|
Net Income
|
| 0.18M | 0.99M | 3.08M | -28.31M | 286.54M | 481.16M | -167.26M | 207.43M | 138.35M | 276.30M | 106.31M | 2.59M | 180.58M | 235.55M | 200.01M | 83.20M | -1.05M | 187.75M | 426.19M | 656.93M | 370.89M | 49.09M | 81.18M | 498.48M |
|
Depreciation and Depletion
|
| 0.06M | | 1.02M | 0.24M | -5.76M | 12.55M | 88.82M | 0.45M | 33.85M | 5.28M | 92.65M | 0.49M | 20.26M | 35.59M | 167.26M | 66.08M | 151.43M | 31.69M | 239.96M | 213.06M | 369.34M | | 282.90M | 508.99M |
|
Share-based Compensation
|
| | | | 0.11M | 0.01M | 0.17M | 1.04M | 0.42M | 0.63M | 0.01M | 1.44M | 0.05M | 0.02M | | 0.10M | | | | | | | | | |
|
Deferred Taxes
|
-0.34M | -0.19M | -0.35M | -0.63M | -0.80M | -2.64M | -1.01M | -494.92M | -2.16M | -0.71M | -3.01M | -46.28M | -1.63M | -0.92M | -1.13M | -269.39M | -34.35M | -3.37M | -53.37M | -228.89M | -180.02M | -116.74M | 71.08M | -74.24M | -252.54M |
|
Gains from Investment Securities
|
| -0.10M | | | -0.22M | -70.57M | -104.75M | -329.60M | -0.60M | -320.91M | -63.21M | -565.16M | -1.38M | -11.22M | -40.67M | 62.61M | -19.54M | -181.85M | 203.36M | 17.98M | -38.55M | -214.31M | | -74.75M | -408.50M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | -0.84M | -262.79M | 0.77M | -0.65M | -117.67M | -184.66M | | -3.90M | | -288.41M | | | -899.42M | | |
|
Non-cash Items
|
2.23M | | | | 1.15M | 47.11M | 1.77M | 5.71M | 2.91M | 368.69M | 34.17M | 812.06M | 2.72M | 194.22M | 217.50M | 1,034.36M | 188.27M | 456.87M | 286.90M | 723.97M | 384.21M | 483.57M | | | |
|
Change in Working Capital
|
0.01M | -0.00M | | 0.10M | 0.03M | 0.04M | 0.07M | 0.04M | 0.05M | 0.06M | 0.07M | -0.07M | 0.02M | 0.06M | 0.01M | 0.03M | | | | | | | | | |
|
Change in Receivables
|
| -0.18M | | 0.32M | -0.90M | 6.96M | -135.72M | 403.21M | 2.93M | 342.99M | 98.92M | 816.84M | 5.71M | 43.13M | 59.38M | 728.39M | 249.06M | 320.76M | -506.27M | 508.29M | -300.04M | 46.07M | | 59.01M | 661.50M |
|
Other Working Capital Changes
|
| 0.27M | | | 1.17M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.17M | | 2.02M | 0.94M | -23.06M | 79.43M | 288.08M | 2.63M | 136.70M | 64.85M | 519.90M | 2.12M | 190.42M | 210.17M | 952.46M | 197.92M | 328.11M | -528.62M | 519.93M | 811.66M | 992.08M | | 300.42M | 1,174.02M |
|
Amortizatization of Intangibles
|
0.03M | 0.01M | | 0.38M | 0.09M | -3.96M | 1.39M | 17.57M | 0.14M | 11.60M | -0.23M | 26.53M | 0.45M | 13.51M | 27.10M | 116.57M | 28.10M | 69.08M | 9.58M | 109.47M | 67.71M | 126.28M | | 36.33M | 44.20M |
|
Amortization
|
8.41M | 0.52M | 0.81M | 3.06M | 1.15M | 4.76M | 5.43M | 614.23M | 50.37M | 70.47M | 4.82M | 94.04M | 81.87M | 3.29M | 94.34M | 42.59M | 48.85M | 140.63M | 7,526.93M | 79.80M | 476.90M | 254.15M | 120.16M | 6.94M | 245.94M |
|
Depreciation & Amortization (CF)
|
| 0.06M | | 1.02M | 12.64M | -5.76M | 12.55M | 88.82M | 37.13M | 25.54M | 5.28M | 64.40M | 83.81M | 78.61M | 35.59M | 178.49M | 146.10M | 187.87M | 31.69M | 349.45M | 161.23M | 198.16M | | 282.90M | 508.99M |
|
Capital Expenditures
|
| -0.30M | | -4.70M | -0.72M | -20.06M | -206.18M | -540.95M | -3.18M | -292.81M | -49.52M | -709.07M | -1.05M | 21.24M | -115.18M | -628.18M | -26.64M | -114.15M | -95.27M | -180.88M | -9.47M | -10.15M | | | |
|
Sales of Property, Plant and Equipment
|
| | | | 0.70M | -5.84M | 30.96M | 43.55M | | | | | | | | | | | | 16.26M | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | -393.03M | |
|
Cash from Investing Activities
|
| 0.31M | | -3.47M | -0.52M | 73.48M | -116.95M | -129.34M | -2.89M | -614.54M | -975.06M | -1343.37M | -0.82M | -56.85M | -426.19M | -923.64M | 14.94M | -29.42M | -198.84M | -46.62M | -594.04M | -831.82M | | -342.18M | -688.41M |
|
Other financing activities
|
| 0.11M | | 0.23M | 0.01M | 1.63M | 13.46M | 21.55M | 0.06M | 8.08M | -2.34M | 12.32M | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.02M | | 1.50M | 1.08M | -34.61M | 16.55M | 0.40M | -0.03M | 500.52M | 149.22M | 852.52M | -1.12M | -91.80M | 102.96M | -143.70M | -218.50M | -299.71M | -105.72M | -474.92M | -213.50M | -4.80M | | 58.64M | -1218.43M |
|
Dividends Paid - Common
|
| | | -0.61M | | | -55.58M | -98.78M | | -0.97M | -0.00M | -1.48M | | | -0.22M | -4.26M | | -4.88M | | -7.74M | | | | -45.39M | -14.41M |
|
Exchange Rate Effect
|
| -0.00M | | 0.06M | 0.04M | 37.71M | 59.88M | 98.00M | 0.21M | 0.34M | 18.97M | 38.75M | -0.58M | -22.30M | 27.70M | 18.37M | 1.23M | 2.33M | 0.46M | 3.69M | 7.81M | 5.22M | | 49.15M | 98.44M |
|
Change in Cash
|
| 0.49M | | 0.05M | 1.50M | 15.80M | -20.97M | -92.38M | -0.29M | 22.68M | 10.08M | 29.05M | 0.17M | 41.77M | -113.06M | -114.88M | -5.64M | -1.02M | 3.59M | -1.62M | 4.12M | 15.93M | | 16.86M | -433.64M |
|
Free Cash Flow
|
| 0.46M | | 6.72M | 88.66M | -3.01M | 285.60M | 829.03M | 358.98M | 429.51M | 114.37M | 1,102.77M | 3.17M | 169.18M | 325.34M | 1,580.64M | 224.56M | 442.25M | -433.34M | 700.81M | 821.13M | 1,002.22M | | 300.42M | 1,174.02M |
|
Net Cash Flow
|
| 0.49M | | 0.05M | 80.07M | 15.80M | -20.97M | 405.12M | -11.44M | 22.68M | -760.99M | -546.51M | 0.17M | 41.77M | -113.06M | -114.88M | -5.64M | -1.02M | -833.18M | -1.62M | 4.12M | 155.46M | | 16.88M | -732.82M |