|
Net Income
|
-1.24M | 12.16M | 12.00M | -74.00M | 35.00M | 5.00M | 730.00M | 657.00M | 789.00M | 744.00M | 20.00M | 1424.00M | 2002.00M | 971.00M | 882.00M | 902.00M |
|
Depreciation and Depletion
|
219.62M | 214.74M | 214.00M | 207.00M | 204.00M | 220.00M | 223.00M | 177.00M | 196.00M | 219.00M | 233.00M | 258.00M | 305.00M | 317.00M | 331.00M | 366.00M |
|
Share-based Compensation
|
75.06M | 53.93M | 72.00M | 50.00M | 28.00M | 51.00M | 52.00M | 69.00M | 79.00M | 61.00M | 56.00M | 97.00M | 79.00M | 77.00M | 77.00M | 88.00M |
|
Deferred Taxes
|
83.12M | -18.88M | 29.00M | 7.00M | 19.00M | 23.00M | 112.00M | 37.00M | 9.00M | 73.00M | 15.00M | 85.00M | -57.00M | 1.00M | -49.00M | 13.00M |
|
Gains from Sales and Divestitures
|
0.36M | 0.74M | 0.93M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.92M | 12.41M | 10.31M | -16.00M | -19.00M | 12.00M | 33.00M | -10.00M | 23.00M | 21.00M | 70.00M | 78.00M | 54.00M | -66.00M | 42.00M | -41.00M |
|
Asset Writedowns and Impairment
|
320.97M | 291.74M | 280.00M | 269.00M | 270.00M | 296.00M | 297.00M | 7.00M | 8.00M | 6.00M | 11.00M | 19.00M | 4.00M | 3.00M | 1.00M | 5.00M |
|
Non-cash Items
|
| 9.83M | 7.96M | | | | | | | | | | | | | |
|
Cash from Operations
|
997.42M | 1118.05M | 895.00M | 1187.00M | 652.00M | 944.00M | 821.00M | 1116.00M | 1175.00M | 1200.00M | 1243.00M | 2005.00M | 2233.00M | 1718.00M | 1272.00M | 1334.00M |
|
Depreciation & Amortization (CF)
|
256.69M | 253.96M | 281.00M | 287.00M | 283.00M | 314.00M | 304.00M | 249.00M | 270.00M | 309.00M | 329.00M | 361.00M | 408.00M | 437.00M | 439.00M | 493.00M |
|
Change in Receivables
|
314.10M | 309.93M | 307.00M | 243.00M | 247.00M | 312.00M | 262.00M | 42.00M | -9.00M | 65.00M | 63.00M | 455.00M | -81.00M | -246.00M | 15.00M | 71.00M |
|
Change in Accured Expenses
|
56.53M | 18.23M | -18.00M | -13.00M | -21.00M | 74.00M | -24.00M | 56.00M | -8.00M | -19.00M | 73.00M | 452.00M | 35.00M | -149.00M | -55.00M | -67.00M |
|
Change in Taxes
|
21.19M | 33.73M | 39.00M | 100.00M | -93.00M | -84.00M | -41.00M | 42.00M | 16.00M | 4.00M | 29.00M | 22.00M | -20.00M | -31.00M | -2.00M | 16.00M |
|
Other Working Capital Changes
|
-21.96M | -16.16M | -14.00M | 8.00M | 11.00M | -2.00M | 42.00M | -25.00M | 26.00M | -31.00M | 4.00M | 37.00M | 9.00M | -53.00M | 73.00M | 79.00M |
|
Capital Expenditures
|
166.93M | 205.40M | 161.00M | 182.00M | 231.00M | 308.00M | 263.00M | 293.00M | 252.00M | 383.00M | 400.00M | 418.00M | 403.00M | 404.00M | 408.00M | 425.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 1.00M | 2.00M | 91.00M | 3.00M | 3.00M | | | |
|
Acquisitions
|
18.30M | | 1299.00M | 51.00M | 213.00M | 728.00M | 67.00M | 139.00M | 581.00M | 421.00M | 58.00M | 330.00M | 331.00M | 144.00M | 611.00M | 2164.00M |
|
Divestments
|
| | | | 296.00M | | | 295.00M | 1.00M | 2.00M | | | 755.00M | | | |
|
Change in Acquisitions & Divestments
|
| | 214.00M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-195.90M | -216.51M | -1243.00M | -217.00M | 328.00M | -1025.00M | -362.00M | -127.00M | -830.00M | -801.00M | -411.00M | -772.00M | 21.00M | -543.00M | -1061.00M | -2548.00M |
|
Other financing activities
|
-30.59M | -8.36M | -20.00M | 12.00M | 10.00M | -7.00M | 63.00M | -45.00M | 37.00M | 23.00M | -17.00M | 44.00M | -38.00M | -39.00M | 14.00M | 21.00M |
|
Cash from Financing Activities
|
-521.20M | -986.49M | 64.00M | -822.00M | -1106.00M | 86.00M | -518.00M | -738.00M | -592.00M | -401.00M | 225.00M | -1267.00M | -2540.00M | -1732.00M | 160.00M | 1084.00M |
|
Dividends Paid - Common
|
74.75M | 71.32M | 65.00M | 108.00M | 185.00M | 187.00M | 212.00M | 223.00M | 247.00M | 266.00M | 286.00M | 297.00M | 309.00M | 305.00M | 314.00M | 331.00M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | -7.00M |
|
Change in Cash
|
280.31M | -84.95M | -284.00M | 148.00M | -126.00M | 5.00M | -59.00M | 251.00M | -247.00M | -2.00M | 1057.00M | -34.00M | -286.00M | -557.00M | 371.00M | -137.00M |
|
Free Cash Flow
|
830.49M | 912.65M | 734.00M | 1005.00M | 421.00M | 636.00M | 558.00M | 823.00M | 923.00M | 817.00M | 843.00M | 1587.00M | 1830.00M | 1314.00M | 864.00M | 909.00M |
|
Net Cash Flow
|
280.31M | -84.95M | -284.00M | 148.00M | -126.00M | 5.00M | -59.00M | 251.00M | -247.00M | -2.00M | 1057.00M | -34.00M | -286.00M | -557.00M | 371.00M | -130.00M |