|
Net Income
|
476.24M | 681.63M | 883.62M | 1,051.26M | 1,228.60M | 1,439.00M | 1,624.00M | 1,552.00M | 1,502.00M | 2,099.00M | 1,900.00M | 1,392.00M | 2,134.00M | 2,286.00M | 2,119.00M | 2,225.00M |
|
Depreciation and Depletion
|
| | | | | 172.00M | 233.00M | 266.00M | 313.00M | 347.00M | 363.00M | 407.00M | 392.00M | 385.00M | 390.00M | 354.00M |
|
Share-based Compensation
|
44.82M | 56.98M | 90.23M | 107.36M | 118.80M | 135.00M | 192.00M | 217.00M | 221.00M | 267.00M | 217.00M | 232.00M | 246.00M | 261.00M | 176.00M | 175.00M |
|
Deferred Taxes
|
-26.59M | -51.91M | -8.60M | -117.91M | -88.20M | -100.00M | -126.00M | -91.00M | 124.00M | 8.00M | -306.00M | 184.00M | 27.00M | -273.00M | -339.00M | -355.00M |
|
Gains from Sales and Divestitures
|
| 0.63M | 0.89M | 1.02M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
9.88M | 24.30M | 10.50M | 5.80M | -52.60M | -31.00M | 954.00M | 884.00M | 385.00M | 513.00M | 483.00M | 531.00M | 1,660.00M | 546.00M | 379.00M | -32.00M |
|
Asset Writedowns and Impairment
|
3.35M | 5.95M | 4.58M | 5.08M | 3.60M | 5.00M | 10.00M | 12.00M | 15.00M | 13.00M | | | | | | |
|
Non-cash Items
|
| 11.30M | 10.04M | 5.67M | | | | | | | | | | | | |
|
Cash from Operations
|
672.33M | 764.65M | 875.15M | 1,172.58M | 1,423.80M | 1,473.00M | 2,187.00M | 1,645.00M | 2,407.00M | 2,592.00M | 2,499.00M | 3,299.00M | 2,495.00M | 2,568.00M | 2,330.00M | 2,124.00M |
|
Depreciation & Amortization (CF)
|
89.37M | 110.17M | 124.17M | 156.59M | 179.90M | 208.00M | 330.00M | 379.00M | 443.00M | 498.00M | 526.00M | 559.00M | 574.00M | 569.00M | 555.00M | 542.00M |
|
Change in Receivables
|
98.45M | 278.42M | 284.17M | 158.60M | 258.50M | 259.00M | 322.00M | 330.00M | 249.00M | 365.00M | -37.00M | -264.00M | 407.00M | 238.00M | 43.00M | 49.00M |
|
Change in Account Payables
|
6.67M | 18.60M | -8.59M | 32.77M | -12.10M | 26.00M | 19.00M | 6.00M | 16.00M | -4.00M | 8.00M | 109.00M | -35.00M | -11.00M | -23.00M | -23.00M |
|
Change in Accured Expenses
|
207.88M | 348.90M | 195.04M | 208.44M | 313.50M | 41.00M | 433.00M | 54.00M | 671.00M | 56.00M | -159.00M | 302.00M | -413.00M | -392.00M | -242.00M | -96.00M |
|
Other Working Capital Changes
|
42.78M | 75.35M | 99.22M | 0.01M | 74.70M | 119.00M | 50.00M | 104.00M | 270.00M | -86.00M | -159.00M | -73.00M | -348.00M | -343.00M | -123.00M | 386.00M |
|
Capital Expenditures
|
76.64M | 185.51M | 288.22M | 334.46M | 261.60M | 212.00M | 273.00M | 300.00M | 284.00M | 377.00M | 392.00M | 398.00M | 279.00M | 332.00M | 317.00M | 297.00M |
|
Acquisitions
|
68.61M | 33.86M | 82.80M | 59.89M | 193.80M | 2,691.00M | 2.00M | 334.00M | 216.00M | 1,111.00M | 617.00M | 1,123.00M | 970.00M | 367.00M | 409.00M | 1,615.00M |
|
Divestments
|
| | | | | | | | | | | | | 28.00M | | |
|
Change in Acquisitions & Divestments
|
98.70M | 706.67M | 859.40M | 1,252.82M | 1,573.40M | 2,240.00M | 1,290.00M | 3,982.00M | 3,404.00M | 1,838.00M | 2,107.00M | 549.00M | 1,078.00M | 1,315.00M | 527.00M | 265.00M |
|
Cash from Investing Activities
|
-394.76M | -446.89M | -850.28M | -570.05M | -730.80M | -3161.00M | -1371.00M | -963.00M | -582.00M | -1627.00M | 1,588.00M | -1238.00M | -2164.00M | -106.00M | -331.00M | -1646.00M |
|
Other financing activities
|
61.65M | 107.08M | 39.14M | 48.37M | 30.60M | 24.00M | 34.00M | | | 4.00M | | | | 3.00M | | |
|
Cash from Financing Activities
|
76.95M | 120.00M | -255.46M | -342.99M | -30.90M | 1,503.00M | -682.00M | -743.00M | -1985.00M | -1693.00M | -2569.00M | -2009.00M | -1203.00M | -1939.00M | -1609.00M | -915.00M |
|
Dividends Paid - Common
|
| | | | | | | | 265.00M | 468.00M | 453.00M | 480.00M | 509.00M | 564.00M | 591.00M | 600.00M |
|
Exchange Rate Effect
|
11.36M | 2.27M | 0.52M | -0.38M | -19.20M | -18.00M | -19.00M | -30.00M | 51.00M | -36.00M | -34.00M | -17.00M | -16.00M | -21.00M | 33.00M | -49.00M |
|
Change in Cash
|
365.86M | 440.04M | -230.06M | 259.17M | 642.90M | -203.00M | 115.00M | -91.00M | -109.00M | -764.00M | 1,484.00M | 35.00M | -888.00M | 502.00M | 423.00M | -486.00M |
|
Beginning Cash Balance
|
735.07M | 1,100.93M | 1,540.97M | 1,310.93M | 1,570.10M | 2,213.00M | 2,010.00M | 2,125.00M | 2,034.00M | 1,925.00M | 1,161.00M | 2,645.00M | 2,680.00M | 1,689.00M | 2,198.00M | 2,717.00M |
|
Free Cash Flow
|
595.69M | 579.14M | 586.93M | 838.12M | 1,162.20M | 1,261.00M | 1,914.00M | 1,345.00M | 2,123.00M | 2,215.00M | 2,107.00M | 2,901.00M | 2,216.00M | 2,236.00M | 2,013.00M | 1,827.00M |
|
Net Cash Flow
|
354.51M | 437.77M | -230.58M | 259.55M | 662.10M | -185.00M | 134.00M | -61.00M | -160.00M | -728.00M | 1,518.00M | 52.00M | -872.00M | 523.00M | 390.00M | -437.00M |