|
Net Income
|
12.70M | 19.60M | 21.50M | 18.70M | 21.50M | 21.10M | -9.00M | 19.90M | 26.40M | 32.90M | -0.80M | 27.20M | 26.90M | 34.20M | 29.40M | 18.70M | 21.60M | 18.80M | 34.40M | 32.20M | 40.80M | 38.90M | 43.60M | 53.70M | 36.40M | 38.20M | 31.10M | 61.80M | 54.80M | 80.50M | 12.60M | 48.80M | 43.70M | 36.80M | 328.80M | 62.00M | 25.80M | 35.20M | 17.20M | 0.30M | 7.70M | 7.90M | 14.50M | -0.90M | 3.60M | -0.30M | | | | | | 79.40M | -8.30M | 21.60M | 29.60M | 56.70M | 49.30M | 39.10M | 41.70M | 54.60M | 31.80M | 62.60M | 52.40M | 53.50M | 59.50M | 42.20M |
|
Depreciation and Depletion
|
| 57.40M | 58.90M | 54.30M | 57.80M | 57.20M | 58.80M | 55.10M | 60.40M | 60.50M | 62.50M | 58.70M | 62.40M | 63.80M | 64.50M | 60.90M | 63.10M | 65.60M | 71.70M | 62.10M | 71.10M | 71.90M | 75.10M | 71.70M | 77.40M | 78.30M | 75.90M | 72.50M | 78.90M | 79.20M | 79.60M | 75.20M | 80.60M | 82.70M | 84.20M | 81.80M | 85.40M | 86.10M | 74.00M | 82.70M | 83.00M | 82.70M | 84.30M | 83.20M | 84.80M | 86.60M | 88.20M | 92.00M | 95.30M | 94.60M | 96.50M | 92.80M | 93.30M | 92.10M | 93.10M | 93.50M | 95.90M | 100.00M | 102.10M | 100.50M | 103.00M | 108.00M | 109.40M | 108.40M | 111.90M | 114.30M |
|
Deferred Taxes
|
| 10.90M | 5.80M | 5.10M | 2.40M | 5.20M | -11.30M | 4.30M | 6.40M | 8.20M | 3.80M | 8.30M | 8.20M | 11.60M | -3.70M | 4.30M | 6.80M | 34.00M | 8.50M | 11.00M | 16.80M | 15.00M | 18.60M | 24.00M | 16.00M | 15.80M | 34.40M | 25.80M | 22.50M | 35.30M | -10.80M | 16.50M | 13.90M | 14.40M | -305.30M | 18.70M | 2.50M | 6.80M | -9.90M | 5.70M | 9.10M | 6.10M | 12.90M | 5.00M | 18.30M | 6.50M | -0.70M | 2.50M | 8.20M | 9.00M | 14.50M | 16.60M | -1.00M | 8.40M | 12.30M | 14.10M | 13.70M | 10.90M | -0.40M | 15.90M | 7.20M | 18.90M | 3.80M | 15.80M | 16.20M | 12.10M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.70M | 17.90M | -1.40M | 253.00M | 2.60M | | | 1.10M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 94.30M | 20.20M | 17.10M | -0.40M | 8.20M | 39.80M | -33.90M | 85.00M | 62.10M | 3.00M | -4.40M | 25.30M | 3.40M | 5.40M | 7.90M | 93.40M | | | -1.90M | 4.40M | 7.30M | 15.00M | -9.70M | 27.00M | 1.30M | -35.70M | 28.80M | 0.90M | -0.70M | -4.00M | 31.20M | -12.90M | 18.30M | | 29.60M | -2.40M | 11.90M | -23.90M | 42.30M | -11.60M | 12.90M | 5.40M | 34.70M | 2.50M | 22.90M | 2.10M | 25.60M | 18.00M | | -16.00M | -28.10M | -0.10M | -1.90M | | 22.50M | 12.20M | 13.40M | -0.70M | 37.40M | -5.10M | 26.40M | -25.90M | 25.10M | 16.00M | 40.00M |
|
Asset Writedowns and Impairment
|
| 2.00M | 2.30M | 4.80M | 0.60M | 0.40M | 2.50M | 0.60M | 1.20M | 0.70M | 4.30M | -2.30M | 0.20M | | | -0.90M | 1.10M | | | -0.30M | | 0.10M | 0.90M | | | 31.10M | 2.70M | | | | 36.70M | | | | | | | | | | | | | | | | | | | | 2.40M | | 31.50M | 10.80M | 6.60M | 1.20M | | | 0.30M | | | | | 3.60M | | |
|
Cash from Operations
|
| 46.00M | 135.00M | -0.30M | 86.30M | 64.60M | 93.10M | 37.20M | 80.00M | 71.70M | 117.90M | 28.20M | 84.10M | 112.30M | 145.60M | 24.20M | 104.70M | 124.10M | 147.70M | 51.40M | 116.70M | 117.20M | 163.90M | 55.80M | 135.70M | 120.50M | 229.80M | 79.90M | 161.40M | 194.20M | 193.90M | 51.70M | 172.10M | 94.00M | 179.00M | 77.20M | 129.50M | 134.60M | 143.90M | 64.30M | 116.30M | 97.60M | 147.60M | 54.40M | 144.90M | 102.80M | 134.70M | 76.40M | 122.20M | 141.40M | 167.20M | 100.20M | 116.30M | 136.10M | 180.90M | 95.00M | 163.40M | 141.70M | 120.30M | 97.60M | 138.30M | 160.20M | 206.00M | 124.20M | 161.30M | 218.30M |
|
Depreciation & Amortization (CF)
|
| 57.40M | 58.90M | 54.30M | 57.80M | 57.20M | 58.80M | 55.10M | 60.40M | 60.50M | 62.50M | 58.70M | 62.40M | 63.80M | 64.50M | 60.90M | 63.10M | 65.60M | 71.70M | 62.10M | 71.10M | 71.90M | 75.10M | 71.70M | 77.40M | 78.30M | 75.90M | 72.50M | 78.90M | 79.20M | 79.60M | 75.20M | 80.60M | 82.70M | 84.20M | 81.80M | 85.40M | 86.10M | 74.00M | 82.70M | 83.00M | 82.70M | 84.30M | 83.20M | 84.80M | 86.60M | 88.20M | 92.00M | 95.30M | 94.60M | 96.50M | 92.80M | 93.30M | 92.10M | 93.10M | 93.60M | 96.10M | 100.10M | 102.30M | 100.60M | 103.20M | 108.00M | 109.60M | 108.60M | 112.00M | 114.40M |
|
Change in Account Payables
|
| 1.80M | -42.00M | 52.90M | -86.00M | -5.10M | 25.10M | -48.50M | 25.10M | -9.10M | 24.90M | -51.50M | 22.30M | -7.40M | 25.60M | -46.00M | 25.00M | -10.40M | 23.70M | -39.80M | 17.80M | -2.90M | 19.70M | -47.40M | 14.20M | -4.80M | 13.80M | -21.10M | 13.10M | -3.00M | 14.00M | -26.90M | 1.60M | 4.10M | 7.30M | | -11.10M | 8.90M | -1.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -34.80M | -6.30M | -1.50M | -1.90M | -16.80M | -1.40M | -1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| -9.90M | 0.80M | -4.50M | -0.70M | 0.30M | -2.40M | 4.70M | 4.80M | 2.00M | -2.40M | 1.80M | 2.20M | -13.90M | 0.50M | | | | 6.30M | | | | | -0.70M | 1.40M | | | -9.00M | | 0.90M | 2.40M | -6.20M | 1.30M | | 0.30M | | -0.60M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| 128.10M | 83.60M | 67.80M | 47.70M | 104.00M | 300.70M | 69.80M | 120.00M | 137.90M | 138.70M | 151.20M | 218.70M | 128.20M | 241.20M | 141.40M | 219.40M | 190.50M | 192.80M | 445.50M | 209.60M | 171.50M | 188.60M | | | | | 140.20M | 182.00M | 120.40M | 153.10M | 129.00M | 166.30M | 127.10M | 144.40M | 178.40M | 188.60M | 169.70M | 376.80M | 147.30M | 165.70M | 190.80M | 219.00M | 181.00M | 210.50M | 249.90M | 219.40M | 509.50M | 153.90M | 228.00M | 238.70M | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | 7.40M | 8.50M | 11.30M | 9.90M | 10.30M | 10.70M | 9.20M | 7.50M | 5.80M | 5.90M | 8.70M | 9.30M | 6.40M | 7.90M | 7.00M | 9.30M | 6.40M | 4.20M | 8.60M | 4.30M | 3.30M | 2.50M | 9.40M | 4.80M | 4.40M | 4.40M | 7.60M | 7.30M | 9.40M | 6.00M | 8.80M | 12.10M | 7.60M | 8.80M | 6.50M | 8.10M | 4.30M | 4.10M | 6.70M | 6.10M | 4.70M | 8.50M | 15.30M | 13.80M | 14.60M | 11.00M | 11.80M | 7.60M | 7.00M | 4.70M | 5.20M | 5.70M | 5.50M | 3.80M | 7.10M | 8.80M | 4.30M | 4.70M | 7.10M | 10.30M | 8.30M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 26.80M | -13.70M | 252.00M | 2.60M | | | 1.10M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.50M | 150.00M | | | -300.00M | | | | | | | |
|
Cash from Investing Activities
|
| -124.20M | -75.70M | -32.80M | -39.70M | -16.10M | -329.10M | -77.30M | -139.90M | -157.60M | -83.20M | -43.50M | -99.90M | -19.70M | -180.50M | -85.30M | -205.90M | -115.10M | 3.10M | -516.90M | -127.40M | -116.10M | -118.10M | -86.40M | -134.00M | -73.20M | -11.20M | -125.20M | -162.20M | | -118.90M | -156.40M | -13.00M | -137.10M | -121.80M | -83.00M | -150.60M | -80.70M | -346.00M | -98.60M | -64.80M | -134.90M | -149.50M | -110.40M | -177.50M | -214.50M | -402.50M | -446.80M | -63.50M | -179.60M | -227.80M | -179.00M | -297.10M | -130.40M | -467.00M | -122.90M | -421.70M | -316.00M | -358.70M | -311.60M | -387.40M | -432.40M | -285.30M | -234.70M | -130.30M | -287.40M |
|
Other financing activities
|
| | | | | | | | | | | 1.30M | -1.20M | 1.40M | 3.10M | -0.30M | -0.50M | -0.70M | 4.00M | -1.20M | -0.30M | -1.30M | 1.00M | 2.90M | 2.20M | -1.40M | -1.90M | -4.00M | -0.30M | -1.70M | 10.80M | -2.30M | -0.50M | -0.10M | 0.30M | -1.30M | -0.10M | -2.20M | -3.90M | -0.70M | -22.80M | 26.80M | 55.80M | -15.40M | 37.20M | | -48.10M | 20.80M | 3.30M | 0.30M | -0.50M | 19.70M | 10.70M | 0.50M | 0.50M | 4.40M | 6.70M | 5.30M | -2.00M | 14.20M | 5.50M | 2.00M | 3.80M | 9.60M | 5.80M | 5.60M |
|
Long-Term Debt Issuances
|
| 298.60M | -0.40M | 259.10M | | | 314.70M | | | 193.20M | 244.40M | 34.80M | 247.40M | 30.70M | 132.30M | 597.90M | 129.00M | 74.90M | 330.40M | 842.50M | 34.10M | 99.60M | 246.80M | 667.70M | 21.30M | 59.80M | | 322.70M | 137.60M | 341.50M | 57.60M | 297.90M | -0.30M | -0.10M | 495.10M | | 297.10M | | 396.60M | 495.20M | 54.30M | 0.20M | 193.30M | 861.20M | 486.80M | 117.80M | 120.70M | 1,074.10M | -1.50M | 246.50M | 172.80M | 395.90M | -0.80M | 442.70M | 10.50M | 165.40M | 420.00M | 323.80M | 510.80M | 557.40M | 727.60M | 12.00M | -1.40M | 879.80M | | 146.40M |
|
Long-Term Debt Repayments
|
| 5.40M | 70.90M | 51.90M | 241.10M | 5.00M | 46.20M | 26.80M | 195.70M | 54.60M | 35.70M | 258.60M | 56.60M | 19.30M | 336.70M | 264.90M | 97.10M | 43.70M | 197.10M | 307.10M | 358.70M | 17.10M | 136.90M | 381.10M | 264.10M | 4.20M | 76.90M | 202.30M | 153.70M | 442.70M | 1.30M | 300.10M | 1.40M | | 401.50M | 11.70M | 251.40M | | 369.70M | 160.00M | | 250.00M | | 350.00M | 750.00M | | | 33.30M | 550.70M | | 300.00M | | 250.00M | | | 250.00M | | 250.00M | | 300.00M | 113.50M | | | 406.60M | | 223.30M |
|
Short-Term Debt issuances
|
| -151.50M | -12.30M | -26.90M | 63.60M | -34.10M | 44.20M | 58.40M | -74.70M | 25.40M | -94.10M | 146.10M | -72.70M | 114.80M | 55.10M | -149.70M | -106.30M | 28.80M | -24.10M | 14.50M | 102.60M | -80.30M | 13.20M | -69.10M | 1.00M | 14.10M | -10.50M | 9.80M | 11.20M | -23.50M | -1.10M | -0.80M | 12.30M | -0.40M | -11.40M | -0.10M | 0.20M | -4.30M | 110.70M | -94.70M | 9.90M | 86.80M | -96.60M | 9.50M | -19.60M | 7.00M | 9.50M | -3.20M | -2.00M | 3.30M | -2.20M | 0.90M | 2.50M | -2.70M | -0.70M | 2.80M | -9.60M | 1.80M | -2.10M | | | | | 4.20M | -4.40M | 105.50M |
|
Shares Issued
|
| | | 0.10M | 0.70M | | 1.70M | 0.50M | 4.40M | 0.20M | 1.50M | 2.60M | 0.10M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | 18.30M | 31.70M | | 18.60M | | 88.50M | 36.10M | | 25.30M | 38.80M | 40.90M | 20.40M | 50.00M | 20.00M | 25.10M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | 25.00M | | 12.40M | 78.10M | 38.10M | 44.30M | 46.60M | 21.00M | | | | | | | 0.40M | 12.70M | 9.00M | 30.20M | 8.00M | | | | | 2.60M | 4.60M | 4.30M | 12.90M | 0.10M | 1.90M | 15.20M | 1.50M |
|
Dividends Paid - Common
|
| 12.90M | 14.20M | 13.90M | 13.20M | 13.20M | 13.20M | 14.50M | 13.90M | 13.90M | 13.70M | 14.70M | 14.80M | 14.10M | 15.20M | -16.30M | 47.60M | 14.70M | 14.50M | 16.90M | 15.30M | 14.90M | 14.90M | 18.00M | 17.20M | 16.70M | 16.30M | 18.10M | 16.60M | 16.50M | 16.20M | 18.40M | 16.80M | 16.60M | 16.40M | 18.60M | 17.10M | 17.00M | 16.60M | 19.20M | 17.00M | 16.60M | 16.50M | 19.00M | 17.40M | 17.30M | 17.30M | 19.70M | 18.20M | 18.30M | 18.10M | 20.40M | 18.80M | 18.70M | 18.70M | 20.90M | 19.90M | 19.90M | 19.90M | 22.00M | 21.00M | 20.90M | 20.90M | 23.50M | 22.20M | 22.10M |
|
Cash from Financing Activities
|
| 125.60M | -100.70M | 165.10M | -191.50M | -53.80M | 291.20M | 15.80M | 56.40M | 148.90M | 102.10M | -91.10M | 102.10M | 110.50M | -161.40M | 148.40M | -121.60M | 44.60M | 77.70M | 531.80M | -326.10M | -50.10M | 106.60M | 177.10M | -295.60M | 10.70M | -128.70M | 58.10M | -41.80M | -168.00M | 21.20M | -48.70M | -31.70M | -42.20M | 38.70M | -56.70M | 28.70M | -35.90M | 50.00M | 182.50M | -19.90M | -199.40M | 103.70M | 478.40M | -298.30M | 75.80M | 99.70M | 1,038.70M | -602.40M | 187.50M | -160.70M | 385.60M | -286.60M | 413.80M | -8.40M | -98.30M | 397.20M | 61.00M | 484.20M | 245.00M | 594.30M | -50.20M | -18.60M | 461.60M | -36.00M | 10.60M |
|
Exchange Rate Effect
|
| 0.90M | -0.50M | 0.10M | 0.40M | -0.40M | -0.30M | -0.30M | -0.20M | 1.80M | -3.40M | -1.00M | 0.40M | -0.20M | -0.10M | -0.40M | -1.60M | 0.40M | 0.50M | 1.00M | 0.10M | -1.90M | -1.90M | -5.00M | 1.10M | -0.60M | -0.70M | 1.00M | -1.40M | 0.20M | -1.00M | 1.30M | 1.60M | 0.20M | 0.90M | 0.20M | -3.90M | -0.50M | 0.20M | -0.30M | 0.70M | -1.60M | 0.70M | -2.80M | 1.60M | 0.20M | 0.90M | -1.80M | 1.60M | -1.20M | -0.40M | -1.80M | -1.60M | -3.40M | 1.90M | -0.20M | 1.20M | -1.20M | 1.80M | -2.60M | -0.60M | 2.40M | -4.10M | 4.70M | 2.60M | -0.30M |
|
Change in Cash
|
| 48.30M | -41.90M | 132.10M | -144.50M | -5.70M | 54.90M | -24.60M | -3.70M | 64.80M | 133.40M | -107.40M | 86.70M | 202.90M | -196.40M | 86.90M | -224.40M | 54.00M | 229.00M | 67.30M | -336.70M | -50.90M | 150.50M | 141.50M | -292.80M | 57.40M | 89.20M | 13.80M | -44.00M | 26.40M | 95.20M | -152.10M | 129.00M | -85.10M | 96.80M | -62.30M | 3.70M | 17.50M | -151.90M | 147.90M | 32.30M | -238.30M | 102.40M | 419.70M | -77.80M | -33.10M | -167.20M | 666.50M | -541.00M | 148.10M | -221.70M | 305.00M | -469.00M | 416.10M | -292.60M | -126.40M | 140.10M | -114.50M | 247.60M | 28.40M | 344.60M | -320.00M | -102.00M | 355.80M | -2.40M | -58.80M |
|
Free Cash Flow
|
| -82.10M | 51.40M | -68.10M | 38.60M | -39.40M | -207.60M | -32.60M | -40.00M | -66.20M | -20.80M | -123.00M | -134.60M | -15.90M | -95.60M | -117.20M | -114.70M | -66.40M | -45.10M | -394.10M | -92.90M | -54.30M | -24.70M | 55.80M | 135.70M | 120.50M | 229.80M | -60.30M | -20.60M | 73.80M | 40.80M | -77.30M | 5.80M | -33.10M | 34.60M | -101.20M | -59.10M | -35.10M | -232.90M | -83.00M | -49.40M | -93.20M | -71.40M | -126.60M | -65.60M | -147.10M | -84.70M | -433.10M | -31.70M | -86.60M | -71.50M | 100.20M | 116.30M | 136.10M | 180.90M | 95.00M | 163.40M | 141.70M | 120.30M | 97.60M | 138.30M | 160.20M | 206.00M | 124.20M | 161.30M | 218.30M |
|
Net Cash Flow
|
| 47.40M | -41.40M | 132.00M | -144.90M | -5.30M | 55.20M | -24.30M | -3.50M | 63.00M | 136.80M | -106.40M | 86.30M | 203.10M | -196.30M | 87.30M | -222.80M | 53.60M | 228.50M | 66.30M | -336.80M | -49.00M | 152.40M | 146.50M | -293.90M | 58.00M | 89.90M | 12.80M | -42.60M | 26.20M | 96.20M | -153.40M | 127.40M | -85.30M | 95.90M | -62.50M | 7.60M | 18.00M | -152.10M | 148.20M | 31.60M | -236.70M | 101.80M | 422.40M | -330.90M | -35.90M | -168.10M | 668.30M | -543.70M | 149.30M | -221.30M | 306.80M | -467.40M | 419.50M | -294.50M | -126.20M | 138.90M | -113.30M | 245.80M | 31.00M | 345.20M | -322.40M | -97.90M | 351.10M | -5.00M | -58.50M |