|
Net Income
|
56.73M | 57.28M | 61.88M | -46.05M | 60.03M | 23.27M | 45.45M | 14.15M | 205.66M | 404.40M | -9.30M | | 129.00M | 60.90M | 83.70M | 94.80M | 17.30M | -25.30M | 50.50M | 3.50M | 17.80M | 6.20M | 12.00M | 26.70M | 40.60M | | 1.20M | | 52.50M | 6.00M | 35.00M | -4.20M | 16.00M | 564.30M | 37.60M | 13.80M | 55.90M | 18.20M | -8.20M | 4.70M | -0.60M | 4.20M | 7.20M | -50.10M | -32.70M | 42.40M | 3.00M | 85.90M | 25.44M | 8.87M | -55.69M | -30.50M | 6.32M | 10.20M | -98.99M | | 4.66M | 111.90M | 3.30M | -6.50M | 89.60M | 128.90M | 464.54M | 62.00M | 85.70M | 164.80M | 199.60M |
|
Depreciation and Depletion
|
| | | | | | | | | | 37.50M | 44.80M | 38.00M | 40.80M | 37.90M | 37.90M | 39.00M | 42.00M | 48.00M | 46.20M | 46.40M | 54.50M | 72.30M | 58.00M | 63.20M | 67.20M | 69.10M | 64.70M | 62.30M | 62.90M | 69.70M | 68.60M | 63.60M | 71.70M | 62.40M | 68.30M | 64.40M | 72.30M | 64.90M | 64.60M | 68.90M | 64.00M | 70.20M | 73.50M | 63.80M | 62.00M | 68.30M | 73.90M | 79.00M | 73.30M | 67.84M | 182.55M | 60.20M | 65.70M | 72.00M | 44.00M | 44.40M | 47.30M | 54.30M | 71.40M | 62.10M | 54.60M | 45.23M | 96.70M | 79.70M | 95.00M | 109.90M |
|
Share-based Compensation
|
1.40M | 1.66M | 1.34M | 1.68M | 2.28M | 2.22M | 1.64M | 1.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
4.22M | 13.15M | -2.99M | 1.32M | 1.19M | -12.44M | 4.70M | 8.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
61.30M | | | | 74.30M | | | 347.80M | 205.80M | -11.70M | -13.90M | 589.90M | | | -0.40M | 0.40M | | | | | | 8.00M | 10.90M | 26.30M | 42.20M | | 1.20M | -39.00M | | | | | | | | | | | | 4.70M | -0.60M | 4.20M | 7.20M | -50.10M | | | | -214.80M | 80.35M | 30.34M | 62.36M | -210.10 | 26.80 | 48.00M | 23.20M | 151.10 | 5.60M | | | | | | 107.17M | 486.00M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | -36.80M | -48.00M | -10.00M | -98.00M | -39.20M | -66.40M | -14.30M | 40.00M | -29.30M | -44.40M | 16.50M | 8.20M | -6.20M | -1.70M | -2.70M | 3.40M | 2.90M | -2.30M | 2.00M | 1.40M | -3.10M | -9.80M | -3.30M | 13.40M | 12.20M | -21.10M | -2.30M | 10.20M | 15.20M | -11.20M | 11.80M | -8.50M | -8.30M | -19.30M | -5.40M | -4.10M | -10.00M | -16.40M | -7.50M | -20.90M | -9.50M | 1.80M | -9.20M | -35.90M | -13.70M | -8.70M | -11.00M | -32.00M | -24.00M | -15.30M | -16.70M | -18.70M | -10.10M | -9.90M | -15.20M | -62.20M | -69.30M |
|
Asset Writedowns and Impairment
|
| 9.26M | | 88.81M | | | | | | | | | | 14.90M | | 3.40M | | 39.30M | | | | | | 0.20M | | | | | 2.00M | 1.00M | | 0.70M | 8.50M | -524.10M | 0.20M | 1.00M | 1.50M | 4.00M | 0.70M | 0.90M | 12.50M | | | 275.30M | 0.70M | | | -45.80M | 1.80M | 0.80M | 14.30M | 1.75M | 2.20M | 4.10M | 0.70M | 110.10M | 0.90M | 1.10M | 1.50M | 1.30M | 0.10M | 6.80M | 462.30M | 1.20M | 0.10M | | -12.20M |
|
Non-cash Items
|
| | | | | | | -11.68M | -9.95M | -11.70M | 15.30M | -17.30M | -19.90M | 1.90M | -26.70M | 2.70M | 8.40M | 17.00M | -7.60M | 45.80M | 4.60M | 9.00M | 5.10M | 2.10M | 4.00M | 3.90M | 3.30M | 50.20M | 5.60M | 3.50M | -4.20M | -1.70M | 2.50M | -1.00M | -0.60M | 10.60M | 6.80M | 20.20M | 3.90M | 10.20M | 6.70M | 6.10M | 10.50M | 44.30M | 7.50M | -14.60M | 55.60M | -1.50M | 14.60M | 16.30M | 24.90M | 10.90M | 1.40M | 9.40M | 14.50M | -9.30M | -3.70M | 6.70M | -19.80M | -23.80M | -0.80M | 1.70M | -42.90M | -39.80M | 8.00M | -9.80M | -5.00M |
|
Change in Working Capital
|
9.79M | -30.08M | 8.45M | -26.75M | 1.22M | -12.62M | -13.65M | 26.94M | | -64.20M | 0.40M | 15.40M | -31.60M | -3.90M | -8.20M | -15.40M | -15.70M | -30.40M | -2.50M | -10.70M | -36.50M | 26.70M | 26.40M | -21.70M | -24.80M | -13.90M | -25.10M | 22.60M | 0.30M | 5.30M | 14.50M | 1.20M | 17.50M | 18.30M | 3.50M | -3.00M | -13.60M | 22.80M | -28.70M | -32.50M | -24.70M | -2.50M | -13.60M | 36.30M | -28.70M | -6.60M | -3.30M | 20.70M | 19.20M | -17.60M | -1.10M | 1.30M | 7.30M | -33.10M | 9.10M | -23.90M | -42.30M | 1.40M | 8.20M | 17.80M | -65.70M | -9.10M | -15.00M | -24.60M | -30.60M | -41.50M | 0.20M |
|
Change in Receivables
|
56.65M | 67.26M | 62.57M | 83.08M | 85.21M | 77.46M | 81.24M | 82.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | 52.42M | 101.57M | 66.82M | 100.50M | -59.90M | -49.80M | -47.40M | 43.70M | -52.60M | -36.00M | 28.90M | 22.60M | -96.70M | 9.10M | -5.30M | 70.70M | 56.70M | 21.80M | 6.70M | 8.00M | 25.00M | 6.00M | 14.00M | -14.40M | -1.00M | 8.70M | -53.50M | 5.10M | 30.30M | 11.80M | 7.40M | 0.50M | -18.30M | 1.40M | -3.90M | 8.60M | -16.50M | 3.60M | -14.30M | -9.30M | 16.90M | -10.50M | -11.20M | -2.40M | 9.30M | 25.00M | 21.20M | -20.90M | -11.00M | -8.60M | -16.90M | 4.10M | 60.30M | 27.00M | 36.90M | -31.20M | -34.30M | 39.20M | -78.90M | -44.40M |
|
Cash from Operations
|
| | | | | | | 201.16M | 205.81M | 12.20M | 174.50M | 205.50M | 149.20M | 69.60M | 95.80M | 100.70M | 99.50M | 37.90M | 64.90M | 44.00M | 28.10M | 96.80M | 115.30M | 72.00M | 30.00M | 31.70M | 9.80M | -37.30M | | 71.20M | | 63.80M | 66.90M | 86.20M | 77.00M | 65.20M | 106.00M | 50.60M | 11.40M | 23.10M | 8.80M | 40.60M | 51.80M | 262.50M | 44.00M | 72.40M | 105.10M | 128.70M | 101.70M | 37.30M | 78.50M | 285.00 | 142.30 | 81.90M | 117.70M | 66.80 | 28.80M | 23.20M | 37.50M | 69.90M | 77.10M | 160.10M | 146.20M | 102.60M | 74.30M | 85.80M | 280.80M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.80M | -48.70M | -48.80M | -48.70M | | | | | -53.40M | -53.50M | -64.40M | -64.40M | -77.70M | -76.60M | |
|
Amortization
|
2,721.91M | 147.46M | -125.15M | -128.95M | 149.36M | -122.49M | 3,212.39M | 221.32M | 3,631.54M | 4,070.54M | 4,147.62M | 145.80M | 4,456.60M | 4,492.30M | 86.70M | 94.60M | 17.30M | 5,183.10M | 27.50M | 1,009.90M | 12.60M | 4,243.90M | -4.50M | 89.60M | -13.50M | 6.90M | -3.90M | -8.30M | 3,288.90M | 3,311.10M | 3,404.60M | -4.80M | 3,848.00M | 3,886.60M | 3,935.40M | 4.40M | 4,026.30M | 9.60M | 8.00M | -45.10M | 3,945.40M | -3.00M | -15.00M | 9.90M | -54.10M | 3,915.40M | 4,009.80M | 32.40M | 34.10M | 2,598.90M | 2,536.60M | 0.00M | 0.00M | 4,126.00M | 4,247.80M | 0.00M | 210.70M | 4,445.40M | 4,497.20M | 4,537.90M | 4,670.80M | 4,991.90M | 5,564.70M | 5,374.40M | 2.40M | 5,327.00M | 5,376.60M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | 37.50M | 44.80M | 38.00M | 40.80M | 37.90M | 37.90M | 39.00M | 42.00M | 48.00M | 46.20M | 46.40M | 54.50M | 72.30M | 58.00M | 63.20M | 67.20M | 69.10M | 64.70M | 62.30M | 62.90M | 69.70M | 68.60M | 63.60M | 71.70M | 62.40M | 68.30M | 64.40M | 72.30M | 64.90M | 64.60M | 68.90M | 64.00M | 70.20M | 73.50M | 63.80M | 62.00M | 68.30M | 73.90M | 58.78M | 57.11M | 67.84M | 182.55M | 59.45M | 61.57M | 182.87M | | | 47.30M | 54.30M | 71.40M | 62.10M | 54.60M | 45.23M | 96.70M | 79.70M | 95.00M | 109.90M |
|
Capital Expenditures
|
| | | | | | | | | | | -112.90M | -118.20M | -161.10M | -174.30M | -195.70M | -194.70M | -184.90M | -109.70M | -128.10M | 99.00M | 111.50M | 71.70M | -61.50M | -48.60M | 51.50M | 42.10M | -49.20M | 67.10M | -79.30M | -71.90M | -51.20M | -45.50M | 47.50M | -41.00M | -63.00M | -57.10M | -61.30M | 54.40M | 84.40M | -69.70M | -63.90M | -54.30M | -60.20M | -67.50M | -58.20M | -60.60M | -105.80M | -101.90M | -151.90M | -138.70M | -132.70M | -141.80M | -213.30M | -200.10M | -187.50M | -215.10M | -210.60M | -230.30M | -251.30M | -152.90M | -174.10M | -111.20M | -120.40M | -64.70M | -79.50M | -62.30M |
|
Sales of Property, Plant and Equipment
|
66.41M | | | | | | | | | | | | | | | | 0.40M | 0.30M | 2.00M | -1.30M | 0.20M | 0.10M | 0.60M | 1.50M | 0.40M | | 0.50M | | 170.30M | | | | | | | | | | | | | | | | | | | | 35.70M | 2.50M | 7.70M | 35.70M | | 0.70M | | 0.50M | | | 0.60M | | | | 27.30M | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 52.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-3.27M | -0.03M | | -4.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 356.80M | | | | 400.80M | | | | 16.30M | | | | | | | | | | | | | | | |
|
Divestments
|
-0.60M | | | | -101.10M | | | -346.40M | -12.50M | | | 0.70M | 0.40M | 0.10M | 0.20M | 0.50M | 0.40M | 0.30M | 2.00M | | | | | | | | 1.50M | | | | | | | | | | | | | | | | -17.90M | | | | | | -50.01M | -131.55M | -113.12M | 500.36M | -26.20M | -44.60M | -31.20M | -891.90M | -8.20M | 16.40M | | -402.30M | | | -80.42M | -582.40M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | 8.77M | | -5.70M | -3.10M | 91.90M | -10.10M | -29.70M | 3.60M | 10.00M | -4.90M | -2.40M | -0.50M | 2.70M | -0.80M | 1.00M | 0.80M | 21.50M | 11.90M | -0.70M | 0.40M | -0.80M | 5.70M | 3.20M | 1.30M | 0.70M | -1.20M | -0.10M | -2.00M | 7.70M | 3.30M | -7.60M | -8.40M | 19.80M | -0.20M | 6.00M | 0.20M | -0.20M | 3.70M | -0.80M | 5.30M | 3.80M | 3.30M | -10.80M | -3.30M | -7.70M | 7.80M | 2.10M | -9.20M | 0.90M | 4.40M | 5.90M | 8.60M | -24.20M | 4.40M | 6.00M | 7.90M | 0.20M | -16.30M | 25.50M | 0.80M |
|
Cash from Investing Activities
|
| | | | | | | -54.31M | -12.54M | 568.60M | -269.00M | -40.60M | -128.60M | -672.00M | -177.60M | -195.60M | -201.20M | -213.80M | -102.10M | -171.20M | -104.30M | -110.50M | -60.30M | -44.60M | 503.60M | -55.70M | -41.50M | -136.20M | 95.00M | -87.10M | -120.70M | -49.70M | -53.20M | 128.10M | -272.00M | 19.70M | -66.90M | -91.40M | 69.00M | 2.40M | -32.90M | -36.20M | -17.90M | -62.80M | -64.10M | -36.20M | -67.90M | -78.00M | -63.30M | -161.70M | -142.40M | -263.30M | -160.50M | -269.20M | -228.90M | -233.30M | 160.60M | -53.90M | -236.80M | -272.20M | -164.40M | -205.80M | -109.70M | -102.50M | -86.60M | -64.80M | -68.80M |
|
Other financing activities
|
200.50M | | | | 5.20M | | | 21.10M | 11.90M | | | -25.30M | | | -10.20M | -1.40M | | -5.10M | -10.20M | -14.40M | | 20.60M | | -4.90M | 2.30M | -7.20M | 2.70M | -2.30M | 2.60M | 2.10M | -0.60M | -0.40M | 0.70M | -0.20M | -1.60M | -1.10M | 0.40M | 0.30M | 0.40M | -2.60M | -0.90M | -1.30M | -0.80M | -0.80M | -1.70M | -0.80M | -1.20M | -1.00M | -2.80M | -1.00M | -0.80M | -32.69M | -1.60M | -0.50M | -1.50M | 297.63M | -5.50M | -11.80M | -19.10M | -11.00M | -1.30M | -19.30M | -13.20M | -194.90M | -1.10M | -11.90M | -8.80M |
|
Cash from Financing Activities
|
| | | | | | | -0.75M | 11.89M | 1.70M | -36.40M | -3.80M | -52.40M | -27.90M | 587.50M | -3.20M | -49.30M | -21.70M | 53.00M | -8.50M | -1.70M | 5.10M | 2.60M | -25.70M | 31.90M | 23.80M | -10.00M | 27.50M | -42.40M | -16.20M | 67.60M | 12.90M | 408.00M | -517.10M | 3.60M | -4.50M | -0.70M | -3.30M | 3.30M | 3.20M | -2.20M | 14.40M | -4.70M | -7.40M | -7.30M | -0.70M | 15.20M | -9.00M | -14.20M | -16.00M | -11.40M | 0.40M | -7.50M | 129.90M | 217.40M | 64.20M | -66.40M | 246.20M | 5.00M | 16.90M | 14.20M | 267.50M | -3.50M | -194.90M | -25.10M | -126.10M | -124.90M |
|
Net Equity Issued and Repurchased
|
371.67M | 301.38M | 244.10M | 191.37M | 169.70M | 103.45M | 112.66M | 270.78M | 477.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
17.74M | -35.48M | | | -24.51M | | | -1.67M | -31.32M | -2.10M | -41.80M | -4.90M | -48.80M | -2.10M | -54.30M | -1.70M | -48.60M | -1.60M | -52.20M | | | 2.20M | -4.40M | -1.90M | | -3.20M | -6.40M | | | | | | | -1.10M | 2.00M | -6.20M | | -1.20M | -2.50M | -7.40M | | -1.40M | -0.50M | | | -1.40M | -0.50M | | -4.30M | -1.90M | -3.10M | 4.20M | | -11.60M | -6.80M | | | -1.70M | -12.00M | -27.40M | | -18.00M | | | | -128.30M | -256.60M |
|
Exchange Rate Effect
|
7.51M | 21.56M | 12.01M | 1.37M | -0.10M | -0.26M | 0.06M | 1.02M | 1.59M | -0.80M | -16.00M | -11.40M | 5.80M | -2.50M | 1.20M | | 1.70M | 3.10M | 0.70M | -0.70M | 4.50M | -1.70M | -2.10M | -0.70M | -1.20M | 1.50M | -1.60M | 0.50M | -1.70M | -2.30M | 0.30M | -0.20M | 0.40M | -5.90M | 0.50M | -0.60M | -0.60M | 0.10M | -1.00M | -1.30M | -0.40M | 0.10M | -0.60M | 0.60M | -2.10M | 2.20M | -0.10M | 0.60M | -0.70M | 2.30M | 7.50M | -1.43M | 0.30M | -8.63M | -16.64M | -17.10M | 1.55M | 0.10M | | 3.60M | | -1.90M | 6.60M | -11.30M | | 12.30M | 3.40M |
|
Change in Cash
|
253.68M | -70.29M | -57.28M | -52.73M | -21.70M | -66.24M | 9.20M | 158.12M | 206.76M | 570.00M | -160.80M | 164.90M | -26.00M | -632.80M | 506.50M | -97.10M | -149.30M | 200.70M | -86.50M | -138.50M | -82.40M | 19.70M | 50.30M | | | 50.60M | | | | | | | | 296.90M | -192.60M | | | | | | | | 24.30M | 196.60M | | | | | 16.99M | -138.10M | -65.78M | 314.64M | -44.10M | -53.65M | 64.79M | -96.30M | 92.54M | 215.60M | | -181.80M | | | 30.79M | -206.10M | | -92.80M | 90.50M |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | 0.80M | | 0.60M | 7.80M | | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | 201.16M | 205.81M | 12.20M | 174.50M | 318.40M | 267.40M | 230.70M | 270.10M | 296.40M | 294.20M | 222.80M | 174.60M | 172.10M | -70.90M | -14.70M | 43.60M | 133.50M | 78.60M | -19.80M | -32.30M | 11.90M | -67.10M | 150.50M | 71.90M | 115.00M | 112.40M | 38.70M | 118.00M | 128.20M | 163.10M | 111.90M | -43.00M | -61.30M | 78.50M | 104.50M | 106.10M | 322.70M | 111.50M | 130.60M | 165.70M | 234.50M | | | | 132.70M | | | | | | 233.80M | 267.80M | 321.20M | 230.00M | 334.20M | | 223.00M | 139.00M | 165.30M | 343.10M |
|
Net Cash Flow
|
| | | | | | | 146.11M | 205.16M | 582.50M | -130.90M | 161.10M | -31.80M | -630.30M | 505.70M | -98.10M | -151.00M | -197.60M | 15.80M | -135.70M | -77.90M | -8.60M | 57.60M | 1.70M | 565.50M | -0.20M | -41.70M | -146.00M | 52.60M | -32.10M | -53.10M | 27.00M | 421.70M | -302.80M | -191.40M | 80.40M | 38.40M | -44.10M | 83.70M | 28.70M | -26.30M | 18.80M | 29.20M | 192.30M | -27.40M | 35.50M | 52.40M | 41.70M | | | | -262.90M | | | | | | 215.50M | -194.30M | -185.40M | -73.10M | 221.80M | | -194.80M | -37.40M | -105.10M | 87.10M |