|
Net Income
|
221.29M | 218.44M | 223.68M | 222.51M | 153.68M | 178.38M | -30.07M | 113.65M | 161.24M | 191.47M | 161.55M | 166.42M | 177.18M | 192.54M | 172.34M | 29.01M | 213.22M | 207.33M | 217.31M | 155.45M | 193.34M | 0.02M | -113.80M | -5.60M | 165.63M | 160.69M | -5.10M | -0.60M | 118.99M | 120.05M | 17.36M | 71.05M | 77.33M | -6.58M | 112.91M | 186.39M | 66.98M | 33.69M | 13.24M | 63.18M | -0.80M | -16.60M | 23.50M | -2.50M | -288.00M | -10.00M | -2.00M | -56.00M | -1.00M | -32.00M | -1.00M | -118.00M | 56.00M | 73.00M | -24.00M | -32.00M | -130.00M | 68.00M | 181.00M | -40.00M | 40.00M | 153.00M | 25.00M | -240.00M | 161.00M | -774.00M | -306.00M |
|
Depreciation and Depletion
|
43.69M | 44.95M | 45.84M | 46.37M | 45.95M | 45.55M | 47.73M | 50.12M | 48.48M | 49.20M | 50.37M | 51.32M | 51.76M | 51.27M | 52.47M | 54.94M | 54.63M | 54.16M | 53.48M | 44.07M | 48.49M | 46.37M | 48.96M | 47.88M | 47.80M | 46.89M | 46.27M | 47.74M | 47.15M | 54.24M | 53.73M | 55.98M | 50.72M | 51.20M | 51.96M | 52.23M | 51.91M | 50.60M | 48.09M | 46.99M | 45.26M | 42.61M | 41.14M | 25.59M | 26.53M | 28.01M | 22.08M | 26.38M | 23.72M | 19.28M | 16.67M | 13.33M | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
8.21M | 8.63M | 8.48M | 8.30M | 9.63M | 13.33M | 11.73M | 12.13M | 11.82M | 8.11M | 8.62M | 8.21M | 8.75M | 9.98M | 9.52M | 11.76M | 9.64M | 11.22M | 11.00M | 22.14M | 10.79M | 12.97M | 12.49M | 11.98M | 12.55M | 15.23M | 13.65M | 19.63M | 13.92M | 9.99M | 7.93M | 8.24M | 15.67M | 6.56M | 8.85M | 9.59M | 13.92M | 10.07M | 10.74M | 8.29M | 13.24M | 16.56M | -2.29M | 8.56M | 5.98M | 3.38M | 2.21M | 10.43M | 10.00M | 11.00M | 4.00M | 7.00M | 13.00M | 7.00M | -1.00M | | 16.00M | 8.00M | 13.00M | 11.00M | 13.00M | 7.00M | 6.00M | 5.00M | 12.00M | 5.00M | 7.00M |
|
Deferred Taxes
|
-5.72M | -26.34M | -22.38M | 129.11M | -0.40M | 2.45M | -26.24M | 36.90M | 29.81M | 7.78M | -47.15M | -7.84M | 4.63M | 26.25M | -59.74M | 106.30M | 17.42M | 11.51M | -69.91M | 11.27M | 23.61M | -46.50M | 80.97M | 4.01M | 143.60M | 3.34M | -68.64M | -73.63M | 34.29M | -10.31M | 34.80M | -66.68M | 52.08M | 24.79M | 22.90M | 0.38M | -40.52M | 44.06M | 14.01M | 43.15M | -21.17M | -106.49M | 444.07M | 4.23M | -5.05M | -12.37M | -6.25M | 3.67M | -5.00M | 5.00M | 27.00M | 1.00M | 1.00M | -15.00M | 4.00M | 27.00M | 12.00M | -2.00M | -24.00M | 1.00M | 17.00M | 5.00M | 4.00M | 392.00M | -80.00M | 74.00M | -53.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | -1.56M | -3.38M | -306.49M | | -5.96M | -3.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.49M | | | | 0.50M | | | | 0.83M | | | | 0.66M | | | | 0.56M | | | | 0.45M | | | | 0.46M | | | | 0.44M | | | | 0.45M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-2.57M | -2.44M | 1.75M | 16.26M | 6.62M | -12.66M | -0.36M | 36.40M | -9.45M | 6.37M | -6.37M | 28.15M | -5.42M | -1.42M | 18.53M | 12.91M | 10.36M | 0.90M | -22.66M | 43.41M | 9.98M | 2.17M | 11.12M | 10.61M | 8.84M | 9.19M | 4.29M | 8.94M | -7.24M | -6.71M | 29.36M | 6.20M | 6.17M | 0.81M | 4.75M | 11.01M | 2.15M | 5.19M | 117.59M | 22.13M | 3.55M | -11.44M | 1.38M | -33.76M | -1.35M | -6.85M | -1.75M | 4.95M | 32.00M | 36.00M | -9.00M | -70.00M | 14.00M | 41.00M | 16.00M | -36.00M | -58.00M | 128.00M | 59.00M | -279.00M | 46.00M | -15.00M | -73.00M | 56.00M | 30.00M | 53.00M | 41.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.60M | 15.60M | | 39.12M | 308.30M | -61.16M | 295.24M | | | 46.00M | 47.00M | 101.00M | 5.00M | 137.00M | -63.00M | | | 39.00M | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 0.89M | | | | 20.00M | | | | 29.00M | | | | | | | | 12.00M | | | | 4.00M | | | | 10.00M | | | | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
76.08M | 308.72M | 160.74M | 359.46M | -246.07M | 18.68M | 437.80M | 340.50M | 370.53M | 57.38M | 283.27M | 178.59M | -47.08M | 128.74M | 428.64M | 93.47M | -21.72M | 257.26M | 467.01M | 86.36M | 186.71M | 239.01M | -18.38M | 235.22M | 39.28M | 164.91M | 366.23M | 278.71M | 114.66M | -24.11M | 361.94M | 253.44M | 270.24M | 157.69M | 122.71M | 51.33M | -136.00M | 3.40M | 121.31M | 173.45M | -17.48M | 108.91M | -24.54M | 152.12M | -63.74M | 127.83M | 80.15M | 41.76M | -230.00M | 76.00M | -66.00M | 245.00M | -188.00M | 55.00M | 118.00M | 46.00M | -161.00M | 62.00M | 3.00M | 308.00M | -111.00M | 282.00M | 330.00M | 327.00M | -286.00M | -21.00M | 286.00M |
|
Amortizatization of Intangibles
|
0.34M | 0.30M | 0.30M | 0.23M | 0.37M | 0.27M | 0.30M | 0.30M | 0.33M | 1.61M | 0.23M | 0.40M | 0.40M | 0.40M | 0.73M | 0.40M | 0.31M | 0.13M | 0.13M | 0.19M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.37M | 0.22M | 6.97M | 5.23M | 2.39M | 5.06M | 4.46M | 4.55M | 5.08M | 4.75M | 4.66M | 4.92M | 4.74M | 4.57M | 4.48M | 3.99M | 2.85M | 2.19M | 0.19M | 0.29M | 0.45M | 0.28M | 0.28M | 0.27M | 0.33M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
43.69M | 44.95M | 45.84M | 46.37M | 45.95M | 45.55M | 47.73M | 50.12M | 48.48M | 49.20M | 50.37M | 51.32M | 51.76M | 51.27M | 52.47M | 54.94M | 54.63M | 54.16M | 53.48M | 44.07M | 48.49M | 46.37M | 48.96M | 47.88M | 47.80M | 46.89M | 46.27M | 47.74M | 47.15M | 54.24M | 53.73M | 55.98M | 50.72M | 51.20M | 51.96M | 52.23M | 51.91M | 50.60M | 48.09M | 46.99M | 45.26M | 42.61M | 41.14M | 25.59M | 26.53M | 28.01M | 22.08M | 26.38M | 24.00M | 19.28M | 16.67M | 14.00M | 15.00M | 20.00M | 20.00M | 18.00M | 18.00M | 19.00M | 20.00M | 17.00M | 18.00M | 16.00M | 19.00M | 20.00M | 18.00M | 17.00M | 17.00M |
|
Change in Accured Expenses
|
| | | | | | 21.75M | 20.36M | 11.56M | -2.46M | -34.05M | 85.00M | 24.99M | -9.67M | 13.50M | -87.59M | 18.09M | -1.73M | 18.22M | -118.20M | 4.65M | 11.80M | -8.18M | 23.43M | 6.16M | -3.00M | -23.95M | -18.77M | 5.66M | 4.76M | 14.80M | 4.11M | 14.62M | 4.51M | 16.86M | 16.63M | 0.93M | 2.21M | 16.18M | -41.59M | 28.58M | 8.01M | -1.77M | 19.66M | -48.94M | 36.46M | 15.62M | 30.90M | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
178.39M | -84.20M | 51.44M | 214.36M | 486.08M | 238.98M | -438.11M | -113.95M | -105.58M | 200.25M | -121.24M | 531.24M | 287.00M | 153.46M | -254.08M | -423.88M | 314.47M | 25.95M | -250.60M | 171.78M | 76.46M | -37.67M | 335.32M | 34.75M | 52.77M | 59.18M | -290.24M | -125.61M | 126.05M | 215.61M | -284.12M | -192.93M | -82.78M | -83.85M | 79.81M | 60.87M | 139.76M | 191.33M | -88.39M | -14.96M | 16.57M | -558.11M | 97.88M | -188.03M | 232.10M | -115.33M | -52.87M | -94.90M | 230.00M | -47.00M | 170.00M | -156.00M | 203.00M | 12.00M | -127.00M | -42.00M | 133.00M | 29.00M | 172.00M | -220.00M | 190.00M | -104.00M | -280.00M | -153.00M | 384.00M | 21.00M | -855.00M |
|
Capital Expenditures
|
53.15M | 67.44M | 54.28M | 58.24M | 48.00M | 75.41M | 87.94M | 54.06M | 55.63M | 102.33M | 79.44M | 100.76M | 54.32M | 66.11M | 68.45M | 65.87M | 56.91M | 64.89M | 59.27M | 107.43M | 66.63M | 82.29M | 73.64M | 102.14M | 73.88M | 59.60M | 47.59M | 59.14M | 48.58M | 58.77M | 58.17M | 70.39M | 66.88M | 74.67M | 74.78M | 66.77M | 65.08M | 45.37M | 38.22M | 62.33M | 48.17M | 52.67M | 39.22M | 40.78M | 30.09M | 28.86M | 21.83M | 32.21M | 30.00M | 16.00M | 9.00M | 20.00M | 10.00M | 13.00M | 15.00M | 37.00M | 20.00M | 22.00M | 29.00M | 35.00M | 34.00M | 48.00M | 51.00M | 31.00M | 11.00M | 14.00M | 13.00M |
|
Sales of Property, Plant and Equipment
|
10.17M | 7.02M | 7.56M | 12.82M | 9.58M | 7.21M | 22.39M | 14.51M | 12.88M | 15.81M | 14.93M | 10.13M | 37.25M | 13.36M | 15.01M | 36.76M | 15.70M | 16.77M | 11.26M | 30.29M | 24.56M | 22.55M | 25.36M | 33.40M | 29.91M | 24.98M | 15.51M | 23.92M | 25.88M | 13.17M | 21.73M | 20.39M | 14.65M | 13.26M | 27.95M | 40.24M | 16.49M | 23.59M | 20.78M | 20.18M | 10.72M | 14.46M | 31.25M | 9.55M | 13.46M | 10.88M | 30.50M | 57.15M | 8.00M | 35.00M | 82.00M | 21.00M | 3.00M | 128.00M | -102.00M | 66.00M | 22.00M | 1.00M | | | 30.00M | 44.00M | -5.00M | | 62.00M | | 1.00M |
|
Acquisitions
|
0.45M | 0.58M | 0.55M | | 2.78M | 2.27M | 3.18M | | | | | 12.03M | | | | | 7.67M | | | 15.40M | | | | | | | | | 240.75M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 104.46M | | | | 12.33M | | | 19.89M | 29.01M | | | | | | | | | | | | | | | | 34.00M | | | |
|
Change in Acquisitions & Divestments
|
258.54M | 165.28M | 381.33M | 234.53M | 479.89M | 335.96M | 308.68M | 166.63M | 183.01M | 152.53M | 317.69M | 71.17M | 198.32M | 294.54M | 231.77M | 340.68M | 107.63M | 177.91M | 75.54M | 121.29M | 88.64M | 76.26M | 68.60M | 185.89M | 194.63M | 26.09M | 103.33M | 87.32M | 202.29M | 144.20M | 69.38M | 106.23M | 71.90M | 29.13M | 49.83M | 65.58M | 175.78M | 159.43M | 11.92M | 193.97M | 124.30M | 40.66M | 32.96M | 40.62M | 6.92M | 0.07M | 6.34M | 5.66M | 11.00M | 12.00M | 7.00M | 15.00M | 82.00M | 161.00M | 43.00M | 78.00M | 82.00M | 135.00M | 43.00M | 25.00M | 44.00M | 25.00M | 49.00M | 27.00M | 75.00M | 39.00M | 54.00M |
|
Cash from Investing Activities
|
-340.44M | -596.42M | 72.88M | 45.91M | 236.04M | -84.22M | 80.28M | -13.68M | -33.39M | -158.17M | 86.89M | -331.76M | -152.21M | -77.64M | -21.27M | 237.38M | -52.34M | -86.13M | 4.74M | -100.88M | -93.74M | -12.86M | -74.12M | -18.39M | -18.14M | -68.83M | -83.27M | 103.74M | -559.95M | -13.10M | -143.73M | -24.57M | -96.27M | -276.36M | -83.38M | -28.27M | 66.88M | 17.11M | -155.73M | 73.12M | 67.76M | -23.75M | 30.68M | 5.79M | -21.74M | -37.86M | 2.85M | 15.75M | -65.00M | 65.00M | -65.00M | -57.00M | -105.00M | 182.00M | -141.00M | -14.00M | 13.00M | 90.00M | -149.00M | -231.00M | -22.00M | -16.00M | -91.00M | -204.00M | 36.00M | -97.00M | 377.00M |
|
Other financing activities
|
-0.64M | -0.76M | -2.83M | -1.41M | -1.31M | -2.85M | 0.96M | -1.65M | 11.00M | 11.59M | | 0.20M | 5.81M | 0.01M | 1.03M | -1.08M | 2.80M | 0.62M | 3.05M | 4.22M | 3.12M | 0.74M | 0.11M | 3.72M | 0.70M | -4.19M | 7.12M | 1.63M | 3.19M | 5.37M | 0.02M | -19.93M | 14.99M | -10.49M | 0.17M | -11.10M | -3.44M | 7.44M | -13.74M | 1.21M | 4.77M | 3.05M | 2.76M | 54.06M | 19.97M | 19.55M | 42.59M | 27.89M | 42.00M | 64.00M | 95.00M | 1.00M | -1.00M | -1.00M | -1.00M | 24.00M | -4.00M | -1.00M | -10.00M | 3.00M | -16.00M | 1.00M | 9.00M | 6.00M | -3.00M | -7.00M | 75.00M |
|
Cash from Financing Activities
|
-99.12M | -40.03M | -108.38M | -75.47M | -72.87M | -72.66M | -43.56M | -200.78M | -315.44M | -160.42M | 176.39M | -96.36M | -64.19M | -150.54M | -74.76M | -327.15M | -43.10M | -50.40M | -42.21M | -233.85M | -225.02M | -196.11M | -141.15M | -104.14M | -153.97M | -202.44M | -177.80M | -194.02M | 170.82M | -2.38M | -70.63M | -108.16M | -77.49M | -45.66M | -37.03M | -55.32M | -57.98M | 17.53M | 32.07M | -132.12M | -29.82M | -27.99M | -29.33M | 9.84M | 22.63M | -4.84M | 28.17M | 2.04M | 28.00M | 627.00M | -437.00M | -96.00M | -16.00M | -38.00M | 432.00M | -63.00M | -161.00M | -36.00M | 328.00M | -4.00M | -26.00M | 32.00M | 16.00M | -138.00M | -163.00M | -178.00M | -47.00M |
|
Dividends Paid - Common
|
22.77M | 7.50M | 28.50M | 22.52M | 22.55M | 16.00M | 22.30M | 22.52M | 27.17M | 13.30M | 31.70M | 31.39M | 21.39M | 27.18M | 27.07M | 53.00M | 17.94M | 27.87M | 33.74M | 45.30M | 25.97M | 33.72M | 33.29M | 45.07M | 32.36M | 31.17M | 31.02M | 30.65M | 29.94M | 29.39M | 29.69M | 28.97M | 30.00M | 29.29M | 29.34M | 29.60M | 30.24M | 30.53M | 29.12M | 29.23M | 30.00M | 29.74M | 29.68M | 28.95M | 14.70M | | | 0.28M | 8.00M | 5.00M | 10.00M | 89.00M | 10.00M | 10.00M | 10.00M | 31.00M | 10.00M | 10.00M | 10.00M | 12.00M | | | | 6.00M | | | |
|
Exchange Rate Effect
|
-0.52M | 39.30M | 20.88M | 29.10M | 4.86M | -33.68M | 65.51M | 31.81M | 34.96M | 15.51M | -106.22M | 24.65M | 24.35M | -19.28M | 14.85M | -0.19M | -22.57M | -30.45M | 2.96M | -5.62M | -9.48M | 10.71M | -48.97M | -19.76M | -49.00M | 18.83M | -47.52M | -19.94M | 22.08M | -30.85M | 5.75M | -50.64M | 20.67M | 16.55M | 4.93M | 9.30M | 8.98M | -42.03M | 0.17M | -29.50M | 20.57M | -5.66M | -28.99M | 24.34M | -63.47M | 13.59M | 13.02M | 45.87M | 6.00M | 5.00M | -17.00M | -9.00M | 13.00M | -38.00M | -47.00M | 34.00M | 7.00M | 9.00M | -23.00M | 25.00M | -25.00M | -4.00M | 28.00M | -68.00M | 17.00M | 35.00M | -12.00M |
|
Change in Cash
|
-364.00M | -288.43M | 146.12M | 359.01M | -78.04M | -171.87M | 540.03M | 157.85M | 56.67M | -245.70M | 440.32M | -224.88M | -239.12M | -118.72M | 347.46M | 3.52M | -139.74M | 90.28M | 432.49M | -253.99M | -141.52M | 40.75M | -282.61M | 92.93M | -181.83M | -87.53M | 57.64M | 168.49M | -252.40M | -70.44M | 153.32M | 70.06M | 117.14M | -147.78M | 7.23M | -22.95M | -118.12M | -3.99M | -2.16M | 84.95M | 41.03M | 51.51M | -52.18M | 192.09M | -126.33M | 98.72M | 124.19M | 105.42M | -261.00M | 773.00M | -585.00M | 83.00M | -296.00M | 161.00M | 362.00M | 3.00M | -302.00M | 125.00M | 159.00M | 98.00M | -184.00M | 294.00M | 283.00M | -83.00M | -396.00M | -261.00M | 604.00M |
|
Beginning Cash Balance
|
1,834.32M | 1,470.33M | 1,181.89M | 1,328.02M | 1,687.03M | 1,608.99M | 1,437.12M | 1,977.14M | 2,135.00M | 2,191.66M | 1,945.96M | 2,386.29M | 2,161.41M | 1,922.29M | 1,803.57M | 2,151.03M | 2,154.54M | 2,014.80M | 2,105.08M | 2,537.57M | 2,283.58M | 2,142.06M | 2,182.81M | 1,900.20M | 1,993.12M | 1,811.29M | -13.64M | 1,781.40M | 1,949.89M | 1,697.49M | 1,627.05M | 1,780.37M | 1,850.44M | 1,967.58M | 1,819.80M | 1,827.03M | 1,804.08M | 1,685.95M | 1,681.96M | 1,679.80M | 1,764.75M | 1,805.78M | 1,857.29M | 1,805.10M | 1,997.20M | 1,870.87M | 1,969.59M | 2,093.36M | 2,198.80M | 1,938.12M | 2,710.51M | 2,126.00M | 2,209.00M | 1,913.00M | 2,074.00M | 2,436.00M | 2,439.00M | 2,137.00M | 2,262.00M | 2,421.00M | 2,519.00M | 2,335.00M | 2,629.00M | 2,912.00M | 2,829.00M | 2,433.00M | 2,172.00M |
|
Free Cash Flow
|
22.94M | 241.28M | 106.46M | 301.23M | -294.06M | -56.73M | 349.86M | 286.44M | 314.90M | -44.95M | 203.83M | 77.83M | -101.40M | 62.63M | 360.19M | 27.60M | -78.63M | 192.37M | 407.74M | -21.07M | 120.09M | 156.73M | -92.03M | 133.08M | -34.60M | 105.30M | 318.64M | 219.57M | 66.08M | -82.88M | 303.77M | 183.04M | 203.35M | 83.02M | 47.93M | -15.44M | -201.08M | -41.97M | 83.09M | 111.12M | -65.65M | 56.24M | -63.76M | 111.34M | -93.84M | 98.97M | 58.33M | 9.55M | -260.00M | 60.00M | -75.00M | 225.00M | -198.00M | 42.00M | 103.00M | 9.00M | -181.00M | 40.00M | -26.00M | 273.00M | -145.00M | 234.00M | 279.00M | 296.00M | -297.00M | -35.00M | 273.00M |
|
Net Cash Flow
|
-363.47M | -327.73M | 125.25M | 329.91M | -82.89M | -138.19M | 474.52M | 126.04M | 21.71M | -261.21M | 546.55M | -249.53M | -263.47M | -99.44M | 332.61M | 3.70M | -117.17M | 120.72M | 429.54M | -248.37M | -132.04M | 30.04M | -233.65M | 112.69M | -132.83M | -106.36M | 105.16M | 188.43M | -274.47M | -39.59M | 147.57M | 120.70M | 96.48M | -164.34M | 2.30M | -32.25M | -127.10M | 38.04M | -2.34M | 114.45M | 20.46M | 57.17M | -23.19M | 167.75M | -62.85M | 85.13M | 111.17M | 59.55M | -267.00M | 768.00M | -568.00M | 92.00M | -309.00M | 199.00M | 409.00M | -31.00M | -309.00M | 116.00M | 182.00M | 73.00M | -159.00M | 298.00M | 255.00M | -15.00M | -413.00M | -296.00M | 616.00M |