|
Net Income
|
246.58M | 144.88M | 279.60M | 306.00M | 219.99M | 294.65M | 112.18M | 271.75M | 308.77M | 304.05M | 353.66M | 300.21M | 302.37M | 387.65M | 399.66M | 294.88M | 430.56M | 492.96M | 493.79M | 462.30M | 487.33M | 725.07M | 861.51M | 882.79M | 821.00M | 929.70M | 1,026.30M | 828.70M | 969.20M | 1,048.40M | 1,030.20M | 647.90M | 747.50M | 862.80M | 1,226.10M | -166.30M | 1,171.20M | 915.00M | 1,442.90M | 944.90M | 1,437.50M | 1,510.40M | 1,567.70M | 1,452.30M | 1,407.40M | 1,591.40M | 717.00M | 339.60M | 422.80M | 991.20M | 317.00M | -38.20M | 221.80M | 1,052.80M | 1,134.90M | 549.50M | 387.60M | 593.30M | -68.30M | 248.90M | 393.40M | 583.60M | 388.50M | 266.70M | 240.50M | 634.80M | 466.50M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | 64.20M | 64.80M | 75.40M | 52.90M | 47.00M | 45.50M | 45.20M | 48.40M | 51.30M | 51.50M | 50.70M | 48.80M | 54.70M | 65.10M | 66.60M | 76.30M | 67.20M | 64.20M | 64.70M | 62.10M | 64.50M | 64.10M | 63.50M | 69.30M | 71.90M | 72.70M | 72.80M | 71.40M | 66.90M | 66.50M |
|
Share-based Compensation
|
37.89M | 41.00M | 41.01M | 41.00M | 51.01M | 44.36M | 39.22M | 33.23M | 33.12M | 24.28M | 29.23M | 26.38M | 32.40M | 28.07M | 27.91M | 30.19M | 36.76M | 30.63M | 37.46M | 31.45M | 46.34M | 37.52M | 35.65M | 35.79M | 52.10M | 41.60M | 37.80M | 29.90M | 45.30M | 38.80M | 33.70M | 37.00M | 37.00M | 30.30M | 30.10M | 30.60M | 43.40M | 38.30M | 37.30M | 38.50M | 45.70M | 52.30M | 45.90M | 38.40M | 67.70M | 48.10M | 33.50M | 49.00M | 70.00M | 54.10M | 55.70M | 58.80M | 67.60M | 55.70M | 63.60M | 67.20M | 75.60M | 71.50M | 62.20M | 54.90M | 72.80M | 70.60M | 72.70M | 75.10M | 81.00M | 74.90M | 75.30M |
|
Deferred Taxes
|
-6.97M | -35.80M | -29.81M | -64.77M | 8.04M | -38.36M | -30.93M | -20.17M | 71.97M | -23.35M | 67.07M | 37.88M | -3.88M | -39.95M | -43.03M | -30.04M | -66.53M | -51.52M | -48.14M | -78.91M | -79.56M | -66.95M | -82.77M | -78.93M | 16.70M | -107.30M | -95.20M | 40.20M | 8.90M | -39.10M | -26.60M | -118.20M | 76.10M | -96.60M | -19.20M | 131.40M | 53.10M | -110.50M | 12.60M | 153.10M | 228.00M | -156.40M | -43.20M | 38.70M | 36.90M | 143.30M | 31.70M | -62.90M | -15.00M | -607.80M | -127.30M | 323.30M | 1.00M | -48.50M | -92.30M | -28.80M | -64.50M | -106.40M | -206.80M | 71.90M | 39.90M | -87.00M | -52.60M | -58.40M | -27.80M | -31.30M | 253.80M |
|
Gains from Investment Securities
|
31.96M | 3.24M | 1.32M | 7.57M | 3.98M | 2.88M | -1.36M | -15.83M | 2.88M | 6.87M | 5.75M | -35.65M | 29.07M | -6.43M | 15.37M | 0.50M | 33.44M | 9.05M | -5.92M | -8.98M | 71.48M | -7.26M | 31.50M | -45.41M | 32.90M | -22.80M | -41.70M | -98.30M | 29.60M | 36.30M | -111.20M | -43.70M | 25.50M | -99.00M | 7.80M | -96.40M | -31.70M | 494.60M | | 213.70M | 375.00M | -175.80M | -9.40M | -42.50M | -62.00M | -21.70M | -26.40M | 791.90M | -437.60M | 154.00M | | -116.30M | -191.10M | -78.20M | 503.70M | | -79.60M | 19.10M | | -1.40M | 46.90M | | 23.80M | -64.50M | -40.90M | 13.20M | 5.60M |
|
Asset Writedowns and Impairment
|
9.39M | 3.50M | 0.50M | 3.49M | 2.29M | 1.20M | 2.80M | 1.89M | 1.17M | 6.13M | 9.57M | 8.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.30M | 190.40M | 44.30M | 541.60M | 43.40M | | 281.50M | 24.10M | 16.00M | 14.60M | 17.40M | 19.40M | | 62.30M | 27.50M | | 20.20M | 33.20M | 7.30M | 3.50M | |
|
Cash from Operations
|
300.75M | 228.55M | 266.26M | 279.34M | 336.89M | 428.48M | 428.24M | 431.06M | 253.58M | 429.67M | 570.52M | 473.97M | 194.62M | 635.58M | 541.78M | 507.91M | 178.94M | 625.21M | 671.92M | 869.03M | 104.63M | 990.59M | 914.03M | 932.85M | 733.00M | 1,047.30M | 895.40M | 1,243.70M | 1,015.80M | 998.20M | 991.30M | 1,581.90M | 235.20M | 1,169.20M | 1,628.30M | 1,518.30M | 1,457.10M | 1,099.30M | 1,735.90M | 1,895.40M | 1,459.50M | 1,964.00M | 1,694.90M | 1,960.20M | 1,467.30M | 1,948.50M | 1,181.10M | -367.10M | 769.00M | 1,227.30M | 805.30M | 838.30M | 161.80M | 736.50M | 661.00M | -175.00M | 455.30M | 487.00M | 592.40M | 12.50M | 553.20M | 625.80M | 935.60M | 760.90M | 259.30M | 160.90M | 1,272.50M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.50M | 44.10M | 90.10M | 50.90M | 44.90M | 51.40M | 52.50M | 61.50M |
|
Depreciation & Amortization (CF)
|
122.15M | 126.73M | 85.88M | 93.20M | 82.51M | 87.45M | 90.13M | 95.66M | 92.55M | 90.30M | 87.37M | 88.72M | 83.94M | 90.62M | 94.20M | 96.88M | 97.45M | 128.43M | 147.48M | 158.34M | 190.96M | 164.14M | 175.41M | 157.59M | 147.90M | 144.60M | 151.60M | 156.30M | 149.70M | 175.40M | 180.20M | 177.40M | 512.00M | 182.60M | 177.40M | 209.00M | 168.90M | 171.50M | 346.50M | -36.40M | 121.10M | 117.00M | 329.50M | -102.90M | 119.90M | 112.90M | 114.70M | 109.70M | 102.60M | 117.20M | 133.20M | 134.70M | 143.10M | 134.80M | 120.70M | 119.80M | 112.30M | 117.40M | 125.00M | 140.10M | 147.50M | 158.90M | 182.80M | 184.00M | 183.20M | 194.30M | 202.20M |
|
Change in Receivables
|
-37.94M | 101.78M | 32.37M | 4.23M | 20.20M | 2.75M | 49.76M | 26.51M | 90.71M | -35.80M | -37.58M | 56.04M | 89.07M | -78.31M | -29.24M | 14.91M | 75.55M | 110.14M | 34.17M | -93.16M | 197.69M | -8.72M | 108.10M | 215.34M | 128.30M | -89.40M | 24.70M | -92.60M | 160.00M | -95.00M | 173.10M | 3.30M | 195.70M | 105.50M | -75.40M | 209.80M | 134.00M | 53.20M | 66.80M | -48.80M | 136.60M | -133.70M | -0.50M | -71.20M | 238.40M | 30.40M | -133.10M | -138.50M | -37.20M | -174.30M | 53.70M | -167.00M | 87.50M | -20.20M | 42.20M | 93.90M | -77.20M | 55.40M | 98.30M | -137.80M | -43.70M | 58.80M | -142.70M | -94.70M | 181.00M | -10.50M | -245.40M |
|
Change in Inventory
|
-12.72M | 27.07M | 10.84M | 17.58M | -12.26M | -9.18M | 5.14M | 20.84M | 6.50M | 18.21M | 11.06M | 23.45M | 19.03M | 25.34M | 38.06M | 57.89M | 60.81M | 68.36M | 53.64M | 61.09M | 16.98M | 55.71M | 47.20M | 66.01M | 21.50M | 59.80M | 69.10M | 24.00M | 88.60M | 39.70M | 26.80M | 10.50M | 46.20M | 39.10M | 85.00M | -75.80M | -2.60M | 42.70M | -8.20M | 20.20M | -129.00M | 20.30M | 61.40M | 66.50M | 62.20M | 126.00M | 82.40M | 45.70M | 112.50M | 81.30M | 128.80M | 139.80M | 142.60M | 100.70M | 95.00M | -18.10M | -27.90M | 93.00M | -30.20M | 96.00M | 77.70M | 110.50M | 19.20M | 66.40M | -62.00M | 89.90M | 7.40M |
|
Change in Accured Expenses
|
-120.01M | 29.26M | -19.96M | -84.03M | -82.85M | 123.71M | 0.71M | 89.31M | -149.06M | 81.58M | 10.75M | 20.50M | -82.03M | | | 169.30M | -180.91M | 164.94M | 126.76M | 173.31M | -171.37M | 141.07M | 49.58M | 225.02M | -205.50M | 35.60M | -4.60M | 373.80M | -136.70M | 20.30M | -59.10M | 797.80M | -684.20M | 231.90M | -52.20M | 277.10M | -121.80M | 135.10M | 87.40M | 364.80M | -138.40M | -77.70M | 107.00M | 349.30M | -347.40M | -94.00M | 814.30M | -218.70M | -283.60M | 95.20M | -54.90M | 98.80M | -461.60M | 1,095.60M | -1.70M | -745.70M | -295.00M | 167.90M | 421.00M | -495.50M | -177.10M | 61.50M | 31.40M | -94.50M | -300.50M | -18.20M | 286.00M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | -18.64M | 49.75M | | | 154.00M | -52.00M | -103.20M | -428.20M | 276.80M | -353.50M | -70.70M | -85.20M | -195.10M | 80.40M | 285.20M | 1,133.40M | 257.60M | -74.20M | 132.20M | 6.10M | 170.30M | 136.60M | -242.30M | -48.50M | 223.00M | 281.60M | -489.30M | -82.80M | 64.80M | 106.70M | 89.00M | -29.70M | 101.90M | -167.80M | -34.30M | -42.10M | 65.00M | -147.40M | -32.40M | -184.20M | -2.20M | -5.50M | 69.80M | 16.40M | 69.10M | -603.80M | -229.40M |
|
Other Working Capital Changes
|
-14.26M | 19.80M | -14.09M | -13.72M | 13.46M | -17.10M | 26.07M | -9.85M | 17.15M | 13.20M | 29.56M | -16.67M | 1.01M | -26.69M | -46.00M | 111.36M | -35.21M | -49.62M | -2.64M | 247.67M | 56.70M | 18.35M | -97.95M | 131.60M | 69.70M | -3.30M | 54.10M | 6.50M | 36.90M | -11.80M | -87.10M | 2.90M | 34.30M | 153.00M | 62.90M | -18.20M | 20.00M | -28.70M | 89.70M | -86.70M | 171.10M | -121.40M | -44.10M | 57.70M | -18.50M | 8.60M | 106.90M | -273.70M | 80.90M | 16.40M | -9.70M | -88.80M | 213.60M | -79.60M | -149.90M | 34.90M | 96.80M | -41.30M | 15.90M | -66.80M | 56.10M | 46.90M | -37.30M | -37.60M | 53.50M | 22.00M | 104.40M |
|
Capital Expenditures
|
37.04M | 34.68M | 38.41M | 55.52M | 38.21M | 47.05M | 38.96M | 48.84M | 32.14M | 54.09M | 51.35M | 70.44M | 54.55M | 72.90M | 58.06M | 69.04M | 33.29M | 54.15M | 80.19M | 78.67M | 54.31M | 64.00M | 62.55M | 194.15M | 250.00M | | 300.00M | 300.00M | 300.00M | 300.00M | 300.00M | 300.00M | 300.00M | 300.00M | 300.00M | 300.00M | 600.00M | 300.00M | 300.00M | 300.00M | 300.00M | 14.00M | 90.10M | 110.40M | 149.70M | 105.00M | 84.10M | 86.00M | 92.60M | 71.90M | 42.00M | 51.60M | 57.90M | 36.90M | 59.10M | 86.40M | 66.60M | 71.00M | 74.20M | 65.20M | 45.90M | 33.50M | 35.00M | 39.30M | 37.10M | 26.60M | 46.20M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.10M | | -28.10M | 28.10M | | | | -582.60M | | | | | | | -14.40M | | | | |
|
Change in Intangibles
|
| | | | | | | | 10.96M | 3.54M | 29.65M | -44.15M | | | | | | | | -0.02M | | | | 28.20M | | | | 9.10M | 28.60M | -28.60M | 110.40M | 1.20M | 855.20M | 5.10M | 50.10M | 65.00M | | 3.00M | | | | | | 155.00M | 37.00M | | | 15.00M | | | 1.90M | 16.90M | | 1.90M | | 1.00M | 5.00M | 16.00M | 13.40M | | 75.00M | 9.10M | 95.00M | 27.00M | 10.00M | | 5.30M |
|
Acquisitions
|
| | | | 39.98M | | | 32.50M | | | | 5.00M | 72.40M | | | | | | | | | | | | 198.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 590.50M | | | | | | | |
|
Divestments
|
| | 0.50M | 7.75M | | | | | 39.84M | | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 91.20M | -63.10M | | 65.40M | | 990.30M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
1,057.67M | 579.90M | 696.50M | 984.91M | 1,029.31M | 973.20M | 487.80M | 178.33M | 788.08M | 381.80M | 306.20M | 800.67M | 824.43M | 599.60M | 491.30M | 836.18M | 4,329.51M | 78.30M | 617.50M | 164.88M | 757.51M | 560.10M | 625.40M | 776.03M | 373.60M | 601.90M | 2,387.90M | 699.60M | 1,181.10M | 1,642.50M | 2,362.20M | 2,193.10M | 1,884.30M | 1,700.20M | 888.10M | 1,093.30M | 4,068.90M | 2,733.70M | 1,192.00M | 1,179.00M | 1,489.20M | 1,766.60M | 611.80M | 2,139.40M | 2,389.30M | 1,490.60M | 1,360.90M | 2,058.70M | 819.20M | 633.50M | 575.40M | 1,377.30M | 543.60M | 917.90M | 1,643.20M | 566.30M | 406.70M | 1,275.50M | 5,698.60M | | 55.60M | 1.90M | 39.20M | -96.70M | | | 56.60M |
|
Cash from Investing Activities
|
-91.71M | -211.51M | -474.43M | 382.62M | 249.74M | 683.96M | -69.75M | -518.62M | -126.80M | -546.79M | -587.18M | -389.53M | 0.62M | -53.12M | -522.39M | -375.45M | 155.94M | -726.24M | -324.39M | -710.01M | 5.99M | -630.13M | -540.56M | -378.30M | -502.80M | -1253.30M | -990.00M | -1807.50M | -1203.20M | -736.10M | 36.20M | -581.70M | -744.20M | -202.50M | -1246.90M | -769.50M | 1,346.60M | -1148.50M | -619.10M | -1625.30M | 238.80M | -110.80M | -365.90M | 708.40M | 442.90M | -832.70M | -52.40M | -166.40M | -64.70M | -152.70M | -233.60M | -112.70M | -648.00M | 693.50M | 1,672.20M | -141.10M | -953.00M | -753.50M | -1742.20M | -652.30M | -66.00M | 466.50M | -1181.10M | -18.60M | -47.30M | -57.00M | -35.10M |
|
Other financing activities
|
2.28M | 0.52M | 0.39M | 0.24M | 4.38M | 1.22M | 0.69M | 6.85M | 10.06M | 27.77M | -127.77M | 140.53M | 22.83M | 10.34M | 9.77M | 11.80M | 37.40M | 15.91M | 14.59M | 5.60M | 79.46M | 4.48M | 6.48M | 5.98M | 66.40M | 3.30M | 1.10M | -76.00M | 24.60M | -23.50M | 36.80M | -40.70M | 10.40M | 23.10M | -23.40M | -24.00M | 2.60M | -9.50M | 18.70M | -33.40M | 8.70M | 12.90M | 22.20M | -39.50M | 4.50M | 14.50M | 3.90M | -93.90M | 11.40M | -106.20M | | 0.40M | 4.10M | 8.00M | 0.10M | 0.20M | 16.50M | -14.80M | 2.50M | 8.10M | 7.30M | -1.30M | -12.60M | 4.40M | 1.30M | -1.20M | 6.20M |
|
Cash from Financing Activities
|
-66.93M | 3.15M | 6.38M | -666.76M | -523.46M | -1026.13M | -461.26M | 225.93M | -99.83M | 21.91M | -99.13M | -142.81M | -416.26M | -417.44M | -28.25M | -15.52M | -238.42M | -170.76M | -318.52M | 11.21M | 114.88M | -322.36M | -35.12M | -513.29M | 80.80M | -3.60M | 2,907.60M | -2201.70M | -5.00M | -15.80M | -305.30M | -726.50M | -901.40M | -751.00M | -19.50M | -708.10M | -268.60M | -2791.50M | 25.10M | -1437.00M | -679.30M | -2375.70M | -689.00M | -2116.40M | -2245.30M | -1313.40M | -1312.90M | -401.10M | -785.00M | -564.50M | -746.50M | 9.80M | -16.50M | -471.50M | -1251.90M | -7.40M | -43.40M | -9.80M | 848.60M | -646.10M | -439.60M | -245.20M | -6.60M | 7.90M | -23.00M | -11.70M | -130.20M |
|
Dividends Paid - Common
|
| | | -7.19M | -0.76M | -1.43M | 8.59M | 17.07M | | | 14.18M | 2.95M | | | | | | | | | | | | | | | | | | | | | 302.70M | | | | | 38.90M | -2.00M | -0.50M | | | | 4.30M | | | 70.90M | 0.10M | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.40M | 2.51M | 0.78M | 0.90M | -5.50M | -4.92M | 8.57M | -5.52M | 4.13M | 2.07M | -6.60M | -2.23M | 4.62M | -6.35M | 3.77M | 2.07M | -3.88M | 1.00M | 6.30M | 4.58M | 0.55M | -3.51M | -15.26M | -22.67M | -37.80M | 13.60M | -6.10M | -15.50M | 15.10M | -15.00M | 0.60M | -32.00M | 7.90M | 29.90M | 16.60M | -15.00M | -0.90M | -17.10M | -5.40M | 4.80M | -0.40M | 2.70M | -19.50M | 17.60M | 12.70M | -8.80M | 24.10M | 41.00M | -33.00M | 14.40M | -25.40M | -15.80M | -9.40M | -61.20M | -52.30M | 67.20M | 20.00M | -4.10M | -28.70M | 47.90M | -23.10M | -12.60M | 42.40M | -74.40M | 34.30M | 68.30M | -3.20M |
|
Change in Cash
|
142.12M | 20.19M | -201.79M | -4.79M | 63.17M | 86.32M | -102.77M | 138.36M | 26.95M | -95.22M | -115.78M | -58.37M | -221.02M | 165.03M | -8.86M | 116.93M | 96.46M | -271.79M | 29.01M | 170.23M | 225.49M | 38.11M | 338.35M | 41.25M | 311.00M | -209.60M | 2,813.00M | -2765.50M | -192.40M | 246.30M | 722.20M | 273.70M | -1410.40M | 215.70M | 361.90M | 40.70M | 2,535.10M | -2840.70M | 1,141.90M | -1166.90M | 1,019.00M | -522.50M | 640.00M | 552.20M | -335.10M | -197.60M | -184.20M | -934.60M | -80.70M | 510.10M | -174.80M | 735.40M | -502.70M | 958.50M | 1,081.30M | -323.50M | -541.10M | -276.30M | -301.20M | -1285.90M | 47.60M | 847.10M | -252.10M | 750.20M | 189.00M | 92.20M | 1,107.20M |
|
Beginning Cash Balance
|
621.99M | 766.62M | 787.58M | 586.68M | 576.39M | 634.64M | 729.53M | 621.24M | 763.72M | 792.74M | 690.92M | 572.91M | 519.16M | 291.79M | 460.58M | 453.77M | 566.85M | 664.30M | 398.80M | 432.37M | 603.11M | 825.09M | 847.93M | 1,163.65M | 1,167.10M | 1,491.70M | 1,276.00M | 4,073.50M | 1,323.10M | 1,115.70M | 1,362.60M | 2,052.80M | 2,334.40M | 953.90M | 1,186.20M | 1,533.10M | 1,572.90M | 4,090.90M | 1,244.80M | 2,391.50M | 1,224.20M | 2,245.90M | 1,703.90M | 2,361.50M | 2,926.40M | 2,582.50M | 2,409.00M | 2,265.80M | 1,298.20M | 1,231.90M | 1,716.60M | 1,526.00M | 2,252.00M | 1,688.10M | 2,594.30M | 3,742.80M | 3,439.30M | 2,894.10M | 2,589.10M | 2,335.80M | 1,026.80M | 1,061.80M | 1,951.30M | 1,624.80M | 2,409.30M | 2,666.60M | 2,755.60M |
|
Free Cash Flow
|
263.71M | 193.87M | 227.85M | 223.82M | 298.69M | 381.43M | 389.28M | 382.22M | 221.44M | 375.58M | 519.17M | 403.53M | 140.07M | 562.68M | 483.72M | 438.87M | 145.65M | 571.06M | 591.73M | 790.36M | 50.32M | 926.59M | 851.49M | 738.70M | 483.00M | 1,047.30M | 595.40M | 943.70M | 715.80M | 698.20M | 691.30M | 1,281.90M | -64.80M | 869.20M | 1,328.30M | 1,218.30M | 857.10M | 799.30M | 1,435.90M | 1,595.40M | 1,159.50M | 1,950.00M | 1,604.80M | 1,849.80M | 1,317.60M | 1,843.50M | 1,097.00M | -453.10M | 676.40M | 1,155.40M | 763.30M | 786.70M | 103.90M | 699.60M | 601.90M | -261.40M | 388.70M | 416.00M | 518.20M | -52.70M | 507.30M | 592.30M | 900.60M | 721.60M | 222.20M | 134.30M | 1,226.30M |
|
Net Cash Flow
|
142.12M | 20.19M | -201.79M | -4.79M | 63.17M | 86.32M | -102.77M | 138.36M | 26.95M | -95.22M | -115.78M | -58.37M | -221.02M | 165.03M | -8.86M | 116.93M | 96.46M | -271.79M | 29.01M | 170.23M | 225.49M | 38.11M | 338.35M | 41.25M | 311.00M | -209.60M | 2,813.00M | -2765.50M | -192.40M | 246.30M | 722.20M | 273.70M | -1410.40M | 215.70M | 361.90M | 40.70M | 2,535.10M | -2840.70M | 1,141.90M | -1166.90M | 1,019.00M | -522.50M | 640.00M | 552.20M | -335.10M | -197.60M | -184.20M | -934.60M | -80.70M | 510.10M | -174.80M | 735.40M | -502.70M | 958.50M | 1,081.30M | -323.50M | -541.10M | -276.30M | -301.20M | -1285.90M | 47.60M | 847.10M | -252.10M | 750.20M | 189.00M | 92.20M | 1,107.20M |