|
Net Income
|
116.00M | 108.00M | 57.00M | 43.00M | -18.00M | -29.00M | -284.00M | 51.00M | -18.00M | 204.00M | -341.00M | 151.00M | 161.00M | 207.00M | 229.00M | 297.00M | 282.00M | 275.00M | 142.00M | 94.00M | 96.00M | 76.00M | -480.00M | 100.00M | 24.00M | 76.00M | 35.00M | 96.00M | 66.00M | 214.00M | 157.00M | 234.00M | 201.00M | 240.00M | -97.00M | 145.00M | -376.00M | 12.00M | -18.00M | 54.00M | 60.00M | -32.00M | -2.00M | -17.00M | -380.00M | 60.00M |
|
Depreciation and Depletion
|
64.00M | 56.00M | 71.00M | 63.00M | 66.00M | 69.00M | 66.00M | 65.00M | 73.00M | 72.00M | 71.00M | 70.00M | 68.00M | 61.00M | 68.00M | 69.00M | 70.00M | 68.00M | 69.00M | 74.00M | 76.00M | 76.00M | 78.00M | 77.00M | 80.00M | 77.00M | 79.00M | 80.00M | 78.00M | 76.00M | 75.00M | 73.00M | 71.00M | 70.00M | 72.00M | 75.00M | 76.00M | 74.00M | 72.00M | 71.00M | 73.00M | 78.00M | 78.00M | 88.00M | 91.00M | 80.00M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | 9.00M | 6.00M | 5.00M | 4.00M | 8.00M | 6.00M | 4.00M | 1.00M | 8.00M | 1.00M | 3.00M | 4.00M | 12.00M | 8.00M | 3.00M | 10.00M | 10.00M | 7.00M | 7.00M | 3.00M | 4.00M | 3.00M | 6.00M | 5.00M | 1.00M | 5.00M | 5.00M | 3.00M | 5.00M | 7.00M | 5.00M |
|
Deferred Taxes
|
| -18.00M | 4.00M | 11.00M | -42.00M | -55.00M | -112.00M | 10.00M | -46.00M | 7.00M | -82.00M | 5.00M | 33.00M | 15.00M | 30.00M | 35.00M | 3.00M | -35.00M | 20.00M | -7.00M | 9.00M | -19.00M | -148.00M | -43.00M | -27.00M | -35.00M | -15.00M | -6.00M | -33.00M | -16.00M | -22.00M | 19.00M | -28.00M | 15.00M | 14.00M | 1.00M | -72.00M | -66.00M | -21.00M | | -15.00M | -18.00M | 1.00M | -15.00M | 99.00M | -16.00M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 1.32M | | | | 1.03M | 1.52M | 1.52M | 1.52M | 1.52M | | | | 0.18M | | | | 0.19M | | | | 0.47M | | | | 0.41M | | | | 0.34M | | | |
|
Gains from Investment Securities
|
| 2.00M | -33.00M | 30.00M | 2.00M | | 21.00M | 5.00M | 4.00M | 8.00M | 33.00M | 7.00M | 10.00M | 9.00M | 53.00M | -17.00M | 43.00M | 15.00M | 34.00M | 30.00M | | 5.00M | 346.00M | 4.00M | 7.00M | 5.00M | 62.00M | 10.00M | 9.00M | 12.00M | 118.00M | 9.00M | 14.00M | 13.00M | 95.00M | -20.00M | -23.00M | -16.00M | 113.00M | -31.00M | -21.00M | 4.00M | 146.00M | -48.00M | -16.00M | -6.00M |
|
Asset Writedowns and Impairment
|
| | | | | 45.00M | 3.00M | | 63.00M | 46.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | 15.00M | | 63.00M | 46.00M | 15.00M | | | 1.00M | | | | | 4.00M | | | 12.00M | 31.00M | 1.00M | 10.00M | 5.00M | 6.00M | | | | | 5.00M | | | | 11.00M | | 78.00M | 6.00M | | | | 2.00M | 1.00M | 10.00M | 16.00M |
|
Non-cash Items
|
| | | | | | | | | | | | | | 226.52M | | | | 72.11M | | | | 19.09M | | | | 63.89M | | | | 101.26M | | | | 42.67M | | | | 27.76M | | | | 5.00M | | | |
|
Cash from Operations
|
| 242.00M | 492.00M | -238.00M | 5.00M | 113.00M | 302.00M | 36.00M | 90.00M | 198.00M | 270.00M | 41.00M | 184.00M | 112.00M | 303.00M | 196.00M | 343.00M | 342.00M | 259.00M | -44.00M | 6.00M | 288.00M | 400.00M | 44.00M | 111.00M | 299.00M | 353.00M | 39.00M | 256.00M | 311.00M | 208.00M | 2.00M | 291.00M | 301.00M | 161.00M | -124.00M | 67.00M | 131.00M | 482.00M | -290.00M | -620.00M | 139.00M | 138.00M | -112.00M | 93.00M | 146.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.00M | | | | |
|
Amortization of Deferred Charges
|
| | | | 2.00M | 3.00M | 3.00M | 8.00M | 3.00M | 4.00M | 1.00M | 3.00M | 4.00M | 3.00M | 3.00M | 3.00M | 4.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M |
|
Depreciation & Amortization (CF)
|
64.00M | 57.00M | 72.00M | 64.00M | 67.00M | 70.00M | 66.00M | 66.00M | 73.00M | 73.00M | 72.00M | 71.00M | 71.00M | 62.00M | 69.00M | 70.00M | 72.00M | 71.00M | 71.00M | 76.00M | 78.00M | 78.00M | 79.00M | 79.00M | 82.00M | 79.00M | 80.00M | 83.00M | 79.00M | 78.00M | 75.00M | 74.00M | 72.00M | 72.00M | 74.00M | 79.00M | 78.00M | 76.00M | 76.00M | 71.00M | 74.00M | 73.00M | 74.00M | 88.00M | 91.00M | 80.00M |
|
Change in Receivables
|
| -8.00M | -193.00M | 98.00M | 107.00M | 45.00M | -314.00M | 40.00M | 52.00M | -29.00M | -68.00M | 103.00M | 67.00M | -60.00M | -22.00M | 150.00M | 25.00M | -88.00M | -134.00M | -16.00M | 32.00M | -48.00M | -159.00M | 11.00M | -139.00M | 31.00M | -78.00M | 213.00M | 75.00M | 55.00M | -118.00M | 294.00M | 45.00M | -83.00M | -347.00M | 205.00M | 56.00M | -49.00M | -198.00M | 186.00M | 101.00M | 49.00M | -197.00M | 111.00M | 63.00M | -11.00M |
|
Change in Account Payables
|
| | 1,046.00M | | 919.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -44.00M | -165.00M | -124.00M | 259.00M | -156.00M | -19.00M | 89.00M | 90.00M | -105.00M | 18.00M | 8.00M |
|
Change in Accured Expenses
|
| 63.00M | 181.00M | -178.00M | 100.00M | -69.00M | 165.00M | 4.00M | 2.00M | -34.00M | 360.00M | -42.00M | -4.00M | -192.00M | 66.00M | -17.00M | 45.00M | 36.00M | | -177.00M | -110.00M | 82.00M | 36.00M | -44.00M | -179.00M | 134.00M | 144.00M | 81.00M | 255.00M | 98.00M | -337.00M | -34.00M | 216.00M | 90.00M | -319.00M | -72.00M | 602.00M | 130.00M | -18.00M | -46.00M | -644.00M | 66.00M | -36.00M | -5.00M | 88.00M | 9.00M |
|
Other Working Capital Changes
|
| 7.00M | 12.00M | 11.00M | -9.00M | 15.00M | -10.00M | 13.00M | 1.00M | 19.00M | 29.00M | 10.00M | 3.00M | 13.00M | -14.00M | -1.00M | -4.00M | -6.00M | 4.00M | 4.00M | -3.00M | -3.00M | | 3.00M | -6.00M | -8.00M | -11.00M | 29.00M | -5.00M | -3.00M | 49.00M | 6.00M | -14.00M | -16.00M | 162.00M | -4.00M | 13.00M | -24.00M | 18.00M | -11.00M | -7.00M | 6.00M | 23.00M | 37.00M | 202.00M | 3.00M |
|
Capital Expenditures
|
| 635.00M | 200.00M | 137.00M | 150.00M | 105.00M | 127.00M | 89.00M | 79.00M | 67.00M | 103.00M | 69.00M | 69.00M | 108.00M | 165.00M | 102.00M | 126.00M | 116.00M | 154.00M | 133.00M | 124.00M | 128.00M | 96.00M | 106.00M | 61.00M | 47.00M | 53.00M | 60.00M | 67.00M | 67.00M | 83.00M | 106.00M | 62.00M | 72.00M | 67.00M | 91.00M | 58.00M | 86.00M | 135.00M | 102.00M | 73.00M | 76.00M | 109.00M | 84.00M | 43.00M | 41.00M |
|
Sales of Property, Plant and Equipment
|
| -2.00M | 5.00M | 8.00M | | | 4.00M | 140.00M | 10.00M | 557.00M | 1.00M | 9.00M | 29.00M | 1.00M | | 39.00M | 2.00M | 5.00M | | | 1.00M | 6.00M | 2.00M | | | | 5.00M | | | | 508.00M | 1.00M | 32.00M | | | | -8.00M | 146.00M | 5.00M | 3.00M | | | | | | 6.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | -10.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -175.00M | -183.00M | -159.00M | -164.00M | -32.00M | -142.00M | 50.00M | -68.00M | 487.00M | -112.00M | -63.00M | -35.00M | -104.00M | -168.00M | -58.00M | -172.00M | -97.00M | -160.00M | -134.00M | -122.00M | -131.00M | -96.00M | -112.00M | -51.00M | -37.00M | -34.00M | -77.00M | -57.00M | -68.00M | 422.00M | -110.00M | -35.00M | -74.00M | -65.00M | -97.00M | -60.00M | 58.00M | -130.00M | -101.00M | -70.00M | -75.00M | -107.00M | -86.00M | -42.00M | -35.00M |
|
Other financing activities
|
| | | | 77.00M | 2.00M | | 2.00M | | | 2.00M | | 6.00M | | | | | | | | | | | | | | 10.00M | | | 8.00M | 3.00M | | | | | | | 3.00M | | | | | | | | 17.00M |
|
Cash from Financing Activities
|
| -67.00M | -309.00M | 397.00M | 406.00M | -108.00M | -8.00M | -16.00M | -92.00M | -122.00M | -166.00M | 11.00M | 471.00M | -15.00M | -115.00M | -271.00M | -370.00M | -182.00M | -170.00M | -324.00M | 41.00M | -77.00M | -59.00M | -155.00M | 247.00M | -354.00M | -187.00M | -42.00M | -76.00M | -241.00M | -195.00M | -189.00M | -131.00M | -175.00M | -191.00M | -68.00M | -79.00M | 324.00M | -5.00M | -54.00M | -40.00M | -27.00M | 85.00M | -57.00M | -27.00M | -5.00M |
|
Dividends Paid - Common
|
| | | | | 100.00M | 5.00M | 5.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 5.00M | 6.00M | 31.00M | 30.00M | 45.00M | 42.00M | 42.00M | 41.00M | 41.00M | 40.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 41.00M | 40.00M | 38.00M | 39.00M | 37.00M | 37.00M | 38.00M | 37.00M | 37.00M | 37.00M | 37.00M | 38.00M | 36.00M | 37.00M | 13.00M | 13.00M |
|
Exchange Rate Effect
|
| | | | -9.00M | -5.00M | -1.00M | -1.00M | 18.00M | 11.00M | -47.00M | 7.00M | 11.00M | 13.00M | 1.00M | 11.00M | -18.00M | -5.00M | -3.00M | -2.00M | 8.00M | -16.00M | 4.00M | -6.00M | 10.00M | 17.00M | 17.00M | -17.00M | 8.00M | -10.00M | -15.00M | -9.00M | -22.00M | -32.00M | 31.00M | 6.00M | -4.00M | -11.00M | 13.00M | -9.00M | -4.00M | 10.00M | -19.00M | 6.00M | 15.00M | 6.00M |
|
Change in Cash
|
| | | | 247.00M | -32.00M | 151.00M | 69.00M | -52.00M | 574.00M | -55.00M | -4.00M | 631.00M | 6.00M | 21.00M | -122.00M | -217.00M | 58.00M | -74.00M | -504.00M | -67.00M | 64.00M | 249.00M | -229.00M | 317.00M | -75.00M | 149.00M | -97.00M | 131.00M | -8.00M | 420.00M | -306.00M | 103.00M | 20.00M | -64.00M | -283.00M | -76.00M | 502.00M | 360.00M | -454.00M | -734.00M | 47.00M | 97.00M | -249.00M | 39.00M | 112.00M |
|
Free Cash Flow
|
| -393.00M | 292.00M | -375.00M | -145.00M | 8.00M | 175.00M | -53.00M | 11.00M | 131.00M | 167.00M | -28.00M | 115.00M | 4.00M | 138.00M | 94.00M | 217.00M | 226.00M | 105.00M | -177.00M | -118.00M | 160.00M | 304.00M | -62.00M | 50.00M | 252.00M | 300.00M | -21.00M | 189.00M | 244.00M | 125.00M | -104.00M | 229.00M | 229.00M | 94.00M | -215.00M | 9.00M | 45.00M | 347.00M | -392.00M | -693.00M | 63.00M | 29.00M | -196.00M | 50.00M | 105.00M |
|
Net Cash Flow
|
| | | | 247.00M | -27.00M | 152.00M | 70.00M | -70.00M | 563.00M | -8.00M | -11.00M | 620.00M | -7.00M | 20.00M | -133.00M | -199.00M | 63.00M | -71.00M | -502.00M | -75.00M | 80.00M | 245.00M | -223.00M | 307.00M | -92.00M | 132.00M | -80.00M | 123.00M | 2.00M | 435.00M | -297.00M | 125.00M | 52.00M | -95.00M | -289.00M | -72.00M | 513.00M | 347.00M | -445.00M | -730.00M | 37.00M | 116.00M | -255.00M | 24.00M | 106.00M |