|
Net Income
|
| | | | 624.90M | 643.90M | 681.10M | 909.20M | 748.90M | 749.10M | 788.50M | 822.70M | 755.30M | | | | 806.70M | 884.30M | 699.20M | 646.50M | 650.60M | 800.30M | 657.70M | 556.60M | 670.20M | 570.00M | 643.10M | 669.70M | 771.00M | 666.00M | | 1,079.40M | 911.50M | 687.20M | | 1,640.40M | | | | |
|
Depreciation and Depletion
|
| 180.30M | 184.90M | 192.80M | 186.50M | 189.80M | 195.00M | 205.30M | 212.00M | 222.00M | 228.30M | 238.20M | 245.40M | 250.80M | 253.40M | 262.80M | 267.90M | 271.00M | 283.20M | 292.00M | 291.30M | 292.60M | | | 295.90M | 298.20M | 309.40M | 312.20M | 317.50M | | 327.50M | 321.10M | 331.80M | 361.00M | 368.30M | 375.10M | 380.60M | 389.30M | 394.70M | 398.00M |
|
Deferred Taxes
|
1.00M | 0.30M | 2.40M | 4.20M | 0.80M | 1.50M | 3.20M | 6.60M | -67.20M | 2.30M | -3.00M | 1.70M | -6.50M | 21.30M | 17.30M | 5.80M | 0.20M | 0.40M | 2.00M | 3.50M | 1.50M | -13.20M | -1.60M | -7.30M | 4.10M | 0.20M | 1.00M | 1.30M | 0.10M | 0.60M | 0.40M | 5.00M | -1.10M | 11.10M | -0.70M | 12.10M | 1.80M | 2.40M | 6.70M | 9.10M |
|
Gains from Investment Securities
|
51.40M | 49.90M | 44.70M | 45.90M | 42.50M | 42.30M | 37.70M | 33.90M | 27.00M | 26.70M | 13.80M | 49.20M | 51.30M | 68.00M | 68.30M | 64.00M | 71.70M | 85.40M | 103.60M | 114.40M | 134.40M | 131.10M | 96.90M | 99.70M | 106.70M | 88.40M | 86.50M | 98.90M | 90.50M | 114.60M | 111.10M | 117.50M | 107.50M | 120.10M | 118.10M | 133.70M | 139.00M | 2.60M | 6.40M | 136.80M |
|
Asset Writedowns and Impairment
|
1.50M | | | 6.90M | | | 5.20M | 22.60M | 5.40M | 9.10M | 43.10M | 5.80M | 11.00M | 27.10M | 15.20M | 44.10M | 8.80M | 3.70M | 5.70M | 15.80M | 33.30M | 79.00M | 26.80M | 23.50M | 1.70M | 13.10M | 6.80M | 24.40M | 11.20M | 14.00M | 10.00M | 14.60M | 0.90M | 15.90M | 4.60M | 29.10M | 4.80M | 7.00M | 39.50M | 81.50M |
|
Change in Working Capital
|
73.40M | -409.90M | -87.00M | 233.10M | 120.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | 105.60M | 762.60M | 81.20M | 393.00M | -255.90M | 490.70M | -30.00M | -755.50M | 663.80M | -39.80M | 163.50M | 149.10M | 817.40M | 6.20M | -483.30M | 403.00M | -73.30M | -1531.80M | -837.50M | 376.60M | -581.60M | -236.80M | -124.60M | 606.40M | -111.40M | 308.60M | -110.10M | -492.60M | 740.00M | 938.90M | 106.80M | -125.40M | -104.50M | -607.10M | 653.00M | -528.20M | 453.20M | 670.80M |
|
Change in Inventory
|
| | 194.50M | -83.40M | -357.20M | 90.70M | 287.60M | -156.90M | -135.60M | 156.40M | 208.40M | -1.40M | -84.10M | 339.20M | 419.10M | -712.80M | -65.70M | 300.70M | 301.90M | -431.30M | -161.00M | 207.60M | 96.60M | -70.50M | 194.30M | 424.40M | 82.90M | 170.20M | 71.90M | -306.20M | 327.00M | -287.30M | 19.50M | -37.10M | 491.80M | -595.60M | 84.50M | -28.10M | -12.20M | 513.80M |
|
Change in Account Payables
|
| | 54.90M | -18.60M | 28.00M | 82.90M | 3.20M | -35.70M | -132.20M | -9.10M | 42.40M | 14.60M | -34.00M | 69.30M | 79.00M | -90.70M | 106.90M | -143.40M | 8.80M | -113.30M | -69.60M | 66.20M | -69.30M | 19.80M | -64.80M | 57.80M | -29.80M | 15.30M | -21.10M | 67.70M | -8.90M | 28.90M | -53.10M | 165.20M | 101.00M | -161.70M | -35.70M | 95.70M | -115.40M | 123.20M |
|
Change in Accured Expenses
|
| | -78.30M | 102.60M | -71.60M | 89.70M | -86.80M | 103.90M | -103.60M | 187.70M | -184.10M | 85.60M | -115.20M | 98.70M | -116.10M | 97.50M | -132.20M | 222.20M | 53.50M | -2.20M | -155.60M | 72.60M | -53.70M | 69.60M | -158.20M | 232.80M | 126.50M | -11.20M | -400.20M | 147.80M | -229.10M | 190.10M | -147.30M | -159.10M | 44.70M | 190.80M | -178.70M | 261.70M | -241.40M | 216.50M |
|
Other Working Capital Changes
|
| | 75.90M | -221.40M | -120.00M | -241.40M | 299.80M | -205.30M | 201.10M | 79.20M | 629.90M | -327.70M | -18.50M | 427.70M | 104.70M | -416.30M | -342.50M | 541.10M | 237.20M | -327.60M | 139.00M | 111.70M | 377.20M | -304.60M | 186.40M | 108.20M | 195.10M | -308.80M | 288.80M | -502.50M | 725.80M | -738.10M | 203.10M | 25.40M | 33.40M | -476.30M | 559.80M | -227.80M | 77.00M | 48.40M |
|
Cash from Operations
|
696.40M | 224.00M | 523.40M | 856.20M | 802.70M | 951.80M | 473.70M | 1,102.30M | 604.90M | 733.40M | 277.50M | 1,275.10M | 999.90M | 531.00M | 835.30M | 1,499.30M | 1,404.10M | 467.80M | 832.50M | 1,457.80M | 954.00M | 947.60M | 689.60M | 1,411.20M | 899.70M | 945.50M | 813.80M | 1,407.80M | 875.60M | 1,459.30M | 485.00M | 1,846.40M | 1,233.60M | 1,464.20M | 1,577.50M | 1,851.00M | 1,160.40M | 2,023.30M | 1,642.50M | 1,694.30M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | 10.70M | 10.70M | 142.30M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | | |
|
Depreciation & Amortization (CF)
|
218.60M | 234.90M | 255.60M | 276.00M | 241.10M | 243.70M | 254.40M | 267.80M | 266.10M | 271.60M | 280.20M | 287.00M | 292.00M | 307.80M | 302.50M | 315.30M | 319.90M | 331.10M | 341.40M | 368.10M | 367.40M | 407.50M | 372.80M | 368.30M | 382.10M | 381.30M | 391.90M | 396.70M | 402.30M | 406.50M | 412.60M | 422.60M | 425.90M | 447.90M | 457.00M | 460.80M | 474.50M | 488.60M | 493.60M | 113.30M |
|
Capital Expenditures
|
347.80M | 399.00M | 658.30M | 635.70M | 713.50M | 1,002.70M | 1,076.00M | 1,075.30M | 973.10M | 840.00M | 903.00M | 905.80M | 631.60M | 815.70M | 965.90M | 995.00M | 699.70M | 486.70M | 693.10M | 1,013.40M | 812.80M | 825.20M | 992.50M | 1,200.20M | 1,007.20M | 873.20M | 563.50M | 540.20M | 430.40M | 682.70M | 1,005.10M | 983.60M | 946.50M | 974.60M | 1,083.10M | 1,219.00M | 1,148.90M | 1,111.90M | 1,041.30M | 1,229.60M |
|
Sales of Property, Plant and Equipment
|
21.70M | 2.40M | 65.50M | 16.30M | 84.20M | 166.30M | 190.00M | 613.30M | 998.20M | 158.50M | 2.30M | 31.40M | 130.50M | 68.70M | 57.10M | 24.30M | 96.30M | 16.90M | 8.30M | 23.80M | 0.50M | 5.40M | 1,531.40M | 71.30M | 13.40M | 14.50M | 16.00M | 2.60M | 2.00M | 1.20M | 3.00M | 33.90M | 1.10M | 1.50M | 21.50M | 137.10M | 1.70M | 14.40M | 0.70M | 3.80M |
|
Acquisitions
|
2.20M | 1,218.00M | 12.80M | 80.90M | | | | | | | | | | | | | | | | 2,416.80M | | | | 11.40M | | | 1,000.00M | | 16.00M | 175.40M | 7.30M | | 149.80M | -0.10M | 0.90M | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 9.10M | 30.30M | 12.50M | 19.10M | 12.00M | 12.80M | 12.00M | 12.50M | 14.90M | 11.00M | 21.10M | 3.00M | 4.50M | 18.90M | 30.50M | 9.40M |
|
Cash from Investing Activities
|
-370.50M | -1521.30M | -609.70M | -750.10M | -726.40M | -765.80M | -846.40M | -439.00M | -35.50M | -714.30M | -1145.20M | -1123.80M | -847.20M | -955.40M | -1134.90M | -1320.00M | -861.50M | -693.40M | -713.20M | -3529.80M | -889.10M | -900.20M | -518.90M | -1117.70M | -1163.90M | -1074.70M | -1457.10M | -310.10M | -444.00M | -854.60M | -1005.30M | -982.20M | -1119.10M | -970.50M | -1093.20M | -1098.80M | -1174.50M | -1112.00M | -1086.30M | -1202.70M |
|
Other financing activities
|
417.30M | 544.60M | 72.50M | -1011.90M | -22.40M | -0.30M | 56.60M | -97.20M | -98.20M | -9.90M | -83.80M | -2.10M | -24.50M | -212.20M | -0.30M | 352.40M | -68.40M | -3.00M | 17.80M | -15.60M | -38.30M | -31.20M | 17.10M | -20.70M | -21.00M | 2.30M | -11.80M | 50.90M | -27.40M | -0.40M | 51.80M | -53.30M | -47.60M | 254.50M | 15.10M | 16.10M | 34.80M | 64.80M | 491.20M | 42.00M |
|
Cash from Financing Activities
|
-246.40M | 1,658.90M | -367.50M | -83.90M | 8.60M | -227.30M | 292.70M | -672.60M | -500.90M | -92.90M | 867.70M | -149.70M | 1,111.50M | -810.60M | 263.90M | -132.00M | 388.90M | -520.80M | 700.30M | 1,084.80M | -58.20M | 422.60M | -641.30M | -339.10M | 405.80M | 82.10M | 586.90M | -753.10M | -742.10M | -647.80M | 556.00M | -893.60M | 30.80M | -367.80M | -546.70M | -621.20M | -288.50M | -911.50M | 544.30M | -1289.40M |
|
Dividends Paid - Common
|
351.90M | -424.50M | -432.20M | 368.80M | 479.70M | 486.80M | 493.20M | 514.60M | 530.40M | 538.20M | 544.80M | 565.20M | 577.60M | 594.30M | 606.40M | 622.00M | 639.20M | 649.20M | 659.80M | 689.90M | 703.80M | 733.50M | 747.80M | 758.60M | 788.30M | 822.20M | 837.80M | 852.20M | 869.00M | 888.80M | 902.60M | 909.50M | 918.50M | 928.80M | 935.60M | 944.00M | 950.40M | 957.50M | 963.20M | 968.70M |
|
Exchange Rate Effect
|
0.40M | -0.30M | 0.20M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
79.80M | 361.30M | -453.80M | 22.20M | 84.90M | -41.30M | -80.00M | -9.30M | 68.50M | -73.80M | | 1.60M | 1,264.20M | -1235.00M | -35.70M | 47.30M | 931.50M | -746.40M | 819.60M | -987.20M | 6.70M | 470.00M | -470.60M | -45.60M | 141.60M | -47.10M | -56.40M | 344.60M | -310.50M | -43.10M | 35.70M | -29.40M | 145.30M | 125.90M | -62.40M | 131.00M | -302.60M | -0.20M | 1,100.50M | -797.80M |
|
Beginning Cash Balance
|
55.40M | 135.20M | 496.70M | 43.30M | 65.50M | 150.40M | 109.10M | 29.10M | 19.80M | 88.30M | 14.50M | 14.50M | 16.10M | 1,280.30M | 45.30M | 9.60M | 56.90M | 988.40M | 242.00M | 1,061.60M | 74.40M | 81.10M | 551.10M | 80.50M | 19.00M | 160.60M | 113.50M | 73.00M | 372.90M | 78.50M | 31.10M | 94.60M | -31.80M | 157.70M | 311.30M | 213.80M | 401.90M | 107.50M | 107.30M | 797.80M |
|
Free Cash Flow
|
348.60M | -175.00M | -134.90M | 220.50M | 89.20M | -50.90M | -602.30M | 27.00M | -368.20M | -106.60M | -625.50M | 369.30M | 368.30M | -284.70M | -130.60M | 504.30M | 704.40M | -18.90M | 139.40M | 444.40M | 141.20M | 122.40M | -302.90M | 211.00M | -107.50M | 72.30M | 250.30M | 867.60M | 445.20M | 776.60M | -520.10M | 862.80M | 287.10M | 489.60M | 494.40M | 632.00M | 11.50M | 911.40M | 601.20M | 464.70M |
|
Net Cash Flow
|
79.50M | 361.60M | -453.80M | 22.20M | 84.90M | -41.30M | -80.00M | -9.30M | 68.50M | -73.80M | | 1.60M | 1,264.20M | -1235.00M | -35.70M | 47.30M | 931.50M | -746.40M | 819.60M | -987.20M | 6.70M | 470.00M | -470.60M | -45.60M | 141.60M | -47.10M | -56.40M | 344.60M | -310.50M | -43.10M | 35.70M | -29.40M | 145.30M | 125.90M | -62.40M | 131.00M | -302.60M | -0.20M | 1,100.50M | -797.80M |