|
Net Income
|
-35.30M | 16.10M | 42.10M | 114.10M | 21.00M | 48.10M | 3.60M | 296.90M | 110.20M | 28.50M | 21.60M | -49.70M | 4.90M | 6.20M | 4.60M | 2.90M | 4.10M | 142.30M | -0.20M | 3.60M | | 0.80M | 0.40M | | 30.20M | | | -3.80M | 39.00M | -0.10M | -0.50M | -1.40M | -1.40M | -231.00M | -1.40M | 65.10M | 19.90M | 21.80M | 17.70M | 12.70M | 15.80M | 18.90M | 19.50M | 458.90M | -0.30M | -0.20M | | 0.10M | | | 19.20M | 21.30M | 19.80M | 21.90M | 17.10M | 561.50M | -0.90M | | | 0.80M | | | | | -19.90M | 53.50M | 32.80M | 17.20M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | 20.20M | 20.20M | 20.00M | 23.30M | -4.70M | 21.70M | 20.00M | 20.00M | -3.90M | 20.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.60M | 0.80M | 0.80M | 0.40M | 0.90M | 1.20M | 1.10M | 1.20M | 1.20M | 1.40M | 1.40M | 1.40M | 2.00M | 3.00M | 2.80M | 2.60M | 7.00M | 3.10M | 3.10M | 3.30M | 3.80M | 6.30M | 1.30M | 2.80M | 1.90M | 2.30M | 1.80M | 3.10M | 2.20M | 2.10M | 2.20M | 1.90M | 2.40M | 3.30M | 2.30M | 2.20M | 2.70M | 2.80M | 2.80M | 2.60M | 2.50M | 3.20M | 3.00M | 2.90M | 2.10M | 3.60M | 1.40M | 4.20M | 2.70M | 2.90M | 2.80M | 2.80M | 3.20M | 3.10M | 3.20M | 3.70M | 3.20M | 3.30M | 3.20M | 3.50M | 3.30M | 5.70M | 3.50M | 2.90M | 2.40M | 2.20M | 2.30M | 2.20M |
|
Deferred Taxes
|
-0.60M | 9.40M | 0.60M | -3.70M | | | 2.20M | -69.40M | 26.70M | 10.10M | -1.30M | -31.90M | 0.90M | 10.40M | 3.70M | -1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.96M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.60M | 0.90M | 10.10M | 12.60M | | | | | 0.80M | | | | | | | | | | | | | | | | 5.10M | -0.70M | 0.30M | 0.40M | 2.30M | 0.40M | 0.20M | 1.80M | 1.60M | 0.80M | 1.50M | 0.20M | 1.30M | 0.60M | 0.10M | -53.40M | 1.30M | 0.30M | -6.80M | | 3.10M | 1.10M | 4.90M | 1.60M | 3.90M | 0.20M | -4.10M | 4.30M | | | -2.30M | -8.00M | 2.10M | | | 4.30M | | | | 4.10M |
|
Asset Writedowns and Impairment
|
1.00M | 0.50M | 1.50M | 0.30M | 1.20M | 1.20M | -0.40M | 0.50M | 0.90M | 0.30M | 0.60M | 0.20M | 0.60M | 0.10M | | -0.40M | | | 0.50M | -0.30M | 0.20M | 0.10M | -0.10M | 0.20M | | | 0.10M | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.60M | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | | 2.80M | 1.30M | 0.50M | 0.80M | 0.40M | 0.50M | | | | | 2.60M | 0.40M | | | | 4.10M | | | 2.50M | 0.70M | 0.50M | 0.90M | 0.50M | | 2.10M | 1.10M | 0.80M | | | | | | | | | -5.70M | | | | 20.80M |
|
Non-cash Items
|
15.30M | | | | | | 18.00M | 1.60M | | | -16.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
70.40M | 64.20M | 82.30M | 12.80M | 2.80M | 38.40M | 41.20M | 58.40M | -39.40M | 30.50M | 28.10M | 53.30M | -20.10M | 52.40M | 54.60M | 20.00M | -91.50M | 66.30M | 20.40M | 113.80M | -74.90M | 118.70M | 88.00M | 76.60M | -57.80M | 117.70M | 68.70M | 111.70M | -23.50M | 78.10M | 77.90M | 95.10M | -23.70M | 67.40M | 67.50M | 91.20M | 26.70M | 82.20M | 62.00M | 82.80M | -24.70M | 124.10M | 99.20M | 102.20M | -12.80M | 88.80M | -7.30M | 152.90M | 3.60M | 64.50M | 41.90M | 123.80M | 18.90M | 87.80M | 117.20M | 174.50M | -22.20M | -2.50M | 71.80M | 154.50M | -42.80M | 105.90M | 71.10M | 122.60M | -51.10M | 112.80M | 72.10M | 167.80M |
|
Amortization of Goodwill
|
| | | 5.00M | | | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
2,009.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
20.00M | 14.00M | 15.80M | 15.00M | 14.00M | 13.80M | 13.70M | 13.70M | 14.10M | 14.30M | 14.00M | 15.10M | 17.70M | 17.90M | 17.20M | 17.00M | 19.90M | 25.90M | 30.30M | 32.70M | 32.80M | 39.40M | 3.80M | 47.90M | 25.10M | 24.70M | 24.00M | 30.50M | 24.30M | 24.90M | 25.50M | 25.80M | 26.10M | 26.50M | 23.10M | 21.70M | 22.40M | 22.60M | 24.00M | 19.50M | 23.30M | 23.60M | 21.50M | 19.10M | 19.90M | 20.90M | 34.00M | 37.00M | 36.60M | 32.90M | 36.30M | 38.40M | 35.70M | 35.40M | 39.20M | 52.80M | 48.70M | 47.50M | 46.40M | 46.20M | 44.30M | 44.90M | 45.10M | 45.40M | 45.30M | 46.60M | 46.90M | 47.10M |
|
Change in Receivables
|
16.00M | -25.40M | -10.80M | 1.30M | 71.30M | 28.90M | -22.20M | -24.90M | 78.10M | 12.90M | -21.40M | -76.90M | 80.20M | 4.90M | -30.90M | -55.40M | 76.20M | -5.60M | -19.80M | -77.70M | 81.70M | -7.70M | -36.10M | -62.30M | 55.80M | -15.00M | -22.30M | -61.10M | 79.50M | 4.80M | -16.90M | -49.80M | 86.70M | 11.80M | -14.90M | -38.90M | 82.40M | 4.60M | -16.40M | -59.30M | 53.00M | -6.90M | -33.40M | -42.40M | 56.90M | -73.70M | 29.50M | -8.10M | 137.60M | 58.50M | 3.60M | -56.60M | 118.80M | 14.40M | -66.70M | -99.10M | 40.20M | 26.40M | -60.90M | -44.30M | 81.90M | 15.10M | -31.30M | -50.50M | 83.70M | 19.20M | -36.50M | -48.10M |
|
Change in Inventory
|
44.20M | 2.80M | 8.00M | 57.40M | 24.30M | 24.70M | 2.80M | -29.20M | 17.40M | 16.30M | -11.80M | -29.90M | 7.50M | 9.00M | -2.20M | -11.30M | -11.40M | 15.30M | -25.40M | 1.10M | -5.90M | -17.50M | -6.90M | 1.90M | -7.40M | 2.20M | -13.70M | -2.50M | 13.30M | -9.00M | 6.10M | -11.20M | 22.40M | -4.60M | 3.90M | 19.40M | -17.00M | 1.50M | 15.60M | 10.50M | 12.00M | -21.60M | -10.40M | -20.20M | 13.00M | -30.40M | -35.60M | 23.30M | 35.10M | 53.00M | 68.10M | -15.20M | 15.10M | 30.80M | -33.40M | -26.50M | -3.80M | -10.20M | -2.50M | -7.80M | 12.30M | 15.00M | 2.90M | -16.50M | 20.30M | 0.50M | 4.60M | -26.00M |
|
Change in Account Payables
|
25.70M | 49.00M | 23.10M | -21.50M | 75.20M | 25.10M | -27.20M | -41.20M | 66.80M | 21.80M | -29.40M | -48.00M | 61.00M | -1.50M | -29.20M | -13.50M | 49.20M | -33.70M | -18.30M | -13.80M | 43.20M | -7.30M | -9.60M | -41.50M | 22.20M | 13.30M | -20.50M | -23.30M | 29.90M | -8.30M | 8.50M | -17.70M | 38.50M | 1.00M | 3.50M | 9.20M | 16.60M | 17.40M | -5.60M | -20.50M | 1.20M | -9.40M | -20.10M | 5.60M | 44.60M | -68.10M | 44.80M | 57.10M | 67.30M | 41.10M | -13.10M | | 90.50M | 8.00M | -55.00M | -32.80M | -9.90M | -16.30M | -32.90M | 36.90M | 1.70M | 10.20M | -17.60M | 6.00M | -1.00M | 2.40M | -44.90M | 15.90M |
|
Change in Accured Expenses
|
1.10M | -1.70M | -5.70M | -27.20M | -13.00M | 23.70M | 11.30M | -2.70M | -29.90M | 1.80M | 0.50M | -46.60M | -28.40M | 35.00M | 19.00M | -34.30M | -73.80M | 134.70M | -57.10M | 51.00M | -89.90M | 27.00M | -5.40M | 29.10M | -70.10M | 0.30M | -22.60M | 43.10M | -5.20M | 6.90M | -7.70M | -9.00M | -25.90M | 1.90M | -6.40M | 2.10M | 5.80M | -3.10M | -7.50M | 8.80M | -23.10M | 38.20M | -9.80M | 4.60M | -19.10M | 15.60M | 59.60M | -57.10M | -3.40M | 30.90M | 39.50M | 4.60M | -63.20M | 0.70M | 39.60M | -1.10M | -50.00M | 59.80M | -12.30M | 11.90M | -30.80M | 19.50M | -19.30M | 47.30M | -26.40M | 15.30M | -7.10M | 41.50M |
|
Other Working Capital Changes
|
28.60M | | | -146.20M | | | | | | | -12.50M | 61.20M | -5.50M | -12.80M | -12.30M | -11.10M | -54.70M | -11.00M | -11.20M | -47.60M | -18.40M | -2.70M | -3.20M | 54.30M | -24.00M | -3.90M | -4.20M | 7.50M | -23.70M | -3.40M | -4.20M | -11.90M | -3.30M | -3.40M | -3.70M | 0.80M | -2.30M | -2.70M | -2.70M | 12.50M | -1.90M | -2.10M | -3.00M | -12.70M | -3.20M | -9.50M | -1.70M | 45.10M | -7.10M | -2.10M | -5.00M | 3.30M | -4.00M | -5.90M | -5.90M | 25.40M | | | | | | | | | | | | |
|
Capital Expenditures
|
-6.70M | -5.50M | -3.70M | 47.60M | 4.30M | 6.60M | 8.00M | 20.60M | 7.70M | 12.80M | 11.60M | 22.00M | 7.90M | 8.80M | 16.30M | 24.40M | 12.90M | 13.80M | 15.10M | 34.60M | 17.50M | 20.50M | 22.70M | 32.10M | 15.10M | 24.00M | 22.50M | 29.60M | 19.60M | 20.00M | 18.40M | 26.20M | 15.50M | 18.60M | 17.90M | 27.60M | 12.90M | 18.60M | 19.70M | 24.80M | 9.90M | 16.60M | 21.40M | 33.80M | 11.10M | 10.20M | 17.30M | 25.10M | 16.50M | 25.60M | 20.60M | 37.90M | 13.30M | 20.70M | 21.10M | 50.40M | 20.30M | 25.60M | 29.10M | 44.40M | 24.40M | 31.40M | 25.00M | 41.10M | 12.50M | 27.00M | 24.70M | 42.40M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 2.30M | 1.40M | 46.10M | 5.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | 20.00M | 1.80M | | 486.60M | | | | 33.80M | 259.90M | -0.50M | | | | | | 47.20M | | | | 18.30M | 72.80M | | 85.50M | 5.90M | 20.90M | 117.00M | 25.90M | | 73.00M | 25.60M | | | 119.60M | | | | | | 1,342.70M | 37.50M | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | 7.80M | | | 33.30M | 132.80M | 3.00M | 3.80M | 0.40M | | | | | | | | | | | | | | | | | | | | 3.20M | 0.90M | 8.90M | 113.20M | -12.00M | | | 3.90M | -3.90M | | | | 761.80M | 7.10M | | | | | | | | | | | 928.20M | 7.30M | | | 0.30M | 2.00M | 1.40M | | | | | | 12.90M |
|
Cash from Investing Activities
|
-6.70M | -5.50M | -3.70M | -10.30M | 3.50M | -6.60M | -8.00M | 9.40M | 105.10M | -11.60M | -7.80M | -508.20M | 11.00M | -8.80M | -16.30M | -58.20M | -248.70M | 236.70M | -14.50M | -33.60M | 9.30M | -20.00M | -21.80M | -79.30M | -14.00M | -23.20M | -22.50M | -46.80M | -92.40M | -11.00M | -103.10M | -28.90M | -35.50M | -126.70M | 69.40M | -26.60M | -85.90M | -44.20M | -15.80M | -24.40M | -127.90M | -14.30M | -20.00M | 774.10M | 1.20M | -10.20M | -1360.00M | -62.60M | -18.50M | -25.60M | -68.20M | -37.90M | -13.30M | 54.40M | -1429.00M | 883.90M | -13.00M | -25.60M | -26.80M | -28.80M | -24.50M | -30.00M | -25.00M | -41.10M | -12.50M | -27.00M | -24.70M | -32.80M |
|
Other financing activities
|
| | | | | | | | 1.60M | -1.60M | | -11.50M | 2.40M | | | | 13.00M | | | | | | | | | | | 6.00M | | 0.60M | 1.30M | 0.10M | 1.90M | | 0.60M | 0.10M | | 0.50M | | 4.10M | | | | | | | -0.20M | | | | -3.50M | | -3.90M | -0.20M | 53.40M | | -2.30M | | 4.60M | | -1.90M | -1.40M | 12.90M | | -3.60M | -3.20M | 10.70M | |
|
Cash from Financing Activities
|
15.20M | -0.10M | -20.60M | -20.20M | -19.10M | 0.70M | 31.80M | 2.30M | -32.50M | -15.40M | -25.80M | 237.60M | 2.30M | -18.90M | | -0.90M | 299.30M | -79.60M | -76.50M | -38.40M | -61.20M | -75.50M | -61.20M | -20.50M | 62.50M | -84.60M | -42.20M | -19.20M | -9.20M | -59.10M | 76.00M | -48.00M | -11.00M | 91.20M | -96.50M | -56.40M | -22.10M | -40.70M | -20.20M | -65.10M | 87.00M | -91.50M | -1.30M | -212.50M | 430.90M | 618.90M | -38.30M | -29.50M | -29.10M | -22.50M | -39.90M | -23.10M | -43.80M | -44.60M | 1,226.50M | -971.70M | -25.60M | -22.70M | -127.70M | -25.70M | -28.10M | -26.70M | -39.00M | -27.10M | -28.30M | -78.10M | -75.30M | -75.40M |
|
Dividends Paid - Common
|
| | | | | | | | | | 3.70M | -18.60M | 3.60M | 4.40M | 4.50M | 4.40M | 4.50M | 5.40M | 5.80M | 5.80M | 7.60M | 7.50M | 7.40M | 7.40M | 9.00M | 8.90M | 8.90M | 8.90M | 10.40M | 10.30M | 9.40M | 10.10M | 11.30M | 10.90M | 11.00M | 10.90M | 14.20M | 14.00M | 13.90M | 14.00M | 15.60M | 15.10M | 15.00M | 14.60M | 15.60M | 18.70M | 18.50M | 18.50M | 19.50M | 19.30M | 19.40M | 19.50M | 21.70M | 21.80M | 21.70M | 21.60M | 22.50M | 22.50M | 22.60M | 22.60M | 23.50M | 23.50M | 23.50M | 23.50M | 24.70M | 24.70M | 24.70M | 24.70M |
|
Exchange Rate Effect
|
-0.70M | 1.20M | 0.70M | -0.60M | -0.40M | -0.90M | 1.80M | 0.10M | 1.10M | 0.90M | -1.50M | -0.60M | 1.20M | -1.70M | 1.10M | 0.40M | -0.20M | 0.10M | 1.00M | 0.60M | -0.10M | | -2.90M | -1.80M | -2.90M | 0.50M | -5.10M | -1.60M | 0.70M | -2.00M | | -3.70M | 1.20M | 1.50M | 2.00M | 1.90M | 3.20M | -4.20M | -3.80M | -3.20M | 3.00M | -1.10M | -3.80M | 1.30M | -3.80M | -0.70M | 5.90M | 11.40M | -11.00M | 5.30M | -4.80M | -6.80M | -0.40M | -15.10M | -15.40M | 10.00M | 2.40M | -3.20M | -6.40M | 6.20M | -6.10M | -4.10M | 9.20M | -15.60M | 3.40M | 10.80M | -1.00M | 5.30M |
|
Change in Cash
|
78.20M | 59.80M | 58.70M | -18.30M | -13.20M | 31.60M | 66.80M | 70.20M | 34.30M | 4.40M | -7.00M | -217.90M | -5.60M | 23.00M | 39.40M | -38.70M | -41.10M | 223.50M | -69.60M | 42.40M | -126.90M | 23.20M | 2.10M | -25.00M | -12.20M | 10.40M | -1.10M | 44.10M | -124.40M | 6.00M | 50.80M | 14.50M | -69.00M | 33.40M | 42.40M | 10.10M | -78.10M | -6.90M | 22.20M | -9.90M | -62.60M | 17.20M | 74.10M | 665.10M | 415.50M | 696.80M | -1399.70M | 72.20M | -55.00M | 21.70M | -71.00M | 56.00M | -38.60M | 82.50M | -100.70M | 96.70M | -58.40M | -54.00M | -89.10M | 106.20M | -101.50M | 45.10M | 16.30M | 38.80M | -88.50M | 18.50M | -28.90M | 64.90M |
|
Free Cash Flow
|
77.10M | 69.70M | 86.00M | -34.80M | -1.50M | 31.80M | 33.20M | 37.80M | -47.10M | 17.70M | 16.50M | 31.30M | -28.00M | 43.60M | 38.30M | -4.40M | -104.40M | 52.50M | 5.30M | 79.20M | -92.40M | 98.20M | 65.30M | 44.50M | -72.90M | 93.70M | 46.20M | 82.10M | -43.10M | 58.10M | 59.50M | 68.90M | -39.20M | 48.80M | 49.60M | 63.60M | 13.80M | 63.60M | 42.30M | 58.00M | -34.60M | 107.50M | 77.80M | 68.40M | -23.90M | 78.60M | -24.60M | 127.80M | -12.90M | 38.90M | 21.30M | 85.90M | 5.60M | 67.10M | 96.10M | 124.10M | -42.50M | -28.10M | 42.70M | 110.10M | -67.20M | 74.50M | 46.10M | 81.50M | -63.60M | 85.80M | 47.40M | 125.40M |
|
Net Cash Flow
|
78.90M | 58.60M | 58.00M | -17.70M | -12.80M | 32.50M | 65.00M | 70.10M | 33.20M | 3.50M | -5.50M | -217.30M | -6.80M | 24.70M | 38.30M | -39.10M | -40.90M | 223.40M | -70.60M | 41.80M | -126.80M | 23.20M | 5.00M | -23.20M | -9.30M | 9.90M | 4.00M | 45.70M | -125.10M | 8.00M | 50.80M | 18.20M | -70.20M | 31.90M | 40.40M | 8.20M | -81.30M | -2.70M | 26.00M | -6.70M | -65.60M | 18.30M | 77.90M | 663.80M | 419.30M | 697.50M | -1405.60M | 60.80M | -44.00M | 16.40M | -66.20M | 62.80M | -38.20M | 97.60M | -85.30M | 86.70M | -60.80M | -50.80M | -82.70M | 100.00M | -95.40M | 49.20M | 7.10M | 54.40M | -91.90M | 7.70M | -27.90M | 59.60M |