|
Net Income
|
84.24M | 66.18M | 86.11M | 87.60M | 73.35M | 101.94M | 131.22M | 115.58M | 78.72M | 91.43M | 114.78M | 100.75M | 46.22M | 209.51M | 176.59M | 229.97M | 173.06M | 211.38M | 179.28M | 237.84M | 129.25M | 236.49M | 223.49M | 255.13M | 209.39M | 237.80M | 183.65M | 246.03M | 205.53M | 267.20M | 231.06M | 261.34M | 232.63M | 262.25M | 239.29M | 271.43M | 244.65M | 291.26M | 233.17M | 310.56M | 33.33M | 320.76M | 251.94M | 336.63M | 254.11M | 348.14M | 273.82M | 368.02M | 266.40M | 285.05M | 308.61M | 445.33M | 293.74M | 351.29M | 322.04M | 493.04M | 17.30M | 341.54M | -1286.62M | 523.73M | 337.22M | -116.18M | 74.36M | 552.67M | 354.61M | 369.45M | 423.19M |
|
Depreciation and Depletion
|
77.77M | 77.07M | 77.79M | 78.66M | 79.08M | 70.95M | 72.05M | 73.95M | 73.64M | 75.20M | 79.41M | 80.84M | 144.49M | 144.47M | 149.21M | 154.98M | 159.55M | 149.10M | 147.14M | 150.81M | 152.21M | 153.21M | 158.43M | 163.84M | 163.67M | 167.88M | 170.47M | 173.99M | 176.51M | 181.29M | 183.69M | 186.81M | 189.88M | 194.47M | 202.65M | 204.27M | 199.14M | 208.67M | 207.85M | 214.95M | 219.08M | 222.60M | 228.65M | 236.21M | 240.52M | 244.45M | 260.20M | 270.70M | 274.65M | 276.85M | 280.81M | 289.33M | 294.24M | 302.14M | 308.54M | 312.95M | 320.00M | 329.53M | 343.36M | 339.91M | 354.59M | 366.14M | 372.85M | 379.58M | 385.60M | 395.39M | 408.01M |
|
Deferred Taxes
|
| 4.42M | 77.48M | 33.25M | 4.60M | 67.22M | 105.87M | 52.43M | 42.86M | 38.23M | 63.23M | 52.47M | 7.04M | 126.67M | 105.82M | 168.94M | 87.36M | 77.93M | 97.19M | 137.42M | -4.27M | -68.39M | 378.55M | 148.19M | 28.61M | -23.45M | 338.38M | 141.13M | 109.72M | 50.56M | 165.09M | 141.40M | 128.11M | 105.36M | 116.77M | 88.48M | 73.40M | -91.48M | 104.41M | 18.09M | 18.45M | 36.95M | 136.32M | 44.20M | 42.35M | 70.25M | 100.41M | 41.92M | 78.47M | 70.96M | 155.75M | 67.56M | 59.41M | 43.78M | 176.05M | 149.20M | 5.84M | -76.76M | 7.13M | 156.98M | 140.93M | 45.10M | 92.90M | -56.52M | 67.46M | 4.68M | 11.70M |
|
Gains from Investment Securities
|
| -10.03M | -3.75M | -41.43M | 11.73M | -16.48M | -25.96M | -1.78M | -5.42M | -7.61M | -45.87M | -5.48M | -17.64M | -10.94M | 76.92M | -51.11M | 71.04M | -16.77M | -70.97M | -7.57M | -1.78M | 26.45M | -73.12M | -11.89M | -26.63M | 78.34M | 42.40M | 16.53M | -5.72M | 16.86M | 90.52M | 36.18M | 74.18M | 87.52M | 6.54M | 74.58M | 28.67M | 25.78M | 76.11M | 249.14M | 16.82M | 108.96M | 41.42M | 33.32M | 7.45M | 28.45M | 170.46M | 51.91M | 48.61M | 144.72M | 82.14M | 113.86M | 163.15M | 340.59M | 124.91M | 87.84M | 302.16M | 497.36M | 793.11M | 307.43M | 421.92M | 200.30M | 0.04M | -17.09M | -10.28M | -63.24M | 59.79M |
|
Asset Writedowns and Impairment
|
| 13.53M | 22.43M | 9.56M | 7.62M | 7.46M | 6.72M | 4.95M | 4.43M | 3.06M | 10.15M | 21.62M | 25.11M | 6.53M | -12.95M | 5.52M | 5.78M | 7.71M | 9.10M | 6.10M | 6.18M | 2.98M | 9.49M | 8.05M | | | | 6.88M | | | | | | 14.40M | 14.39M | 19.61M | 9.50M | 21.50M | 10.62M | 18.60M | 239.64M | 14.90M | | 11.40M | 9.20M | 10.50M | 22.40M | 16.30M | 11.40M | 12.00M | 21.20M | 17.14M | 12.90M | 10.70M | 21.10M | 22.82M | 1.40M | 16.80M | 31.55M | 16.40M | 9.90M | 29.20M | 18.66M | 22.90M | 18.60M | 18.10M | 41.53M |
|
Cash from Operations
|
| 252.79M | 227.99M | 225.70M | 308.08M | 309.87M | 249.82M | 372.77M | 313.93M | 201.75M | 81.94M | 8.82M | 311.59M | 475.60M | 365.22M | 473.14M | 295.88M | 407.94M | 486.57M | 493.80M | 402.87M | 507.35M | 247.96M | 491.54M | 373.74M | 486.04M | 82.43M | 499.96M | 478.47M | 671.93M | 557.87M | 445.35M | 449.60M | 580.90M | 520.36M | 177.71M | 520.42M | 709.53M | 422.88M | 381.44M | 543.15M | 570.26M | 514.73M | 420.31M | 585.07M | 490.83M | 186.36M | 411.42M | 396.03M | 712.83M | 442.33M | 371.94M | 469.88M | 847.09M | 712.39M | 69.16M | 578.12M | 521.88M | 477.01M | 291.31M | 670.71M | 555.58M | 642.13M | 1,040.60M | 1,057.31M | 1,099.61M | 916.06M |
|
Amortizatization of Intangibles
|
-13.04M | 10.54M | -11.24M | -8.33M | 8.89M | 50.34M | 39.15M | 34.41M | 16.99M | 36.16M | 4.43M | 5.43M | 25.59M | 43.84M | 4.91M | 54.05M | 54.57M | 70.05M | 27.65M | 57.90M | -3.54M | -22.53M | -21.12M | 60.60M | -1.17M | -16.85M | -20.25M | 21.00M | -8.72M | 43.94M | 15.47M | 24.02M | 11.42M | 34.57M | 24.37M | 28.01M | 15.40M | 54.03M | 31.58M | 35.67M | 23.18M | 30.41M | 25.28M | 27.01M | 19.60M | 36.37M | 14.11M | 62.77M | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.20M | 92.71M | 77.92M | 70.96M | 38.95M | 73.85M | 11.62M | 49.78M | 23.40M | 57.52M | 46.99M | 108.01M | 5.61M | 45.24M | 73.11M | 236.95M | 70.41M | 111.29M | 30.25M | -76.06M | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
51.30M | 56.67M | 54.07M | 59.57M | 55.00M | 60.43M | 57.87M | 17.28M | 17.09M | 17.68M | 17.86M | 18.35M | 40.75M | 43.04M | 39.88M | 34.50M | 8.08M | | | | | | | 163.84M | 163.67M | 167.88M | 170.47M | 173.99M | 176.51M | 181.29M | 183.69M | 186.81M | 189.88M | 194.47M | 202.65M | 204.27M | 199.14M | 208.67M | 207.85M | 214.95M | 219.08M | 222.60M | 228.65M | 236.21M | 240.52M | 244.45M | 260.20M | 270.70M | 274.65M | 276.85M | 280.81M | 289.33M | 294.24M | 302.14M | 308.54M | 312.95M | 320.00M | 329.53M | 343.36M | 339.91M | 354.59M | 366.14M | 372.85M | 379.58M | 385.60M | 395.39M | 408.01M |
|
Change in Receivables
|
| -35.48M | -213.78M | 8.77M | -43.48M | 13.80M | 72.19M | -8.20M | -72.50M | 19.04M | 44.09M | -29.28M | -54.12M | 111.07M | -7.46M | 129.43M | -28.20M | -2.80M | 65.12M | 182.22M | -124.65M | 8.89M | 55.68M | 328.30M | -204.31M | 24.46M | -108.64M | 133.97M | -57.21M | 114.70M | -48.76M | 50.25M | -42.59M | 99.81M | 9.68M | 156.89M | -103.97M | 159.40M | -70.89M | 155.82M | -162.18M | 63.37M | 41.70M | 55.29M | 11.17M | 127.44M | 157.95M | 124.34M | -39.08M | 72.94M | -22.70M | 291.72M | -115.59M | 118.25M | 176.21M | 225.61M | -363.43M | 131.08M | 131.13M | 212.17M | -116.33M | 81.97M | 254.81M | 288.98M | -237.76M | -76.76M | 389.69M |
|
Change in Inventory
|
| -16.68M | -44.86M | 48.43M | -100.45M | 18.69M | -4.79M | -42.99M | 30.00M | 17.06M | 6.96M | -30.11M | -10.59M | 7.81M | -1.43M | -28.49M | 17.52M | 24.10M | 1.68M | -75.04M | 48.41M | 53.78M | 14.16M | -68.17M | 8.13M | 12.66M | 13.27M | 22.75M | -66.68M | 18.50M | 17.67M | 33.06M | -75.48M | 18.74M | 32.91M | 26.96M | -92.56M | 20.91M | 45.53M | 39.06M | -102.98M | 29.89M | 42.10M | 51.03M | -110.36M | 38.23M | 36.51M | 42.49M | -120.40M | 29.59M | 50.17M | 19.50M | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| -30.73M | 34.00M | -136.10M | 82.62M | -6.12M | 15.25M | -29.28M | 5.30M | 90.60M | -47.70M | -190.23M | 13.70M | -31.77M | 79.97M | -86.92M | -40.46M | 14.87M | 57.89M | 53.91M | -166.86M | 43.51M | 214.19M | -59.50M | -168.68M | -5.48M | 142.04M | -76.32M | -75.68M | 30.48M | 107.39M | -57.70M | -110.52M | 71.67M | 152.62M | -61.57M | -18.49M | 7.47M | 97.07M | -60.12M | -95.96M | -1.28M | 172.22M | -127.37M | -41.88M | 48.22M | 243.60M | -181.72M | -103.94M | 27.16M | 229.31M | -68.91M | -14.64M | 95.37M | 365.84M | -258.48M | -230.66M | 103.39M | 98.10M | -107.01M | 24.66M | -149.54M | 278.98M | -131.37M | -25.14M | -46.76M | 287.46M |
|
Change in Accured Expenses
|
| 43.64M | | | | 22.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| 48.27M | -79.60M | 6.28M | -2.42M | 9.05M | 69.20M | -18.31M | -30.62M | -60.48M | 59.77M | -11.76M | -5.95M | -8.59M | 31.75M | 21.30M | 37.05M | -29.74M | 22.34M | 59.84M | 3.06M | -89.43M | 349.76M | -272.02M | 57.44M | -168.47M | 352.76M | -279.11M | 49.03M | -117.82M | 113.36M | -32.31M | 8.33M | -64.88M | 36.57M | 5.06M | 127.94M | -203.88M | 138.66M | -126.38M | 133.26M | -60.57M | 69.82M | -92.14M | -28.58M | 30.96M | 45.94M | -64.08M | 73.19M | -53.12M | 154.62M | -56.52M | -28.55M | -75.19M | 81.81M | -0.28M | -48.92M | -128.42M | 141.26M | -65.64M | 24.37M | -48.45M | 34.23M | -288.79M | -34.69M | 230.50M | -50.35M |
|
Other Working Capital Changes
|
| -22.53M | 22.27M | -19.59M | 15.79M | -25.16M | 11.49M | 33.28M | -12.65M | -11.21M | -21.99M | 40.24M | 24.66M | -44.75M | -28.68M | 32.23M | 37.79M | 11.74M | -59.14M | -11.28M | 53.03M | -21.15M | -36.40M | -34.18M | 24.95M | 0.86M | -35.66M | 10.16M | 62.00M | -19.08M | -66.81M | 40.20M | 7.02M | -17.08M | -121.68M | 23.46M | 27.77M | -36.37M | -93.08M | 70.24M | 69.86M | -34.97M | -93.53M | 61.95M | 29.64M | -10.55M | -56.04M | 42.39M | 25.57M | -19.11M | -52.56M | 64.25M | 36.58M | -8.33M | -46.92M | 39.37M | 82.23M | -20.95M | -34.44M | 123.26M | -92.97M | 112.00M | -161.81M | 196.22M | -36.29M | 68.16M | -309.76M |
|
Capital Expenditures
|
| -213.55M | 1,542.59M | -202.49M | 644.89M | 235.18M | 276.89M | 236.69M | 231.84M | 280.53M | 327.67M | 304.29M | 386.08M | 391.37M | 390.52M | 388.95M | 311.30M | 373.51M | 383.03M | 348.69M | 375.35M | 393.45M | 486.25M | 362.59M | 377.79M | 436.92M | 546.84M | 431.50M | 437.70M | 490.00M | 617.70M | 523.60M | 623.40M | 495.30M | 705.80M | 607.33M | 644.37M | 633.40M | 684.84M | 628.13M | 749.67M | 751.24M | 782.46M | 725.52M | 674.68M | 701.40M | 841.40M | 689.00M | 734.22M | 787.91M | 963.94M | 764.60M | 784.50M | 803.64M | 1,089.11M | 977.14M | 1,062.37M | 1,086.11M | 1,211.23M | 1,149.44M | 1,071.47M | 1,070.93M | 1,188.68M | 1,007.38M | 1,042.02M | 1,125.96M | 983.31M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 9.05M | | | -9.05M | | | | | 130.64M | -13.83M | 77.11M | | | | | | | | | | | | | | | | | | | | | 1,090.66M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 34.43M | 26.82M | 21.33M | 74.12M | 50.85M | 28.56M | 38.65M | 33.72M | 44.09M | 32.98M | 40.95M | 91.63M | 100.33M | 84.38M | 98.07M | 244.18M | 145.48M | 139.80M | 128.50M | 127.80M | 132.04M | 100.44M | 114.73M | 313.26M | 128.59M | 242.58M | 136.81M | 190.78M | 116.63M | 215.13M | 154.77M | 219.08M | 146.81M | 312.24M | 145.44M | 170.81M | 89.02M | 495.47M | 234.50M | 114.41M | 109.42M | 108.27M | 58.63M | 191.96M | 136.12M | 47.41M | 79.82M | 174.02M | 80.78M | 113.27M | 90.41M | 78.59M | 171.66M | 116.95M | 64.31M | 151.26M | 126.30M | 53.73M | 41.73M | 49.71M | 54.93M | 121.80M | 64.01M | 59.89M | 132.35M | 183.06M |
|
Cash from Investing Activities
|
| -212.10M | -270.65M | -203.46M | -244.41M | -241.89M | -268.21M | -236.94M | -190.76M | -282.15M | -308.73M | -302.47M | -387.28M | -371.59M | -406.59M | -446.91M | -270.91M | -341.16M | -382.25M | -351.15M | -370.27M | -401.79M | -468.58M | -364.52M | -351.29M | -442.71M | -500.63M | -424.60M | -442.22M | -494.80M | -789.93M | -534.58M | -653.34M | -464.17M | -1578.42M | -479.72M | -667.43M | -558.42M | -731.48M | -875.67M | -718.03M | -858.15M | -822.44M | -717.61M | -672.89M | -619.21M | -2119.56M | -704.52M | -793.46M | -920.31M | -1029.09M | -858.25M | -940.81M | -1129.09M | -1202.35M | -1051.55M | -1346.12M | -1561.31M | -911.75M | -1446.85M | -1484.13M | -392.48M | -1212.21M | -999.23M | -1103.96M | -1189.60M | -1013.38M |
|
Other financing activities
|
| 0.76M | 4.78M | -1.14M | 0.91M | -0.59M | 1.33M | 0.99M | -1.87M | -4.06M | -2.18M | -1.13M | 1.01M | 13.38M | -6.73M | -2.32M | -9.31M | -1.90M | -11.72M | -2.02M | -1.92M | 3.84M | -15.53M | -10.80M | -6.25M | 3.61M | -4.78M | -13.86M | -2.96M | -0.26M | -16.41M | -15.83M | -3.42M | 19.43M | -4.92M | -19.14M | 1.18M | -2.40M | -8.10M | 16.43M | -27.11M | 10.23M | -0.56M | -21.56M | 2.03M | 37.56M | -3.76M | -19.67M | -15.34M | -10.51M | -1.10M | -26.09M | -16.05M | -8.06M | 2.01M | -27.00M | -0.84M | -10.35M | -8.28M | -23.73M | -24.77M | -6.98M | -1.61M | -23.00M | -3.81M | -3.38M | -4.54M |
|
Cash from Financing Activities
|
| -362.18M | -90.05M | -88.01M | 63.92M | -115.57M | 0.61M | -143.86M | -123.42M | 82.01M | 216.63M | 570.47M | -179.21M | -59.05M | 13.66M | -11.16M | -49.74M | -44.90M | -118.90M | -96.86M | -87.65M | -97.96M | 217.62M | -94.69M | -57.01M | -44.02M | 406.37M | -48.34M | -48.49M | -175.80M | 254.70M | 108.77M | 156.18M | -23.48M | 971.98M | 578.73M | -93.76M | -138.35M | 383.32M | 393.28M | 233.67M | 272.60M | 272.89M | 313.93M | 131.05M | 780.46M | 1,369.14M | 203.75M | 589.84M | 57.60M | 589.64M | 429.89M | 463.02M | 727.58M | 409.46M | 623.41M | 783.23M | 1,042.35M | 420.25M | 1,349.52M | 585.65M | -92.94M | 494.58M | 31.95M | 283.82M | 18.93M | -23.16M |
|
Dividends Paid - Common
|
| -41.73M | 283.03M | -45.09M | 135.28M | 45.16M | 45.19M | 48.59M | 48.62M | 48.66M | 48.69M | 52.10M | -212.30M | 427.56M | 107.69M | 116.43M | 115.64M | 109.65M | 121.02M | 118.46M | 118.70M | 118.92M | 140.44M | 132.43M | 132.50M | 132.43M | 132.43M | 141.16M | 141.16M | 141.16M | 141.01M | 150.52M | 150.52M | 150.52M | 150.52M | 160.03M | 160.03M | 160.03M | 160.03M | 169.76M | 169.86M | 173.16M | 190.41M | 187.46M | 190.96M | 194.49M | 211.84M | 206.91M | 206.89M | 207.07M | 224.73M | 219.77M | 219.88M | 221.39M | 239.48M | 235.35M | 235.49M | 235.69M | 253.52M | 250.77M | 252.10M | 260.12M | 279.81M | 276.23M | 276.51M | 281.38M | 300.10M |
|
Change in Cash
|
| -232.17M | -222.03M | 3.48M | 58.34M | -47.60M | -17.78M | -8.04M | -0.25M | 1.61M | -10.16M | 276.82M | -254.90M | 44.97M | -27.70M | 15.07M | -24.76M | 21.89M | -14.58M | 45.79M | -55.05M | 7.61M | -3.00M | 32.32M | -34.56M | -0.69M | -11.83M | 27.02M | -12.24M | 1.33M | 22.64M | 19.54M | -47.56M | 93.25M | -86.09M | 276.73M | -240.76M | 12.76M | 74.72M | -100.95M | 58.79M | -15.28M | -34.82M | 16.63M | 43.23M | 652.08M | -564.05M | -89.35M | 192.41M | -149.88M | 2.88M | -56.42M | -7.91M | 445.58M | -80.50M | -358.99M | 15.22M | 2.92M | -14.49M | 193.98M | -227.76M | 70.17M | -75.49M | 73.31M | 237.17M | -71.06M | -120.48M |
|
Free Cash Flow
|
| 466.35M | -1314.60M | 428.19M | -336.81M | 74.69M | -27.08M | 136.08M | 82.09M | -78.78M | -245.73M | -295.48M | -74.50M | 84.23M | -25.30M | 84.19M | -15.42M | 34.44M | 103.54M | 145.10M | 27.52M | 113.90M | -238.29M | 128.96M | -4.05M | 49.11M | -464.40M | 68.46M | 40.77M | 181.93M | -59.83M | -78.25M | -173.80M | 85.60M | -185.45M | -429.62M | -123.94M | 76.13M | -261.95M | -246.69M | -206.52M | -180.97M | -267.74M | -305.21M | -89.61M | -210.57M | -655.04M | -277.58M | -338.19M | -75.08M | -521.62M | -392.66M | -314.62M | 43.44M | -376.72M | -907.99M | -484.25M | -564.23M | -734.22M | -858.13M | -400.76M | -515.35M | -546.55M | 33.21M | 15.29M | -26.35M | -67.25M |
|
Net Cash Flow
|
| -321.49M | -132.71M | -65.76M | 127.59M | -47.60M | -17.78M | -8.04M | -0.25M | 1.61M | -10.16M | 276.82M | -254.90M | 44.97M | -27.70M | 15.07M | -24.76M | 21.89M | -14.58M | 45.79M | -55.05M | 7.61M | -3.00M | 32.32M | -34.56M | -0.69M | -11.83M | 27.02M | -12.24M | 1.33M | 22.64M | 19.54M | -47.56M | 93.25M | -86.09M | 276.73M | -240.76M | 12.76M | 74.72M | -100.95M | 58.79M | -15.28M | -34.82M | 16.63M | 43.23M | 652.08M | -564.05M | -89.35M | 192.41M | -149.88M | 2.88M | -56.42M | -7.91M | 445.58M | -80.50M | -358.99M | 15.22M | 2.92M | -14.49M | 193.98M | -227.76M | 70.17M | -75.49M | 73.31M | 237.17M | -71.06M | -120.48M |