|
Net Income
|
-49.98M | 32.31M | 134.88M | 169.21M | 113.47M | 302.85M | 499.25M | 712.41M | 185.05M | 187.61M | 529.71M | 217.39M | 93.50M | 111.22M | 164.71M | 538.26M | 80.30M | 198.90M | 503.76M | 282.19M | 118.65M | 380.70M | 710.39M | 404.84M | 225.00M | 226.46M | 593.26M | 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 | 693.61M |
|
Depreciation and Depletion
|
| | | | 133.41M | 276.12M | | | 179.32M | 364.91M | | | | | | | 207.86M | 210.35M | | | 208.48M | | | | 256.65M | | | 222.58M | | | | 228.85M | | | | 242.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | 0.27M | -1.04M | | | 5.96M | 13.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | 481.15M | | | | 1,217.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.81M | | | | 14.67M | | | | 3.40M | | | | 1.50M | | | | | | | | | | | | -165.15M | | | -0.61M | | | | -11.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 13.98M | 28.67M | | | -0.69M | -9.90M | | | | | | | -16.71M | -39.87M | | | -12.75M | | | | -20.28M | | | 39.11M | | | | 138.28M | | | | 246.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | -0.17M | 0.45M | -0.44M | | -6.30M | -6.99M | -4.70M | | | | | | | | | | | | | | | | | | -0.47M | | | | 2.83M | | | | 20.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
12.41M | 12.48M | 18.70M | 0.62M | 0.28M | -7.73M | -8.44M | -25.93M | 20.08M | 7.07M | 23.79M | 9.58M | 1.86M | 1.59M | 2.65M | 2.54M | -2.69M | -2.98M | -12.01M | -21.92M | 0.97M | 15.83M | 14.60M | 6.12M | 5.84M | 0.84M | -2.84M | 5.54M | 82.80M | -13.54M | -4.33M | 24.31M | 9.62M | 187.96M | 33.42M | -37.79M | 42.11M | -587.71M | -108.14M | -19.65M | 26.23M | -174.97M | 53.83M | 340.26M | 48.59M | -55.60M | 52.75M | 63.55M | -305.39M | 69.91M | -629.14M | 650.26M | -106.85M | -676.95M | -624.67M | 501.66M | 56.78M | -281.86M | -187.78M | 57.94M | 61.09M | -251.74M | 60.66M | 261.62M | 3,565.18M | 4,062.29M | 3,386.68M | 65.53M |
|
Change in Receivables
|
304.15M | 440.77M | 514.68M | 437.80M | 7.06M | 7.07M | 1,139.63M | 446.30M | 429.66M | 1,146.04M | 422.88M | 1,257.87M | 358.33M | 1,068.83M | 1,121.23M | 1,284.74M | 136.36M | 1,195.67M | 1,308.82M | 1,487.71M | 179.33M | 1,373.28M | 1,639.01M | 1,938.16M | 1,521.08M | 1,642.21M | 1,658.09M | 255.17M | 1,243.33M | 1,380.73M | 1,642.15M | 27.23M | 1,406.79M | 1,526.27M | 1,713.30M | -111.21M | 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 | 4,032.49M |
|
Change in Account Payables
|
122.84M | 206.80M | 250.79M | 402.23M | 746.07M | 782.69M | 427.94M | 803.43M | 425.25M | 385.31M | 435.74M | 457.73M | 659.99M | 738.77M | 761.20M | 831.71M | -81.61M | 767.22M | 913.83M | 997.48M | -116.96M | 891.87M | 1,178.92M | 1,296.89M | 1.01M | 1,099.11M | 1,238.36M | -172.20M | 886.81M | 968.49M | 1,195.25M | -64.63M | 985.12M | 1,073.74M | 1,357.85M | -17.26M | 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 | 2,522.41M | 2,092.91M | 2,192.30M | 2,499.06M | 2,212.09M | 2,117.74M | 2,194.98M | 2,561.34M | 2,423.54M | 2,264.59M | 2,288.91M | 3,023.73M | 2,862.24M |
|
Change in Accured Expenses
|
| | | | | 15.83M | | | | -19.15M | | | | | | 538.72M | 0.51M | 10.73M | | 507.83M | -0.75M | | | 819.07M | 0.64M | | | 35.45M | | | 627.53M | 48.89M | | | 640.96M | 52.94M | | | | | | | | | | | | | | | | 19.48M | | | | 20.01M | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | 44.21M | 65.39M | -23.02M | | 82.86M | 71.57M | -31.25M | | 18.26M | | | | 99.14M | 106.86M | -2.19M | | 105.00M | -0.92M | | | 125.52M | 89.70M | | | 7.94M | | | 87.72M | 4.87M | | | 96.04M | -9.31M | | | | | | | | | | | | | | | | 166.29M | | | | 145.09M | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | 168.33M | 409.33M | | | 254.55M | 539.89M | | | | | | | 352.69M | 335.02M | | | 437.83M | | | | 566.78M | | | 890.05M | | | | 579.63M | | 253.60M | 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 | 2,283.40M |
|
Amortizatization of Intangibles
|
| | | | 6.99M | 14.63M | | | 13.51M | 27.47M | | | | | | | 7.51M | 7.92M | | | 4.50M | | | | 4.80M | | | 4.91M | | | | 3.76M | | | | 3.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | 2,316.70M | 179.19M | 2,863.38M | | 3,210.10M | 141.15M | 3,333.12M | | 4,175.68M | | | | 3,759.66M | 389.25M | 388.62M | | 181.55M | 466.68M | | | 301.02M | 5,534.04M | | | -1225.69M | | | 34.86M | -382.91M | | | 36.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 133.41M | 276.12M | | | 179.32M | 364.91M | | | | | | | 207.86M | 210.35M | | | 208.48M | | | | 256.65M | | | 222.58M | | | | 228.85M | | | | 242.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | 179.19M | -699.05M | | | -210.71M | -322.37M | | | | | | | -182.90M | -264.67M | | | -132.18M | | | | -274.53M | | | 1,702.33M | | | | 1,483.44M | | -226.28M | -155.43M | -158.88M | -189.43M | -391.64M | -427.02M | -324.55M | -288.24M | -368.45M | -602.91M | -567.07M | -452.80M | -555.93M | -419.62M | -531.86M | -501.41M | -659.77M | -729.38M | -594.26M | -614.83M | -589.48M | -567.79M | -644.90M | -500.77M | -396.10M | -457.46M | -373.01M | -398.76M | -457.72M | -613.05M | -977.40M | -1106.66M | -1399.09M | -1501.80M | -1218.24M |
|
Sales of Property, Plant and Equipment
|
| | | | 3.36M | 1.01M | | | 2.60M | 18.03M | | | | | | | 3.38M | 1.74M | | | 0.58M | | | | 1.11M | | | 0.92M | | | | 17.04M | | | | 184.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | -0.26M | 0.24M | | | | | | | -1.21M | -4.12M | | | -2.93M | | | | -5.76M | | | 2.63M | | | | -0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | 0.11M | | | | 2.33M | | | 11.82M | | | | 82.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | | | | -0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -495.52M | -100.97M | -304.82M | | -1188.73M | -207.07M | -336.11M | | | | | | | | | | | -117.41M | | | | -261.40M | | | -175.25M | | | | -189.65M | | -108.76M | -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 | 190.70M | -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 | -1535.10M | -1244.62M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | -1.09M | -0.46M | | | 0.08M | | | | -0.11M | | | 12.15M | | | | 6.54M | | -4.76M | 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 | 13.74M |
|
Cash from Financing Activities
|
| | | -86.15M | 372.22M | -291.84M | | 58.40M | 63.49M | -200.24M | | | | | | | | | | | -406.14M | | | | -340.16M | | | -109.96M | | | | -291.22M | | -140.34M | -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 | -656.49M |
|
Net Equity Issued and Repurchased
|
| | | | 1,144.96M | -368.91M | | | 920.61M | -255.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 1,915.25M | | | -1196.25M | 2,380.45M | | | -696.50M | | | | -770.09M | |
|
Exchange Rate Effect
|
| | | | -2.13M | -12.85M | | | 10.65M | -0.84M | | | | 23.35M | | | 70.16M | 32.97M | | | 52.84M | | | | -60.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | 437.46M | -368.91M | | | 121.61M | -255.69M | | | | | | | | | | | -48.18M | | | | -80.63M | | | | | | | | | 46.86M | -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 | 558.78M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.21M | | | -331.53M | -102.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | -10.86M | 1,108.38M | | | 465.26M | 862.26M | | | | | | | 535.59M | 599.68M | | | 570.00M | | | | 841.31M | | | -812.28M | | | | -903.81M | | 479.88M | 469.83M | 629.21M | 487.64M | 600.86M | 991.05M | 936.76M | 808.30M | 742.43M | 1,022.99M | 1,604.69M | 900.38M | 1,226.42M | 879.80M | 1,519.84M | 1,063.41M | 1,312.06M | 1,262.48M | 1,778.90M | 1,587.41M | 1,101.74M | 1,181.70M | 2,247.04M | 1,513.70M | 916.45M | 1,117.53M | 1,845.91M | 930.76M | 977.35M | 1,297.21M | 2,069.40M | 1,714.74M | 2,595.03M | 1,990.79M | 3,501.64M |
|
Net Cash Flow
|
| | | -581.68M | 439.58M | -187.33M | | -1130.33M | 110.96M | 3.54M | | | | | | | 352.69M | 335.02M | | | -85.72M | | | | -34.78M | | | 604.84M | | | | 98.76M | | 4.50M | -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 | 806.59M | 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 | -119.42M | 382.28M |