79M | -77.73M | -587.71M | -108.14M | -19.65M | 26.23M | -174.97M | -232.93M | 340.26M | -148.97M | -55.60M | -291.76M | 96.75M | -305.39M | -306.74M | -629.14M | -665.34M | -106.85M | -676.95M | -624.67M | 501.66M | 278.24M | -281.86M | -187.78M | 624.48M | -182.19M | -251.74M | -164.54M | 261.62M | -180.51M | 358.96M | -546.36M |
|
Change in Receivables
|
304.15M | 128.85M | 514.68M | 552.31M | 7.06M | 1,078.63M | 1,139.63M | 1,082.81M | 1,130.29M | 1,146.04M | 1,193.59M | 1,257.87M | 987.98M | 1,068.83M | 1,121.23M | 1.29M | 136.36M | 1,058.67M | 1,308.82M | 0.42M | 179.33M | 1,193.14M | 1,639.01M | 0.60M | 1,521.08M | 1,642.21M | 1.66M | 1.39M | 0.26M | 0.27M | 0.30M | 1,610.66M | 1,406.79M | 1,526.27M | 1,713.30M | 1,833.26M | 1,511.04M | 2,347.98M | 2,605.91M | 2,581.37M | 2,058.12M | 2,163.58M | 2,689.74M | 2,593.66M | 2,448.67M | 2,472.25M | 2,959.12M | 3,226.29M | 2,915.99M | 3,171.61M | 3,887.19M | 4,155.20M | 3,813.06M | 3,975.41M | 4,622.29M | 3,660.73M | 3,013.76M | 3,217.80M | 3,606.28M | 3,130.53M | 3,099.58M | 3,168.71M | 3,537.13M | 3,514.12M | 3,340.37M | 3,346.51M | 4,201.27M |
|
Change in Account Payables
|
122.84M | 80.82M | 250.79M | 277.64M | 746.07M | 782.69M | 784.15M | 803.43M | 810.25M | 781.29M | 830.44M | 874.68M | 659.99M | 738.77M | 761.20M | 831.72M | 744.14M | 19.55M | 913.83M | 997.48M | 846.91M | 41.12M | 1,178.92M | 1,296.88M | 1,121.33M | 1,099.11M | 1,238.36M | 1,057.12M | 886.81M | 968.49M | 1,195.25M | 1,127.54M | 985.12M | 1,073.74M | 1,357.85M | 1,383.95M | 1,130.80M | 1,600.97M | 1,974.46M | 1,847.47M | 1,399.17M | 1,457.41M | 1,811.03M | 1,841.92M | 1,795.37M | 1,823.28M | 2,440.34M | 2,574.03M | 2,214.27M | 2,536.50M | 2,985.22M | 3,039.87M | 3,002.14M | 2,949.90M | 3,438.77M | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | 538.72M | 1.99M | | | 507.83M | 0.53M | | | 452.38M | -50.14M | | | 594.37M | | | 627.53M | 677.77M | | | 640.96M | | | | | | | | | | | | | | | | | 1,680.51M | | | | 1,823.71M | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | 44.21M | 65.39M | 75.65M | | 82.86M | 71.57M | 116.24M | | 102.73M | | | | 102.51M | -6.45M | | | | -0.92M | | | | 18.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | 352.69M | | | | 437.83M | | | | 566.78M | | | | | | | | | 532.03M | 314.40M | 470.33M | 298.21M | 209.23M | 564.03M | 612.21M | 520.06M | 373.98M | 420.08M | 1,037.62M | 447.58M | 670.49M | 460.19M | 987.98M | 562.00M | 652.29M | 533.11M | 1,184.64M | 972.59M | 512.26M | 613.92M | 1,602.14M | 1,012.93M | 520.35M | 660.07M | 1,472.90M | 532.00M | 519.63M | 684.16M | 1,092.00M | 608.09M | 1,195.94M | 488.99M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 7.51M | | | | 4.50M | | | | 4.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | 42.84M | 110.63M | | | 85.11M | 122.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | 207.86M | | | | 208.48M | | | | 256.65M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | -182.90M | -264.67M | | | -132.18M | | | | -274.53M | | | 1,702.33M | | | | 1,483.44M | | | | 1,481.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | 3.36M | 1.01M | | | 2.60M | 18.03M | | | | | | | 3.38M | 1.74M | | | 0.58M | | | | | | | 0.92M | | | | 17.04M | | | | 184.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | -0.26M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | 49.92M | | | | | | | | | | | | 0.05M | | | 221.68 | 221.11 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | -5.41M | -9.03M | | | -4.30M | -11.97M | | | | | | | | | | | | | | | | | | -1.32M | | | | -0.91M | | | | -6.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | -100.97M | -304.82M | | | -207.07M | -336.11M | | | | | | | | | | | | | | | | | | -175.25M | | | | -189.65M | | -240.30M | -129.71M | -53.34M | -325.80M | -3307.88M | -178.15M | -526.89M | -198.96M | -393.35M | -587.23M | -589.48M | -459.63M | -492.18M | -424.94M | -702.57M | -508.73M | -704.82M | -734.37M | 190.68M | -641.77M | -597.83M | -558.29M | -688.07M | -487.10M | -470.62M | -462.24M | -354.70M | -494.20M | -448.31M | -693.46M | -977.74M | -1143.56M | -1414.32M | -1532.19M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 12.15M | | | | 6.54M | | 359.55M | 15.67M | 10.73M | -54.13M | -184.46M | -134.36M | 105.72M | -4.94M | -28.83M | -107.79M | -236.97M | 6.46M | -15.32M | -201.91M | 34.75M | 57.55M | -36.57M | -30.69M | -355.13M | -9.63M | -30.44M | -7.52M | 3.54M | 3.82M | -34.44M | -1.20M | 16.80M | -1.05M | -33.84M | -1.58M | -3.75M | 7.98M | -21.49M | 41.26M |
|
Cash from Financing Activities
|
| | | | 372.22M | -291.84M | | | 63.49M | -200.24M | | | | | | | | | | | | | | | | | | -109.96M | | | | -291.22M | | 20.87M | -368.08M | -151.97M | -71.34M | 3,881.52M | -747.92M | -236.05M | -107.92M | -109.95M | 403.86M | -405.14M | 468.75M | -648.77M | -69.13M | -516.33M | 756.88M | -631.93M | 229.37M | -568.75M | -199.63M | -336.57M | -959.82M | -571.52M | -378.89M | -145.15M | -292.07M | -751.96M | -5.48M | -415.53M | 260.43M | -64.23M | 499.64M | 697.76M | 926.69M |
|
Non-Current Debt
|
| | | | | | | | | | | | | 3.21M | | 3.26M | 3,238.05M | 3.29M | | 3,303.26M | 3,192.01M | | | 3,662.37M | 3,536.65M | | | 3,096.53M | | | 3,157.37M | 3,149.21M | | | 3,305.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | 3.21M | | 3.26M | 3,238.05M | 3.29M | | 3,303.26M | 3,192.01M | | | 3,662.37M | 3,536.65M | | | 3,096.53M | | | 3,157.37M | 3,149.21M | | | 3,305.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 947.38M | | | | 771.16M | | | -370.69M | | | | -346.57M | | | | -341.20M | -348.99M | | | -290.77M | -299.36M | | | -649.91M | 1,301.51M | | | -988.94M | | | | -1196.25M | 2,380.45M | | | -696.50M | | | | -770.09M |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | -2.13M | -12.85M | | | 10.65M | -0.84M | | | | | | -0.09M | 1.10M | -0.03M | | -0.00M | | 0.00M | | -928.56 | | | 2.45M | 22.78M | | | -3.83M | -144.65M | | -177.64M | 20.89M | -29.13M | -1.20M | 54.23M | -52.41M | 26.76M | 40.03M | -6.69M | -39.83M | -78.78M | -0.80M | -52.59M | 8.29M | 22.41M | -16.45M | -59.61M | -12.58M | 8.67M | 167.72M | 27.37M | 228.61M | -161.12M | -14.69M | 15.69M | 203.68M | -233.79M | 216.92M | 67.70M | -79.39M | 98.12M | 54.31M | -619.44M | 195.31M |
|
Change in Cash
|
| | | | 437.46M | -368.91M | | | 121.61M | -255.69M | | | | | | | | | | | | | | | | | | | | | | | | 134.95M | -162.50M | 235.89M | -100.13M | 837.10M | -414.45M | -123.97M | 253.21M | -136.01M | 196.89M | -35.78M | 455.90M | -523.05M | -25.59M | -208.51M | 793.70M | -744.07M | 15.53M | 815.26M | 298.90M | -394.76M | -675.58M | 181.43M | 132.26M | -79.73M | 109.44M | 132.45M | 249.24M | -276.50M | 171.74M | 148.16M | 18.48M | -140.06M | 78.80M |
|
Beginning Cash Balance
|
784.50M | 613.11M | 796.11M | 810.51M | 707.50M | 1,147.67M | 824.33M | 770.77M | 799.00M | 934.55M | 1,106.56M | 1,007.99M | 1,024.13M | 681.10M | 733.75M | 686.38M | 725.19M | 881.50M | 1,363.71M | 1,549.31M | 1,448.94M | 1,393.82M | 1,114.23M | 1,893.24M | 1,747.60M | 1,753.63M | -289.62M | 1,710.87M | 1,382.67M | 1,139.47M | -168.13M | 1,209.06M | 1,366.45M | 1,316.43M | 1,450.87M | 1,294.39M | 1,573.60M | 1,451.56M | 2,221.24M | 1,797.18M | 1,672.64M | 1,908.58M | 1,769.44M | 2,011.24M | 2,001.29M | 2,474.46M | 1,986.77M | 2,019.13M | 1,838.88M | 2,639.90M | 1,904.38M | 1,922.43M | 2,722.13M | 2,878.04M | 2,402.05M | 1,671.83M | 1,911.39M | 2,023.73M | 1,884.45M | 1,983.88M | 2,144.19M | 2,324.97M | 2,052.08M | 2,221.83M | 2,328.86M | 2,502.56M | 2,433.41M |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | 535.59M | 264.67M | | | 570.00M | | | | 841.31M | | | -1702.33M | | | | -1483.44M | | 532.03M | 314.40M | -1010.75M | 298.21M | 209.23M | 564.03M | 612.21M | 520.06M | 373.98M | 420.08M | 1,037.62M | 447.58M | 670.49M | 460.19M | 987.98M | 562.00M | 652.29M | 533.11M | 1,184.64M | 972.59M | 512.26M | 613.92M | 1,602.14M | 1,012.93M | 520.35M | 660.07M | 1,472.90M | 532.00M | 519.63M | 684.16M | 1,092.00M | 608.09M | 1,195.94M | 488.99M |
|
Net Cash Flow
|
| | | | 271.25M | -596.66M | | | -143.58M | -536.35M | | | | | | | 352.69M | | | | 437.83M | | | | 566.78M | | | -285.21M | | | | -480.87M | | 312.59M | -183.40M | 265.02M | -98.93M | 782.87M | -362.04M | -150.73M | 213.18M | -129.32M | 236.72M | 43.00M | 456.70M | -470.47M | -33.88M | -230.92M | 810.15M | -684.46M | 28.11M | 806.57M | 131.18M | -422.13M | -904.19M | 342.55M | 146.94M | -95.42M | -94.24M | 366.24M | 32.31M | -344.20M | 251.13M | 50.04M | -35.83M | 479.38M | -116.51M |