|
Net Income
|
2.19M | 4.87M | 0.72M | -11.68M | -0.03M | -0.49M | -0.43M | -0.03M | | | | | 54.16M | 75.37M | 62.81M | 46.37M | 71.71M | 79.86M | 60.12M | 58.27M | 84.43M | 85.26M | 69.31M | 103.60M | 93.05M | 83.08M | 72.91M | 51.21M | 92.46M | 52.62M | 52.96M | 72.44M | 118.36M | 250.31M | 97.59M | 117.73M | 186.03M | 83.32M | 119.20M | 130.04M | 105.73M | 100.76M | 138.34M | 26.67M | 194.59M | 157.20M | 175.68M | 226.65M | 274.10M | 199.09M | 232.16M | -678.87M | 257.39M | 246.95M | -23.66M | 267.05M | 358.90M | 358.64M | 306.65M | 74.30M | 29.66M | 755.32M | 294.49M | 34.00M | 187.32M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 12.67M | 13.82M | 14.36M | 14.17M | 13.98M | 14.46M | 15.21M | 16.48M | 16.71M | 16.34M | 15.57M | 16.29M | 17.91M | | | | 22.66M | | 24.98M | 26.21M | 29.67M | 32.41M | 33.92M | 35.17M | 36.65M | 39.39M | 41.16M | 41.60M | 49.28M | 79.16M | 83.57M | 88.66M | 93.51M | 91.79M | 96.37M | 97.20M | 98.66M | 104.11M | 99.67M | 100.21M | 99.47M | 100.14M | 105.98M | 117.77M | 118.27M | 116.13M | 117.92M | 124.02M | 126.96M | 124.10M | 122.84M | 102.27M | 94.62M |
|
Share-based Compensation
|
3.00M | 4.43M | 4.41M | 6.23M | 3.49M | 4.20M | 4.10M | 4.14M | 3.98M | 4.40M | 4.40M | 3.60M | 4.22M | 5.00M | 5.00M | 4.36M | 4.79M | 7.18M | 5.30M | 12.52M | 4.07M | 5.08M | 5.68M | 6.23M | 6.47M | | | | 7.62M | | 8.82M | 12.34M | 9.62M | 8.32M | 14.90M | 15.21M | 14.83M | 12.89M | 11.42M | 16.50M | 27.88M | 33.84M | 27.82M | 34.98M | 42.28M | 43.71M | 37.16M | 43.33M | 65.61M | 34.68M | 38.40M | 47.02M | 37.05M | 40.80M | 89.57M | 47.13M | 36.62M | 35.67M | 40.12M | 43.24M | 51.00M | 29.88M | 39.74M | 39.81M | 35.27M |
|
Deferred Taxes
|
1.60M | -19.69M | -2.93M | 23.75M | 3.52M | -0.23M | 0.35M | 15.52M | 7.83M | -1.92M | -0.06M | -25.36M | 10.27M | 19.78M | -2.77M | 5.83M | 5.78M | 0.29M | -2.97M | -4.90M | 3.71M | -4.69M | 14.46M | 67.60M | 3.58M | | | | -20.86M | | -19.39M | -19.21M | -12.49M | -199.58M | 0.91M | -3.97M | -1.91M | 3.52M | -5.77M | -0.71M | -36.51M | -65.32M | -47.96M | -48.50M | -22.01M | -47.76M | -56.39M | -34.79M | -44.83M | -53.05M | -80.84M | -99.16M | -101.38M | -34.12M | -160.04M | -157.62M | -90.11M | -92.21M | -111.89M | -73.08M | -66.69M | -94.58M | -70.74M | 166.32M | -11.85M |
|
Cash from Discontinued Operations
|
| | -68.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.16M | 0.01M | 1.10M | -3.39M | 0.68M | 2.88M | -0.19M | 0.21M | -0.44M | 0.54M | 0.85M | 1.83M | 0.94M | 1.29M | 1.46M | 1.19M | 1.89M | 2.45M | -3.34M | 0.48M | 0.76M | -0.37M | -0.86M | -7.78M | -1.33M | | | | -8.86M | | -4.69M | -12.37M | -17.13M | -9.88M | 1.94M | 4.29M | 10.96M | -9.16M | -13.67M | 0.49M | -15.93M | -6.29M | -2.35M | -9.84M | 25.77M | -52.91M | 6.29M | 14.02M | 6.45M | 10.16M | -12.15M | -5.42M | 12.63M | 50.46M | -10.52M | -3.05M | -23.14M | -34.35M | -12.07M | -10.95M | 0.15M | -22.92M | -19.34M | -0.28M | -5.74M |
|
Asset Writedowns and Impairment
|
6.77M | 6.38M | 5.56M | 6.31M | 5.25M | 4.90M | 5.16M | 5.28M | 6.81M | 6.25M | 5.77M | 3.58M | 6.01M | 5.96M | 4.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
696.51M | 88.71M | -467.02M | 147.56M | -104.38M | 43.46M | 794.21M | -23.52M | -605.88M | 291.81M | 87.22M | 53.37M | 68.63M | 56.17M | 79.97M | 35.78M | -23.19M | 434.87M | -97.28M | -120.30M | -63.47M | 290.41M | 120.15M | 82.79M | 513.39M | | | | 155.67M | | 293.96M | -25.90M | 92.06M | 152.26M | 284.54M | 222.22M | 154.25M | 445.08M | 229.73M | 17.62M | 1,102.04M | 41.89M | 436.57M | 523.72M | 584.47M | 769.39M | 599.41M | 510.24M | 917.97M | 753.22M | 630.00M | 568.13M | 336.38M | 709.53M | 599.53M | 564.96M | 426.81M | 657.45M | 529.58M | 808.84M | 835.73M | 1,358.54M | 555.12M | 817.52M | 768.73M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 833.08M | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
7.92M | 8.34M | 8.36M | 8.18M | 7.67M | 7.97M | 11.84M | 14.21M | 12.64M | 12.15M | 12.88M | 13.02M | 11.22M | 14.34M | 16.53M | 14.67M | 14.39M | 14.56M | 14.60M | 18.39M | 17.85M | 18.26M | 18.07M | 18.42M | 20.85M | | | | 80.53M | | 84.05M | 81.07M | 83.98M | 88.81M | 87.83M | 88.48M | 87.41M | 113.99M | 107.47M | 103.52M | 134.46M | 321.68M | 314.25M | 314.02M | 313.39M | 315.26M | 329.20M | 324.84M | 319.91M | 321.09M | 329.01M | 327.37M | 306.04M | 300.59M | 301.27M | 344.41M | 340.35M | 332.51M | 343.22M | 345.94M | 347.61M | 332.56M | 329.27M | 221.81M | 208.56M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.21M | 13.62M | 13.45M | 14.26M | 15.85M | 16.12M | 15.81M | 18.31M | 18.74M | 19.33M | 19.82M | 20.26M | 21.05M | 22.93M | 24.14M | 25.22M | 25.91M | 27.21M | 27.94M | 28.65M | 29.34M | 29.73M | 31.40M | 32.94M | 32.88M | 35.14M | 34.91M | 35.12M | 34.42M | 32.54M | 33.04M |
|
Depreciation & Amortization (CF)
|
9.00M | 8.44M | 8.36M | 10.07M | 9.03M | 10.05M | 9.95M | 11.51M | 11.57M | 11.87M | 12.38M | 12.58M | 12.67M | 13.82M | 14.36M | 14.17M | 13.98M | 14.46M | 15.21M | 16.48M | 16.71M | 16.34M | 15.57M | 16.29M | 17.91M | | | | 22.66M | | 24.98M | 26.21M | 29.67M | 32.41M | 33.92M | 35.17M | 36.65M | 39.39M | 41.16M | 41.60M | 49.28M | 79.16M | 83.57M | 88.66M | 93.51M | 91.79M | 96.37M | 97.20M | 98.66M | 104.11M | 99.67M | 100.21M | 99.47M | 100.14M | 105.98M | 117.77M | 118.27M | 116.13M | 117.92M | 124.02M | 126.96M | 124.10M | 122.84M | 102.27M | 94.62M |
|
Change in Receivables
|
4.14M | 3.92M | 3.50M | 3.38M | 18.96M | -1.41M | -6.01M | 23.19M | 10.81M | -2.93M | 3.86M | 4.68M | 3.27M | 3.33M | -24.31M | 29.56M | 3.86M | 2.70M | -21.01M | 32.98M | -7.93M | -9.59M | -14.60M | 30.88M | 12.26M | | | | 7.73M | | -11.93M | 16.83M | 1.17M | 8.03M | -13.05M | 34.81M | 5.93M | 5.69M | 36.49M | 13.28M | 30.93M | 34.82M | -47.62M | -8.56M | 32.83M | -32.63M | 37.14M | 54.44M | 31.79M | 42.17M | 34.19M | 46.39M | 27.33M | 4.07M | -30.77M | 89.75M | -7.49M | 27.16M | -50.93M | 80.59M | 9.55M | -28.76M | 36.73M | 65.83M | 22.74M |
|
Change in Inventory
|
7.38M | -0.11M | -0.49M | -2.06M | -3.10M | 1.14M | 2.02M | -2.05M | 2.86M | 1.35M | 0.56M | -2.38M | 2.99M | 1.30M | -2.76M | -0.35M | -4.45M | 2.21M | -1.57M | -0.98M | -0.98M | 2.49M | -1.25M | -0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-4.46M | 18.11M | 11.96M | -6.80M | 11.35M | 7.64M | 26.19M | 44.05M | -27.59M | -3.67M | 9.05M | 108.09M | -15.29M | -52.58M | -10.51M | 39.00M | -40.21M | 18.36M | 5.42M | 19.17M | -22.15M | -9.35M | -4.54M | -33.47M | 1.15M | | | | 30.85M | | -12.98M | -12.47M | 45.00M | 126.78M | -6.49M | 3.63M | 4.92M | 64.12M | -86.46M | -63.76M | 170.16M | -115.03M | -169.30M | -60.83M | 66.59M | 163.22M | 0.26M | -75.53M | 189.55M | 18.51M | 25.38M | -96.50M | -155.63M | 209.59M | -209.11M | 185.01M | -103.36M | 178.56M | -158.67M | 53.77M | -29.59M | 241.75M | -102.08M | 78.33M | 135.86M |
|
Change in Taxes
|
14.77M | -15.53M | 4.08M | -6.49M | 15.37M | 9.01M | -5.26M | -17.88M | 9.64M | -0.24M | 2.21M | -7.01M | 5.83M | -10.67M | -1.65M | 13.08M | 0.25M | 1.00M | -11.29M | 3.57M | 1.00M | 0.60M | 9.07M | -7.39M | 15.95M | -13.37M | 8.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.06M | -2.36M | 4.77M | 11.24M | 2.80M | 1.80M | 3.40M | -11.53M | -2.15M | 2.09M | 2.45M | -5.90M | 8.51M | 2.69M | 23.69M | -11.92M | -16.77M | 11.01M | -13.22M | -4.81M | -1.62M | -2.28M | 9.59M | -11.11M | 18.11M | | | | 50.50M | | 6.47M | 18.54M | 53.30M | 51.12M | 56.91M | 35.25M | 25.67M | 42.98M | 76.74M | 71.69M | -0.01M | 10.63M | 53.54M | 44.11M | 143.15M | 30.16M | 33.13M | 118.22M | 34.62M | 78.04M | 115.90M | 75.75M | 32.88M | 71.45M | 119.48M | 72.00M | 75.44M | 22.90M | 120.77M | 39.28M | 7.45M | 53.94M | 93.55M | 30.51M | 34.37M |
|
Capital Expenditures
|
11.10M | 9.58M | 15.84M | 19.53M | 24.79M | 26.92M | 25.39M | 21.44M | 12.15M | 23.00M | 35.94M | 38.79M | 29.24M | 25.16M | 20.62M | 23.57M | 20.26M | 20.91M | 20.09M | 20.14M | 18.16M | 15.13M | 23.46M | 35.80M | 16.86M | | | | 41.38M | | 46.22M | 43.74M | 46.65M | 45.29M | 43.77M | 58.89M | 53.39M | 57.23M | 55.12M | 78.19M | 67.70M | 106.85M | 104.80M | 103.58M | 121.03M | 106.82M | 86.16M | 133.42M | 131.17M | 142.47M | 156.10M | 167.93M | 139.33M | 152.29M | 162.19M | 168.81M | 169.79M | 157.35M | 145.44M | 179.22M | 166.26M | 184.00M | 127.58M | 152.17M | 169.81M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 563.01M | -0.32M | | | 769.08M | 490.61M | 74.83M | 3.42M | 256.14M | 310.24M | 67.20M | 6.90M | 3.08M | 83.62M | 11.07M | 932.03M | 3.27M | 865.05M | 4.73M | 5.21M | 15.04M | 40.70M | 4,046.78M | 54.63M | -1.65M | 125.84M | 2.56M | 370.11M | 1.13M | 113.27M | 49.89M | 155.94M | -3.97M |
|
Divestments
|
| | | | | | | | | | | | | | | 1.23M | 0.99M | 2.11M | 0.42M | -3.52M | 10.53M | | 0.07M | -10.60M | | | | | 37.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 962.43M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -37.52M | | | 0.07M | -0.13M | | | | | | | | | | | | | | | | 2.00M | | | | | | | 18.08M | 0.93M | 4.38M | 4.38M | 4.38M |
|
Cash from Investing Activities
|
-11.10M | -26.89M | -15.95M | 28.73M | -26.82M | -29.31M | -189.15M | -21.74M | -11.57M | -29.38M | -72.52M | -36.97M | -28.69M | -433.95M | -43.65M | -22.28M | -18.61M | -20.46M | -19.20M | -443.40M | -12.18M | -234.01M | -32.60M | -162.13M | -258.39M | | | | -38.23M | | -46.64M | -40.06M | -623.45M | -25.87M | -45.36M | -58.74M | -823.42M | -548.76M | -116.28M | -82.09M | -307.91M | -410.80M | -169.65M | -100.64M | -124.73M | -43.32M | -96.94M | -1065.01M | -133.93M | -997.95M | -160.82M | -202.87M | -123.24M | -188.60M | -4206.79M | 205.26M | -118.14M | -241.43M | -148.00M | -549.32M | -149.31M | 672.73M | -173.09M | -303.73M | 556.45M |
|
Other financing activities
|
2.60M | 1.44M | 0.54M | 2.61M | 0.12M | | 1.22M | 7.81M | 1.42M | 0.02M | 0.60M | -0.59M | 1.73M | 2.25M | | | 1.21M | 3.20M | 1.55M | 0.51M | 3.15M | 0.45M | 0.25M | -3.85M | 5.76M | | | | 12.30M | | 0.90M | 8.56M | 0.06M | | 0.59M | 10.30M | 1.66M | 3.80M | | | 32.64M | 10.96M | | 8.01M | 0.07M | | 6.82M | 1.75M | 37.75M | 23.67M | 1.71M | | 42.65M | 4.28M | 11.59M | 0.66M | 0.48M | 13.47M | 29.39M | 3.67M | | | | 40.51M | 0.90M |
|
Cash from Financing Activities
|
-41.69M | -10.80M | 1.11M | -44.36M | -61.77M | 64.16M | 47.62M | 64.11M | -11.66M | -200.14M | -56.19M | 49.81M | 5.98M | 531.33M | -341.17M | -12.63M | 92.48M | -44.96M | 43.45M | 127.93M | 94.08M | 10.92M | -94.25M | 125.45M | -90.11M | | | | -175.07M | | -159.97M | -130.98M | 624.07M | 19.18M | -571.96M | -41.81M | 564.73M | 335.97M | -49.21M | -163.33M | 322.42M | -138.55M | -77.48M | -432.61M | -84.55M | -951.51M | -369.02M | 277.26M | -218.43M | -95.18M | -376.33M | -366.32M | -61.92M | -572.13M | 3,610.83M | -909.57M | -242.88M | -317.26M | -276.70M | -280.48M | 111.21M | -2320.89M | -31.53M | -490.74M | -1603.74M |
|
Net Equity Issued and Repurchased
|
1,072.35M | 18.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
14.00M | 2.26M | 2.20M | 2.02M | 2.08M | 2.31M | 2.27M | 2.10M | 2.47M | 2.19M | 19.67M | 2.75M | 2.73M | 3.01M | 7.92M | 2.55M | 12.48M | 3.11M | 18.15M | 2.93M | 11.25M | 4.24M | 3.87M | 20.40M | 8.16M | | | | 5.47M | | 1.52M | 7.78M | | | 1.59M | 1.58M | 2.52M | 0.65M | 5.57M | 20.67M | 5.39M | 31.87M | 58.28M | 58.31M | 58.43M | 58.19M | 57.57M | 57.30M | 73.33M | 71.52M | 70.24M | 69.07M | 68.77M | 65.87M | 65.75M | 64.89M | 64.98M | 64.82M | 63.62M | 63.43M | 63.44M | 62.33M | 61.12M | 60.38M | 57.96M |
|
Exchange Rate Effect
|
1.70M | 4.83M | -4.56M | -3.76M | 1.24M | 7.13M | 12.73M | 6.37M | -1.23M | -15.38M | 6.37M | -20.67M | 14.13M | 3.38M | -10.46M | -3.36M | -5.27M | 1.50M | -10.24M | 4.09M | -4.42M | -18.73M | -27.62M | -5.52M | -12.32M | | | | -9.33M | | 11.71M | 15.68M | 12.79M | 4.23M | 2.75M | -27.95M | -4.49M | -12.01M | 2.52M | -2.10M | -36.65M | 58.12M | -67.66M | 35.10M | 20.00M | 94.39M | -21.14M | 15.16M | -36.72M | -5.68M | -36.15M | -78.82M | -93.56M | 109.31M | 18.58M | 15.96M | -70.27M | 48.25M | -34.03M | -19.62M | 54.73M | -113.91M | 61.79M | 168.56M | -24.70M |
|
Change in Cash
|
645.41M | 55.85M | -486.42M | 128.17M | -191.73M | 85.45M | 665.40M | 25.22M | -630.33M | 46.91M | -35.13M | 45.54M | 60.06M | 156.93M | -315.30M | -2.49M | 45.42M | 370.95M | -83.27M | -431.69M | 14.01M | 48.59M | -34.32M | 40.59M | 152.57M | | | | -66.95M | | 99.07M | -181.27M | 105.47M | 149.81M | -330.03M | 93.71M | -108.92M | 220.27M | 66.75M | -229.91M | 1,079.89M | -449.34M | 121.79M | 25.56M | 395.20M | -131.05M | 112.30M | -262.35M | 528.89M | -345.59M | 56.70M | -79.88M | 57.65M | 58.11M | 22.15M | -123.40M | -4.49M | 147.01M | 70.85M | -40.57M | 852.37M | -403.54M | 412.30M | 191.61M | -303.26M |
|
Free Cash Flow
|
685.41M | 79.14M | -482.87M | 128.03M | -129.16M | 16.54M | 768.82M | -44.96M | -618.03M | 268.82M | 51.28M | 14.58M | 39.39M | 31.01M | 59.35M | 12.21M | -43.45M | 413.95M | -117.37M | -140.44M | -81.63M | 275.28M | 96.69M | 46.99M | 496.53M | | | | 114.29M | | 247.75M | -69.64M | 45.41M | 106.97M | 240.77M | 163.32M | 100.86M | 387.85M | 174.61M | -60.56M | 1,034.33M | -64.96M | 331.77M | 420.13M | 463.44M | 662.57M | 513.25M | 376.81M | 786.80M | 610.74M | 473.90M | 400.21M | 197.04M | 557.24M | 437.33M | 396.15M | 257.01M | 500.10M | 384.14M | 629.62M | 669.48M | 1,174.53M | 427.55M | 665.36M | 598.92M |
|
Net Cash Flow
|
643.72M | 51.02M | -481.87M | 131.93M | -192.97M | 78.32M | 652.68M | 18.85M | -629.11M | 62.29M | -41.49M | 66.22M | 45.92M | 153.55M | -304.84M | 0.87M | 50.69M | 369.44M | -73.03M | -435.77M | 18.43M | 67.32M | -6.70M | 46.11M | 164.89M | | | | -57.63M | | 87.36M | -196.95M | 92.68M | 145.58M | -332.78M | 121.66M | -104.44M | 232.28M | 64.24M | -227.80M | 1,116.54M | -507.46M | 189.44M | -9.54M | 375.20M | -225.44M | 133.44M | -277.51M | 565.61M | -339.91M | 92.84M | -1.06M | 151.21M | -51.20M | 3.56M | -139.36M | 65.79M | 98.76M | 104.88M | -20.96M | 797.64M | -289.63M | 350.51M | 23.05M | -278.56M |