|
Net Income
|
915.90M | 39.80M | 62.50M | -892.50M | 76.90M | 26.30M | 16.80M | 14.30M | 7.90M | 20.20M | 14.40M | -6.80M | -0.70M | 15.10M | 22.40M | 15.60M | -9.00M | -2.00M | -15.50M | -2.00M | -0.40M | -1.90M | -0.70M | 0.80M | 72.10M | -1.00M | 0.40M | 0.50M | 89.60M | 80.00M | 89.10M | 62.00M | 112.20M | 120.90M | 108.30M | -59.60M | 125.80M | 96.00M | 150.30M | 97.30M | -146.00M | 143.80M | 145.30M | 163.10M | 134.60M | 81.10M | 151.50M | 571.10M | 210.80M | 184.90M | 165.20M | 376.80M | 198.20M | 214.50M | 221.50M | 122.90M | 121.20M | 100.40M | 138.30M | 143.10M | 172.40M | 176.80M | 181.70M | 174.00M | 166.30M | 189.00M | 166.30M |
|
Depreciation and Depletion
|
| | 44.20M | 49.40M | | | | | 42.40M | 42.20M | 42.20M | 41.20M | 40.50M | 34.70M | 36.00M | 38.90M | 35.00M | 34.50M | 35.40M | 30.70M | 33.60M | 32.40M | 33.00M | | 33.20M | | | 26.20M | 29.00M | 29.60M | 30.20M | 28.70M | 28.80M | 30.90M | 32.90M | 34.00M | 34.30M | 34.80M | 37.10M | 35.30M | 34.90M | 35.50M | 34.90M | 35.00M | 36.80M | 37.80M | 39.10M | | 40.00M | | | 53.60M | 43.80M | 44.40M | 44.00M | 45.20M | 44.80M | 46.70M | 47.00M | 48.90M | 49.00M | 49.70M | 48.80M | 49.60M | 48.80M | 51.50M | 54.30M |
|
Share-based Compensation
|
| | 6.60M | | | 8.60M | 9.80M | | 11.70M | 9.00M | 9.20M | 9.70M | 11.80M | 9.60M | 9.30M | 8.20M | 9.20M | 8.40M | 7.80M | 8.60M | 6.00M | 8.50M | 7.60M | | 7.40M | | | 4.20M | 7.50M | 6.60M | 6.00M | 7.10M | 5.60M | 7.60M | 9.00M | 8.00M | 7.40M | 9.00M | 8.40M | 9.50M | 7.60M | 8.90M | 9.00M | 9.00M | 6.30M | -4.90M | 10.70M | | 9.90M | | | 25.10M | 11.10M | 12.80M | 10.60M | 12.90M | 10.50M | 1.70M | 5.20M | 4.90M | 7.50M | 9.90M | 6.80M | 4.50M | 7.90M | 6.80M | 8.00M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.40M | -2.60M | 13.60M | 144.00M | -8.00M | 0.90M | -0.70M | -24.90M | -172.80M | 6.20M | -9.80M | -40.50M | 6.40M | 10.00M | 0.70M | | 1.50M | | | -14.50M | 1.90M | 6.70M | -17.10M | 26.90M | -4.50M | -13.00M | -11.90M | 5.00M | -3.00M | -0.80M | 0.80M | -15.50M | -14.80M | 2.80M | -2.70M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | -2.90M | | | | -0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.41M | | | | 0.55M | | | | 0.30M | | | | 355.00 | | | | 0.32M | | | | 0.34M | | | | | | | | 0.37M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 4.10M | | | | | | 13.90M | 9.50M | 9.80M | 4.90M | 11.00M | 10.10M | 11.20M | 9.50M | 14.70M | 13.50M | 12.00M | 9.90M | 11.80M | 14.10M | 6.20M | | 13.60M | | | 18.00M | 12.80M | 11.30M | 10.60M | 11.50M | 19.80M | 8.30M | 12.90M | -94.50M | 24.00M | -60.50M | -10.90M | -13.00M | -4.50M | -5.80M | -7.20M | -10.80M | -4.40M | -12.30M | -18.60M | | 25.30M | | | 60.70M | 24.90M | 0.20M | | | 23.60M | 0.10M | -48.90M | -11.90M | 18.30M | -64.90M | -13.10M | -7.50M | -20.50M | -0.30M | -10.90M |
|
Asset Writedowns and Impairment
|
| | 6.80M | | | | | | 4.80M | 2.60M | 5.30M | 4.10M | 6.10M | 3.30M | 7.30M | 7.00M | 5.50M | 4.00M | 4.60M | 27.40M | 7.30M | 2.50M | 3.00M | | 14.80M | | | 13.80M | 11.20M | 10.10M | 12.50M | 20.60M | 11.50M | 8.30M | 8.30M | 9.50M | 12.90M | 10.20M | 11.20M | 11.30M | 14.80M | 12.00M | 15.60M | 16.30M | 31.20M | 7.60M | 11.60M | 13.60M | 8.90M | 8.60M | 8.60M | 9.60M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 12.00M | | | | 28.00M | | | | 69.00M | | | | 54.60M | | | | 43.80M | | | | 32.80M | | | | 38.40M | | | | 22.40M | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 184.10M | | | | | | -117.50M | 22.30M | 215.20M | 302.70M | 10.70M | 30.30M | 173.10M | 299.30M | -65.70M | 112.40M | 49.00M | 223.90M | -108.00M | 117.80M | 190.40M | | 4.60M | | | 273.50M | -6.30M | 222.30M | 149.70M | 216.40M | 13.90M | 161.70M | 214.30M | 255.80M | 16.00M | 193.50M | -21.80M | 270.20M | 35.40M | 203.40M | 228.20M | 279.50M | 4.40M | 179.60M | 257.80M | | 209.30M | | | 605.00M | 126.20M | 268.20M | 220.80M | 345.80M | 1.90M | 189.60M | 322.60M | 311.90M | 119.80M | 197.70M | 270.10M | 351.20M | -16.30M | 208.80M | 312.10M |
|
Amortizatization of Intangibles
|
| | 17.20M | | | | | | 17.90M | 20.80M | 19.20M | 20.60M | 18.90M | 16.50M | 17.50M | 17.60M | 16.50M | 17.30M | 17.00M | 18.20M | 16.40M | 17.00M | 16.10M | | 16.10M | | | 13.60M | 15.30M | 15.50M | 15.90M | 15.90M | 15.80M | 15.30M | 11.10M | 9.90M | 10.20M | 10.00M | 9.60M | 9.70M | 9.60M | 9.40M | 9.10M | 10.60M | 10.70M | 12.50M | 12.90M | | 14.40M | | | 40.70M | 28.20M | 28.80M | 28.00M | 28.30M | 27.50M | 27.30M | 28.10M | 28.10M | 28.30M | 28.90M | 29.30M | 28.60M | 29.10M | 29.30M | 29.70M |
|
Depreciation & Amortization (CF)
|
| | 44.20M | 49.40M | | | | | 42.40M | 42.20M | 42.20M | 41.20M | 40.50M | 34.70M | 36.00M | 38.90M | 35.00M | 34.50M | 35.40M | 30.70M | 33.60M | 32.40M | 33.00M | | 33.20M | | | 26.20M | 29.00M | 29.60M | 30.20M | 28.70M | 28.80M | 30.90M | 32.90M | 34.00M | 34.30M | 34.80M | 37.10M | 35.30M | 34.90M | 35.50M | 34.90M | 35.00M | 36.80M | 37.80M | 39.10M | | 40.00M | | | 53.60M | 43.80M | 44.40M | 44.00M | 45.20M | 44.80M | 46.70M | 47.00M | 48.90M | 49.00M | 49.70M | 48.80M | 49.60M | 48.80M | 51.50M | 54.30M |
|
Change in Account Payables
|
| 608.00M | 650.50M | 689.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | -29.80M | | | | | | 259.00M | 135.70M | -78.80M | -345.30M | 126.60M | 109.20M | -32.10M | -196.10M | 204.80M | 24.50M | 12.80M | -236.70M | 255.10M | 2.20M | -38.30M | | 153.50M | | | -222.90M | 172.30M | -25.20M | 15.20M | -154.70M | 178.80M | 36.60M | -44.20M | -150.30M | 190.50M | -20.30M | 254.50M | -413.10M | 162.00M | 19.00M | -17.60M | -201.80M | 225.60M | -24.60M | -13.70M | | 78.00M | | | -191.40M | 179.60M | 55.30M | 78.90M | -329.10M | 218.30M | -11.30M | -94.20M | -150.50M | 164.30M | 111.70M | 20.40M | -248.40M | 286.00M | 84.30M | -31.70M |
|
Capital Expenditures
|
| | 16.00M | | | | | | 28.00M | 25.10M | 23.00M | 33.50M | 24.00M | 19.30M | 17.50M | 38.40M | 22.00M | 27.90M | 29.20M | 50.10M | 38.70M | 28.80M | 33.30M | | 25.30M | | | 35.00M | 25.20M | 36.10M | 43.60M | 72.00M | 30.30M | 36.20M | 44.90M | 79.10M | 35.60M | 43.90M | 53.20M | 94.00M | 41.80M | 38.00M | 53.10M | 86.50M | 33.20M | 30.70M | 27.80M | | 25.20M | | | 163.30M | 49.70M | 57.10M | 76.40M | 94.90M | 64.50M | 51.40M | 57.10M | 92.30M | 48.80M | 47.50M | 43.00M | 69.50M | 36.00M | 30.00M | 35.90M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 0.50M | 0.30M | 0.90M | 24.90M | 5.00M | 7.90M | 0.10M | 0.50M | 3.50M | | 2.80M | | | 3.50M | 0.10M | 3.10M | 1.10M | 4.20M | | | 2.80M | 3.00M | 6.90M | 2.40M | 0.10M | | 7.30M | 0.10M | 0.30M | 0.10M | | | 0.10M | | 0.70M | | | 0.90M | 0.30M | 1.80M | 0.10M | 0.10M | 0.20M | 0.10M | 0.40M | 0.30M | 0.10M | 0.20M | 0.10M | 0.20M | | 15.70M | 4.50M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | | | 6.50M | | | | | | | | | | | | 33.40M | 3.60M | | 2.50M | 43.50M | 150.60M | 9.60M | 21.20M | 0.30M | 1.60M | | 1.90M | 2.60M | 8.10M | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | | | | | | | -5.60M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.00M | 10.00M | | | 6.20M | | |
|
Cash from Investing Activities
|
| | -21.30M | | | | | | -32.50M | -37.40M | -21.30M | -13.00M | -33.30M | -21.50M | -32.60M | -72.60M | -28.80M | -19.00M | 450.30M | -63.10M | -47.40M | -33.80M | -37.50M | | -24.30M | | | -24.20M | -30.90M | -33.30M | -281.30M | -86.70M | -110.60M | -272.90M | -59.90M | -99.90M | -35.80M | -46.30M | -45.30M | -105.10M | -42.00M | -45.60M | -68.00M | -95.40M | -285.60M | -42.40M | -34.90M | | -51.20M | | | -1375.00M | -86.60M | -63.00M | -80.40M | -102.70M | -116.60M | -205.30M | -22.30M | -114.80M | -62.00M | -56.80M | -50.70M | -73.60M | -33.20M | -28.00M | -43.40M |
|
Other financing activities
|
-2.90M | | 6.20M | -2.90M | -1.50M | | | | -5.40M | | -0.30M | 44.30M | -2.20M | | -0.10M | 44.10M | -6.20M | -1.90M | -0.60M | 78.30M | -3.20M | 0.50M | 0.30M | | -8.40M | 4.40M | 2.80M | 128.80M | -9.20M | | | 94.10M | | | 8.70M | 0.70M | -25.00M | 6.10M | 7.90M | 26.80M | 22.30M | 6.20M | 7.10M | -29.20M | -21.50M | -12.50M | 10.30M | | | | | 17.40M | | | | | -1.50M | -0.10M | | | | -1.10M | 1.10M | -4.80M | | | -16.20M |
|
Cash from Financing Activities
|
14.70M | 164.20M | -164.20M | -14.70M | 52.50M | | | | 141.50M | 18.90M | -199.90M | -232.00M | 34.60M | -36.20M | -112.80M | -183.20M | 66.10M | -74.50M | -417.70M | -120.10M | 12.30M | -66.70M | -180.90M | | 6.00M | | | -132.00M | 47.10M | -140.40M | 104.70M | -117.60M | 194.70M | 21.90M | -135.80M | -164.70M | -21.80M | -110.00M | 73.90M | -150.20M | -0.70M | -134.20M | -178.50M | -156.90M | 773.70M | -617.60M | -205.80M | | -80.20M | | | 654.00M | -55.10M | -182.60M | -172.80M | -204.70M | 299.80M | -116.70M | -305.80M | -194.50M | -85.00M | -117.10M | -217.70M | -156.30M | -84.90M | -163.60M | 52.90M |
|
Net Equity Issued and Repurchased
|
| 8.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-43.70M | 0.41M | 0.20M | -43.70M | -22.40M | | | | 26.70M | 26.70M | 26.60M | 26.50M | 28.40M | 27.90M | 27.20M | 26.90M | 27.10M | 28.60M | 28.40M | 27.90M | 27.80M | 33.10M | 32.50M | | 31.80M | | | 39.70M | 33.00M | 36.60M | 36.60M | 36.30M | 36.40M | 39.80M | 39.60M | 39.70M | 39.60M | 45.70M | 45.30M | 44.40M | 43.90M | 48.80M | 48.60M | 48.40M | 48.40M | 48.40M | 48.40M | | 51.60M | | | 75.40M | 56.20M | 61.20M | 60.90M | 60.60M | 60.80M | 65.40M | 65.30M | 65.20M | 65.30M | 70.90M | 70.90M | 70.40M | 69.40M | 73.50M | 73.10M |
|
Exchange Rate Effect
|
| | 1.40M | | | | | | 1.40M | 1.20M | 0.30M | 0.60M | 0.70M | -1.90M | 1.60M | 1.20M | 0.70M | 1.20M | 0.20M | 0.80M | -3.40M | -0.50M | 1.70M | | -4.50M | | | -9.70M | 0.90M | -2.10M | 0.20M | -6.40M | 1.80M | 3.80M | 4.30M | 0.90M | 4.70M | -8.90M | -5.00M | -0.50M | 1.00M | -2.00M | -4.80M | 2.30M | -4.20M | 1.00M | 5.00M | | -2.20M | | | -4.60M | -0.10M | -4.90M | -4.20M | 0.60M | -1.00M | -1.80M | -1.70M | 2.50M | -2.10M | -0.70M | 2.20M | -4.90M | 1.20M | 2.80M | -1.20M |
|
Change in Cash
|
| | | | | | | | -7.10M | 5.00M | -5.70M | 58.30M | 12.70M | -29.30M | 29.30M | 44.70M | -27.70M | 3.90M | 98.00M | 41.50M | -146.50M | 16.80M | -26.30M | | -18.20M | | | 107.60M | 10.80M | 46.50M | -26.70M | 5.70M | 99.80M | -85.50M | 22.90M | -7.90M | -36.90M | 28.30M | 1.80M | 14.40M | -6.30M | 21.60M | -23.10M | 29.50M | 488.30M | -479.40M | 22.10M | | 75.70M | | | -120.60M | -15.60M | 17.70M | -36.60M | 39.00M | 184.10M | -134.20M | -7.20M | 5.10M | -29.30M | 23.10M | 3.90M | 116.40M | -133.20M | 20.00M | 320.40M |
|
Free Cash Flow
|
| | 168.10M | | | | | | -145.50M | -2.80M | 192.20M | 269.20M | -13.30M | 11.00M | 155.60M | 260.90M | -87.70M | 84.50M | 19.80M | 173.80M | -146.70M | 89.00M | 157.10M | | -20.70M | | | 238.50M | -31.50M | 186.20M | 106.10M | 144.40M | -16.40M | 125.50M | 169.40M | 176.70M | -19.60M | 149.60M | -75.00M | 176.20M | -6.40M | 165.40M | 175.10M | 193.00M | -28.80M | 148.90M | 230.00M | | 184.10M | | | 441.70M | 76.50M | 211.10M | 144.40M | 250.90M | -62.60M | 138.20M | 265.50M | 219.60M | 71.00M | 150.20M | 227.10M | 281.70M | -52.30M | 178.80M | 276.20M |
|
Net Cash Flow
|
14.70M | 164.20M | -1.40M | -14.70M | 52.50M | | | | -8.50M | 3.80M | -6.00M | 57.70M | 12.00M | -27.40M | 27.70M | 43.50M | -28.40M | 18.90M | 81.60M | 40.70M | -143.10M | 17.30M | -28.00M | | -13.70M | | | 117.30M | 9.90M | 48.60M | -26.90M | 12.10M | 98.00M | -89.30M | 18.60M | -8.80M | -41.60M | 37.20M | 6.80M | 14.90M | -7.30M | 23.60M | -18.30M | 27.20M | 492.50M | -480.40M | 17.10M | | 77.90M | | | -116.00M | -15.50M | 22.60M | -32.40M | 38.40M | 185.10M | -132.40M | -5.50M | 2.60M | -27.20M | 23.80M | 1.70M | 121.30M | -134.40M | 17.20M | 321.60M |