|
Net Income
|
205.00M | 118.84M | 93.29M | 150.05M | 107.88M | 70.90M | 75.38M | 104.46M | 16.29M | -3.05M | 14.81M | -77.23M | 1.90M | -21.38M | -11.47M | 42.06M | 1.90M | -21.38M | 8.12M | 591.14M | -5.69M | | | 3.83M | 244.32M | -26.08M | -3.84M | 278.50M | -53.17M | -234.60M | -34.98M | 25.59M | 52.04M | 47.70M | -4.64M | -9.39M | | | | | -64.65M | 192.69M | 143.96M | -240.06M | -305.22M | -130.49M | -188.79M | 195.76M | 98.03M | -354.06M | -872.92M | 630.31M | -922.94M | 33.36M | -427.07M | 1,174.58M | 710.39M | 474.95M | 21.38M | 513.99M | 6.85M | -18.26M | 65.54M | -144.62M | -197.72M | 432.52M | 202.10M | 196.25M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 1.34M | | | | 8.35M | | -0.38M | | | | | | | | | | | | | | 5.86M | 5.44M | 5.31M | 5.33M | 5.65M | 5.86M | 6.18M | 6.68M | 7.58M | 8.21M | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
9.91M | 11.88M | 9.09M | 8.16M | 9.95M | 10.00M | 13.53M | 14.01M | 13.45M | 12.13M | 11.51M | 5.05M | 16.25M | 10.68M | 11.49M | 2.70M | 26.07M | 8.58M | 9.38M | 12.96M | 15.89M | 9.61M | 7.01M | 9.36M | 7.48M | 6.65M | 5.72M | -5.54M | 5.62M | 10.43M | 7.77M | -4.51M | 3.75M | 4.16M | 5.15M | 3.91M | 4.91M | 5.71M | 5.24M | 5.48M | 10.90M | 23.87M | 1.78M | 1.87M | 6.84M | 2.57M | 2.50M | 2.47M | 7.53M | 3.18M | 3.08M | 2.78M | 7.33M | 3.72M | 3.83M | 1.49M | 8.64M | 4.54M | 2.87M | 4.19M | 7.37M | 4.18M | 4.19M | 4.35M | 8.82M | 5.08M | 5.17M | 4.61M |
|
Deferred Taxes
|
16.45M | 18.04M | 17.02M | -4.08M | 3.23M | 4.51M | -4.37M | 13.66M | 23.10M | -15.51M | -7.47M | -2.49M | -2.27M | 32.89M | -35.85M | 16.12M | 0.30M | 6.69M | -30.33M | -5.68M | 8.15M | 5.64M | -7.25M | -13.86M | 200.30M | -512.53M | 38.74M | -2.04M | -23.58M | -100.93M | 51.65M | 148.76M | -24.32M | 34.86M | 10.53M | -163.90M | 213.69M | -23.50M | 68.92M | 86.44M | -11.56M | 40.79M | 48.90M | 0.96M | -99.75M | -25.68M | -61.28M | 68.41M | 37.35M | -92.32M | -359.69M | 276.77M | -334.18M | 14.37M | 160.68M | 83.08M | 217.35M | 159.45M | -4.41M | 125.04M | -4.84M | 3.62M | 17.41M | -50.06M | -91.64M | 156.94M | 74.84M | 21.07M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | 54.60M | 32.84M | 50.59M | -32.82M | -13.84M | -7.03M | -0.06M | 117.32M | 30.48M | 16.03M | -35.74M | 265.22M | 6.29M | 12.76M | -4.63M | 182.60M | 48.72M | 79.42M | 77.96M | 9.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| 0.08M | 0.20M | | | 0.38M | 0.45M | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
1.87M | 7.92M | 3.25M | 2.09M | -1.44M | 2.31M | 7.61M | -18.38M | 0.32M | -5.46M | 15.13M | -55.67M | -19.71M | -170.27M | -0.28M | -91.75M | 2.18M | 30.17M | 19.86M | 15.27M | 3.67M | 1.42M | 7.53M | 30.58M | 2.15M | 4.14M | 48.04M | 6.82M | -7.28M | 5.61M | 15.20M | 0.73M | 6.28M | 132.30M | 45.74M | 3.74M | 11.34M | 3.28M | 134.32M | 8.07M | 4.71M | 1.51M | 0.06M | 29.28M | 12.05M | 5.94M | 3.57M | -0.34M | 4.49M | 5.57M | 12.45M | 19.70M | 13.39M | 6.24M | -12.08M | 1.43M | 9.48M | 105.99M | 5.52M | 11.38M | -20.30M | 0.81M | 37.66M | 6.53M | 13.09M | 14.21M | 67.46M | 2.41M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 115.48M | 0.34M | | | | | | | | | | | | | | | 828.90M | | | | | | | 137.87M | | | | | 18.65M | | | | | | 327.40M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 4.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
249.78M | 316.47M | 161.96M | 332.24M | 174.11M | 331.73M | 625.47M | | 435.24M | 360.24M | 456.92M | 275.20M | 229.49M | 138.46M | 162.21M | 197.95M | 268.28M | 125.11M | 195.61M | 69.78M | 349.94M | 228.08M | 293.09M | 65.67M | 228.37M | 65.84M | 110.07M | 107.31M | 129.95M | 95.45M | 162.91M | 75.95M | 211.79M | 88.68M | 181.38M | 166.84M | 259.34M | 191.59M | 239.29M | 195.60M | 308.65M | 252.02M | 305.42M | 114.47M | 267.39M | 143.80M | 223.16M | 160.72M | 219.65M | 239.23M | 214.41M | 253.07M | 336.39M | 191.97M | 264.38M | 442.27M | 248.74M | 198.73M | 205.99M | 161.13M | 185.06M | 191.76M | 170.15M | 268.80M | 215.66M | 282.49M | 233.76M | 297.05M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 473.05M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
1.67M | 0.73M | 1.05M | 0.53M | 2.19M | 1.79M | -0.09M | 0.27M | 2.47M | 1.11M | 0.57M | 3.46M | 1.89M | 1.75M | 0.19M | 0.84M | 0.50M | 0.26M | 1.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.64M | 3.99M | 3.04M | 1.78M | 1.82M | 1.72M | 1.71M | 2.70M | 1.65M | 1.69M | 2.45M | 6.35M | 5.81M | 6.60M | 6.03M | 6.12M | 5.99M | 8.90M | 2.04M | 2.07M | 2.05M | 2.29M | 2.30M | 2.32M | 2.33M | 2.33M | 2.40M | 3.71M | 2.61M | 2.62M | 2.67M | 2.70M | 2.71M | 2.65M |
|
Depreciation & Amortization (CF)
|
106.00M | 107.47M | 109.97M | 113.76M | 119.19M | 119.00M | 161.43M | 154.28M | 149.06M | 157.80M | 159.75M | -36.03M | 155.35M | 153.82M | 153.88M | -35.93M | 111.58M | 109.53M | 117.73M | 161.35M | 129.12M | 137.90M | 148.66M | 116.96M | 149.71M | 138.13M | 146.84M | -55.35M | 154.99M | 135.22M | 151.71M | -21.98M | 95.68M | 91.64M | 102.01M | 122.71M | 124.67M | 119.09M | 119.58M | 130.09M | 125.16M | 129.00M | 120.46M | 133.84M | 129.16M | 113.55M | 114.46M | 144.65M | 128.94M | 122.61M | 129.73M | 133.83M | 118.62M | 116.18M | 114.17M | 112.25M | 105.22M | 103.68M | 111.86M | 112.83M | 118.65M | 117.54M | 121.23M | 128.34M | 127.06M | 152.59M | 149.32M | 145.13M |
|
Change in Receivables
|
30.46M | -131.01M | -14.66M | 30.61M | 152.80M | -75.82M | -10.14M | -163.09M | 26.90M | -78.00M | 0.89M | -33.56M | -17.99M | 58.02M | -26.68M | -33.58M | -27.14M | 1.78M | 14.21M | -124.83M | 22.23M | 30.69M | 11.32M | 25.69M | -26.66M | -66.52M | -25.88M | 17.96M | 14.83M | -32.93M | 13.55M | 50.99M | -9.97M | 3.31M | -6.08M | 45.53M | -14.51M | -29.65M | -5.97M | 107.86M | -94.48M | -31.51M | -28.72M | 36.09M | -43.64M | -24.63M | 3.43M | 69.74M | 7.59M | 10.61M | 91.06M | 75.21M | -66.58M | 185.20M | 31.48M | -129.76M | -210.38M | -35.40M | -17.47M | 40.50M | 0.82M | 13.23M | 1.96M | 43.99M | 72.10M | -81.87M | -39.27M | 115.68M |
|
Change in Inventory
|
49.87M | 46.98M | -14.12M | -2.94M | 22.50M | -36.11M | -31.52M | 94.05M | 29.43M | -31.14M | 17.97M | -10.76M | -26.66M | -20.06M | 38.52M | 29.37M | 30.73M | -10.96M | -8.77M | -23.89M | -1.73M | -8.18M | -2.63M | -36.90M | 2.00M | 6.12M | 1.80M | -10.86M | 18.46M | -10.51M | -12.12M | 5.66M | -0.59M | 0.26M | 6.49M | -10.42M | -0.07M | -0.18M | -0.77M | -0.01M | 6.93M | -5.40M | -3.71M | -0.54M | 3.28M | 0.05M | -0.23M | -0.43M | -0.41M | -1.52M | -0.21M | 0.66M | 0.32M | 8.02M | 5.16M | 7.50M | 2.18M | -2.87M | -6.46M | -0.16M | -5.48M | 0.14M | -1.54M | 1.61M | 13.02M | 11.73M | -8.50M | -4.62M |
|
Change in Account Payables
|
-43.69M | -21.27M | -15.59M | 10.09M | 45.23M | -19.82M | 37.76M | 15.67M | 7.28M | 13.90M | 77.14M | 44.52M | -39.31M | -1.95M | 46.48M | -29.14M | -26.47M | 13.00M | -5.02M | -81.46M | 16.59M | 36.78M | 98.46M | -147.85M | -12.62M | -81.25M | -29.30M | -8.65M | -8.32M | -35.81M | 33.14M | -6.24M | 24.95M | -4.14M | -5.45M | 30.31M | 2.15M | -5.35M | 5.73M | 10.23M | -5.96M | 35.31M | 25.93M | -61.69M | 2.32M | -17.81M | -14.15M | -18.84M | -3.81M | 18.51M | -7.77M | -3.92M | -2.03M | 30.54M | -0.68M | 25.95M | -19.24M | -16.98M | 35.02M | -54.11M | 23.07M | -24.85M | -2.86M | 0.45M | 13.40M | -13.45M | -17.92M | 39.58M |
|
Change in Accured Expenses
|
26.25M | 18.87M | -80.71M | 116.12M | 24.09M | 40.55M | 44.73M | 19.86M | 75.86M | -46.26M | 36.98M | 11.94M | 62.23M | -127.93M | 54.56M | -39.77M | 50.31M | -54.48M | 126.60M | -200.87M | 51.23M | 23.48M | 41.76M | 110.99M | -80.81M | -37.25M | 12.36M | -55.49M | 35.87M | -20.52M | 20.64M | 42.16M | 35.77M | -22.25M | 19.21M | 49.24M | 24.91M | -30.28M | 35.79M | 22.72M | -34.43M | -1.96M | 4.70M | 8.18M | -13.63M | -35.99M | 9.14M | 34.03M | -9.87M | 24.63M | 42.20M | 50.54M | -26.09M | 42.91M | 19.20M | -40.98M | -75.79M | 0.34M | -2.36M | 10.67M | 44.85M | 0.36M | 0.34M | -3.62M | -24.58M | 2.40M | 0.05M | -3.90M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.70M | 14.20M | 9.42M | 60.29M | 11.35M | -7.60M | -12.24M | -110.00M | 35.89M | | 102.52M | -51.36M | -52.84M | 0.82M | 113.80M | 0.56M | 0.09M | | | -0.07M | 0.07M | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-5.33M | -13.18M | 3.95M | -2.73M | -15.99M | -4.04M | -12.15M | 68.20M | -9.45M | 33.13M | -7.23M | 7.09M | 10.84M | 8.87M | -5.50M | 23.45M | 10.86M | 17.21M | -67.43M | -16.43M | -15.49M | -9.04M | 8.08M | -28.64M | -38.36M | -45.21M | -19.90M | -24.94M | -18.98M | -28.16M | -24.29M | -5.25M | -10.93M | -33.64M | 11.78M | 10.77M | 1.05M | -2.38M | 0.64M | -4.22M | -3.96M | -0.33M | -1.44M | 2.61M | -4.71M | -1.83M | 1.84M | -0.22M | -0.29M | 1.37M | -0.01M | 22.77M | -2.37M | -1.04M | -18.23M | 0.14M | -0.77M | -0.94M | -0.41M | 0.89M | 45.37M | 0.18M | 0.79M | 0.75M | -23.28M | 0.10M | 0.29M | 0.35M |
|
Capital Expenditures
|
299.56M | 196.86M | 192.70M | 230.96M | 265.34M | 312.28M | 244.28M | 332.12M | 254.78M | 330.66M | 412.02M | 180.91M | 306.45M | 407.95M | 437.62M | 93.48M | 349.82M | 357.63M | 313.68M | 474.93M | 451.01M | 368.29M | 355.31M | 284.85M | 287.80M | 328.68M | 247.78M | -23.91M | 77.66M | 37.60M | 64.13M | -6.65M | 103.92M | 146.04M | 149.50M | 233.38M | 232.49M | 264.17M | 297.46M | 322.27M | 299.14M | 329.23M | 336.14M | 228.10M | 152.05M | 134.85M | 108.33M | 92.06M | 123.43M | 128.96M | 96.76M | 116.71M | 122.32M | 136.67M | 133.55M | 173.22M | 170.03M | 195.99M | 205.64M | 107.75M | 168.18M | 151.92M | 114.74M | 105.50M | 131.47M | 113.56M | 75.54M | 174.41M |
|
Sales of Property, Plant and Equipment
|
43.83M | 4.36M | 22.23M | -0.53M | 0.15M | 2.33M | 22.46M | 34.90M | 0.30M | 7.18M | 687.81M | 51.99M | 28.61M | 223.62M | 331.71M | 61.68M | 74.62M | 33.00M | 357.01M | 19.33M | 125.53M | 7.55M | 8.06M | 215.70M | 2.11M | 4.82M | 76.11M | 3.69M | 8.45M | 9.83M | 20.69M | 8.01M | 9.87M | 318.30M | 80.79M | 5.23M | 101.76M | 51.66M | 347.39M | 10.96M | 5.81M | 1.28M | 8.19M | 29.88M | 13.97M | 12.15M | 5.86M | 16.34M | 5.00M | 6.96M | 12.27M | 21.02M | 19.42M | 7.11M | 4.04M | 6.89M | 10.52M | 132.29M | 19.13M | 8.09M | 8.52M | 7.49M | 8.14M | 36.58M | 16.63M | 20.78M | 67.79M | 2.45M |
|
Acquisitions
|
-0.72M | -1.37M | -1.67M | -1.09M | 0.45M | 3,475.22M | -1.47M | -3.99M | -1.47M | -2.40M | -66.99M | 14.98M | 10.25M | 11.59M | -3.14M | 4.75M | 12.50M | 4.10M | 1.51M | 17.60M | 10.00M | 29.00M | -147.53M | 13.32M | 27.99M | 15.77M | 26.46M | 2.06M | 5.58M | | -1.02M | -4.55M | -5.91M | -18.79M | 24.70M | | 299.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 517.60M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | 7.86M | 74.77M | -123.87M | 818.39M | | | 47.42M | 54.75M | -6.21M | -13.09M | 50.41M | -201.43M | 395.76M | -1.25M | -28.26M | -40.17M | 0.50M | -6.88M | -26.86M | 458.24M | | | | | 1.31M | 0.75M | 1.20M | -3.26M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-255.01M | -191.13M | -168.80M | -230.40M | -265.64M | -4771.09M | -507.24M | | -253.01M | -321.08M | 342.78M | -347.21M | -288.08M | 288.08M | -586.78M | -413.63M | -239.40M | -308.35M | -11.68M | -419.69M | -335.48M | -389.74M | -199.72M | -116.44M | -319.90M | -352.71M | -209.72M | -113.88M | 320.98M | -29.02M | -70.68M | 266.09M | -88.14M | 191.05M | -57.79M | -267.04M | -426.34M | -212.52M | 54.03M | -309.82M | -293.33M | -327.95M | -327.95M | -198.21M | -138.07M | -122.70M | -102.48M | -75.71M | -118.42M | -121.99M | -84.50M | -95.69M | -102.89M | -129.56M | -129.51M | -166.33M | -159.51M | -63.69M | -186.51M | -99.66M | -159.66M | -144.54M | -110.05M | -70.22M | -633.60M | -94.92M | -7.75M | -164.64M |
|
Other financing activities
|
0.14M | -8.61M | -8.94M | 20.69M | 3.14M | 77.43M | 3.66M | 0.02M | 4.52M | 10.91M | 0.11M | 0.15M | 0.75M | 0.86M | 0.97M | 6.10M | 0.73M | 1.46M | 0.13M | 0.61M | 0.09M | | | | 18.26M | -0.08M | -0.04M | 288.68M | -5.41M | -5.41M | -5.42M | 9.58M | -10.46M | -11.48M | -11.40M | 1.43M | 18.60M | 1.03M | 0.03M | 0.94M | 3.34M | 6.60M | 0.03M | 0.69M | 11.07M | 0.85M | 3.40M | 10.73M | 1.32M | | 0.66M | 12.49M | 0.10M | 0.16M | 1.28M | 1.72M | 0.01M | 0.35M | | | 1.48M | 13.50M | 0.20M | 0.10M | 0.63M | 0.31M | 0.02M | 0.51M |
|
Cash from Financing Activities
|
-61.72M | -88.58M | -69.07M | -68.64M | 1,904.93M | 2,594.67M | -119.75M | | -87.33M | -140.33M | -353.70M | -24.78M | -29.82M | -29.64M | -28.69M | 6.58M | -33.56M | 155.55M | -30.36M | -120.88M | -13.95M | -11.95M | -27.09M | -18.74M | -80.14M | 291.66M | 172.60M | -10.35M | -96.86M | -395.45M | -109.61M | -368.49M | -116.69M | -35.08M | -107.11M | 326.87M | -259.67M | -6.72M | -305.49M | 88.74M | -8.55M | 84.56M | -4.60M | 94.54M | -107.57M | -33.20M | 9.72M | -219.73M | -87.46M | -107.71M | 45.95M | -374.56M | -228.50M | -70.74M | -133.51M | -256.21M | -107.75M | -115.07M | -33.59M | -69.68M | -23.86M | -45.29M | -62.72M | -144.81M | 375.75M | -184.56M | -224.57M | -136.27M |
|
Dividends Paid - Common
|
18.06M | 18.07M | 18.08M | 18.09M | 18.12M | 22.58M | 22.58M | 22.59M | 22.62M | 22.67M | 22.68M | 28.38M | 28.39M | 28.45M | 28.46M | 56.99M | | 28.60M | 28.61M | 28.62M | 14.35M | 14.38M | 14.39M | 14.39M | 14.40M | 14.31M | 2.28M | 2.29M | 2.29M | | | | | | | | 13.13M | 13.61M | 14.10M | 14.59M | 15.12M | 15.69M | 16.25M | 16.82M | 17.44M | 3.49M | 21.05M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-66.96M | 36.76M | -75.91M | 33.20M | 1,813.40M | -1844.69M | -1.52M | | 94.90M | -101.18M | 446.00M | -96.79M | -88.42M | -87.11M | 30.75M | -209.10M | 3.18M | 46.88M | -50.85M | 306.36M | -13.33M | -180.03M | -101.86M | -48.58M | -171.67M | -166.96M | -93.97M | -16.88M | 354.07M | -329.02M | -17.38M | -26.45M | 7.47M | 237.77M | -10.38M | 228.01M | -426.68M | -27.64M | -12.17M | -25.47M | 6.77M | 8.64M | -27.13M | 10.80M | 21.74M | -12.11M | 130.40M | -134.72M | 13.76M | 9.52M | 175.87M | -217.19M | 5.00M | -8.33M | 1.36M | 19.73M | -18.52M | 19.97M | -14.11M | -8.21M | 1.54M | 1.94M | -2.61M | 53.76M | -42.19M | 3.00M | 1.44M | -3.87M |
|
Free Cash Flow
|
-49.78M | 119.61M | -30.74M | 101.28M | -91.23M | 19.45M | 381.19M | -332.12M | 180.47M | 29.58M | 44.90M | 94.29M | -76.96M | -269.49M | -275.41M | 104.47M | -81.54M | -232.53M | -118.07M | -405.15M | -101.07M | -140.21M | -62.23M | -219.17M | -59.43M | -262.83M | -137.71M | 131.23M | 52.30M | 57.84M | 98.78M | 82.60M | 107.87M | -57.36M | 31.88M | -66.55M | 26.86M | -72.58M | -58.18M | -126.67M | 9.51M | -77.21M | -30.72M | -113.63M | 115.34M | 8.95M | 114.83M | 68.67M | 96.22M | 110.27M | 117.65M | 136.36M | 214.08M | 55.30M | 130.83M | 269.05M | 78.71M | 2.74M | 0.35M | 53.38M | 16.88M | 39.85M | 55.41M | 163.30M | 84.19M | 168.93M | 158.22M | 122.64M |
|
Net Cash Flow
|
-66.96M | 36.76M | -75.91M | 33.20M | 1,813.40M | -1844.69M | -1.52M | | 94.90M | -101.18M | 446.00M | -96.79M | -88.42M | 396.90M | -453.26M | -209.10M | -4.68M | -27.70M | 153.56M | -470.79M | 0.51M | -173.62M | 66.28M | -69.51M | -171.67M | 4.80M | 72.94M | -16.91M | 354.07M | -329.02M | -17.38M | -26.45M | 6.96M | 244.65M | 16.48M | 226.68M | -426.68M | -27.64M | -12.17M | -25.47M | 6.77M | 8.64M | -27.13M | 10.80M | 21.74M | -12.11M | 130.40M | -134.72M | 13.76M | 9.52M | 175.87M | -217.19M | 5.00M | -8.33M | 1.36M | 19.73M | -18.52M | 19.97M | -14.11M | -8.21M | 1.54M | 1.94M | -2.61M | 53.76M | -42.19M | 3.00M | 1.44M | -3.87M |