|
Net Income
|
12.00M | 21.00M | 16.00M | 11.00M | | 31.00M | 59.00M | 8.00M | 3.00M | 25.00M | 35.00M | 23.00M | 30.00M | 52.00M | 45.00M | 1.00M | 14.00M | 36.00M | 71.00M | 47.00M | 4.00M | 230.00M | 79.00M | 88.00M | 137.00M | 152.00M | 198.00M | 190.00M | 207.00M | 181.00M | 199.00M | 140.00M | 82.00M | 207.00M | 181.00M | 670.00M | 90.00M | -121.00M | 50.00M | 170.00M | 42.00M | 179.00M | 187.00M | 161.00M | -268.00M | -320.00M | -393.00M | -373.00M | -247.00M | 64.00M | 130.00M | -129.00M | -255.00M | -188.00M | 57.00M | 24.00M | -192.00M | 138.00M | -153.00M | -103.00M | -716.00M | 25.00M | -60.00M | -44.00M | -208.00M | -74.00M | -143.00M | -177.00M |
|
Depreciation and Depletion
|
44.00M | 46.00M | 49.00M | 51.00M | 48.00M | 48.00M | 49.00M | 49.00M | 51.00M | 54.00M | 51.00M | 57.00M | 55.00M | 57.00M | 58.00M | 60.00M | 61.00M | 62.00M | 65.00M | 70.00M | 68.00M | 65.00M | 64.00M | 66.00M | 67.00M | 71.00M | 72.00M | 78.00M | 79.00M | 83.00M | 86.00M | 89.00M | 90.00M | 94.00M | 99.00M | 100.00M | 101.00M | 104.00M | 106.00M | 112.00M | 113.00M | 116.00M | 120.00M | 125.00M | 127.00M | 128.00M | 119.00M | | 117.00M | 121.00M | 127.00M | | 130.00M | 132.00M | 134.00M | | 137.00M | 139.00M | 138.00M | | | | | | | | | |
|
Share-based Compensation
|
4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | 5.00M | 4.00M | 4.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.00M | 3.00M | 3.00M | 3.00M | 3.00M | 4.00M | 4.00M | 7.00M | 5.00M | 4.00M | 4.00M | 5.00M | 5.00M | 5.00M | 5.00M | 7.00M | 6.00M | 5.00M | 5.00M | 9.00M | 7.00M | 6.00M | 7.00M | 7.00M | 7.00M | 6.00M | 8.00M | 9.00M | 8.00M | 7.00M | 7.00M | 9.00M | 6.00M | 5.00M | 8.00M | 8.00M | 9.00M | 6.00M | 5.00M | 11.00M | 7.00M | 7.00M | 5.00M | 10.00M | 12.00M | 9.00M | 8.00M | 12.00M | 9.00M | 9.00M | 9.00M | 12.00M | 10.00M | 10.00M | 8.00M |
|
Deferred Taxes
|
| | 9.00M | 8.00M | | | 39.00M | 3.00M | 2.00M | 19.00M | 21.00M | 16.00M | 17.00M | 33.00M | 29.00M | -3.00M | 9.00M | 22.00M | 47.00M | 29.00M | 2.00M | 105.00M | 50.00M | 55.00M | 62.00M | 69.00M | 70.00M | 176.00M | 57.00M | 65.00M | 82.00M | 47.00M | 28.00M | 79.00M | 98.00M | -514.00M | 15.00M | -51.00M | 35.00M | 91.00M | 11.00M | 35.00M | 41.00M | 52.00M | -83.00M | -115.00M | -153.00M | 22.00M | -97.00M | 4.00M | 53.00M | -48.00M | -141.00M | 40.00M | 50.00M | -22.00M | -78.00M | 82.00M | -24.00M | -7.00M | -54.00M | 5.00M | -20.00M | -41.00M | -67.00M | -22.00M | -58.00M | -36.00M |
|
Gains from Investment Securities
|
2.00M | 2.00M | 2.00M | 20.00M | 1.00M | 6.00M | -17.00M | 38.00M | 1.00M | | | | 2.00M | -13.00M | -1.00M | | 1.00M | 2.00M | 3.00M | -8.00M | 2.00M | 1.00M | 1.00M | -8.00M | -1.00M | | -1.00M | 8.00M | | 2.00M | -1.00M | 11.00M | 2.00M | 5.00M | 1.00M | 131.00M | 8.00M | 3.00M | 7.00M | 2.00M | 3.00M | -91.00M | 34.00M | 2.00M | 2.00M | | 142.00M | | 1.00M | 1.00M | | 44.00M | 59.00M | 1.00M | -155.00M | 140.00M | 4.00M | 48.00M | -102.00M | 1.00M | 20.00M | 51.00M | | 51.00M | 366.00M | 52.00M | 8.00M | -9.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 202.00M | | 56.00M | 15.00M | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
-23.00M | 10.00M | 34.00M | 20.00M | 9.00M | 6.00M | 12.00M | 9.00M | 11.00M | 13.00M | 24.00M | 13.00M | 2.00M | 9.00M | 4.00M | 9.00M | -2.00M | 1.00M | 16.00M | 2.00M | 14.00M | 10.00M | 3.00M | -3.00M | 2.00M | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
124.00M | 101.00M | 132.00M | 129.00M | 229.00M | 127.00M | 134.00M | 33.00M | 231.00M | 175.00M | 94.00M | 114.00M | 292.00M | 198.00M | 51.00M | 157.00M | 205.00M | 197.00M | 163.00M | 193.00M | 322.00M | 219.00M | 183.00M | 188.00M | 528.00M | 362.00M | 404.00M | 304.00M | 585.00M | 422.00M | 310.00M | 315.00M | 432.00M | 440.00M | 194.00M | 313.00M | 490.00M | 232.00M | 202.00M | 276.00M | 420.00M | 548.00M | 230.00M | 251.00M | 124.00M | 99.00M | -446.00M | -460.00M | 177.00M | 1,481.00M | 97.00M | -113.00M | 247.00M | 52.00M | 22.00M | 58.00M | 405.00M | 258.00M | -177.00M | -86.00M | 204.00M | -14.00M | -29.00M | -17.00M | 114.00M | -115.00M | -142.00M | 49.00M |
|
Amortizatization of Intangibles
|
12.00M | 12.00M | 11.00M | 9.00M | 11.00M | 9.00M | 8.00M | 8.00M | 8.00M | 8.00M | 9.00M | 9.00M | 9.00M | 9.00M | 10.00M | 11.00M | 11.00M | 12.00M | 12.00M | 13.00M | 14.00M | 14.00M | 15.00M | 19.00M | 20.00M | 10.00M | 12.00M | 15.00M | 12.00M | 14.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.00M | -4.00M | 10.00M | 11.00M | 13.00M | 12.00M | 11.00M | 11.00M | 14.00M | 15.00M | 12.00M | 12.00M | 9.00M | | 8.00M | 12.00M | 13.00M | | 13.00M | 13.00M | 13.00M | | 14.00M | 16.00M | 18.00M | | | | | | | | | |
|
Amortization
|
303.00 | 318.00M | 326.00M | 397.00M | 396.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
44.00M | 46.00M | 49.00M | 51.00M | 48.00M | 48.00M | 49.00M | 49.00M | 51.00M | 54.00M | 51.00M | 57.00M | 55.00M | 57.00M | 58.00M | 60.00M | 61.00M | 62.00M | 65.00M | 70.00M | 68.00M | 65.00M | 64.00M | 66.00M | 67.00M | 71.00M | 72.00M | 78.00M | 79.00M | 83.00M | 86.00M | 89.00M | 90.00M | 94.00M | 99.00M | 100.00M | 101.00M | 104.00M | 106.00M | 112.00M | 113.00M | 116.00M | 120.00M | 125.00M | 127.00M | 128.00M | 119.00M | | 117.00M | 121.00M | 127.00M | | 130.00M | 132.00M | 134.00M | | 151.00M | 155.00M | 156.00M | 159.00M | 158.00M | 164.00M | 165.00M | 168.00M | 168.00M | 171.00M | 173.00M | 176.00M |
|
Other Working Capital Changes
|
469.00 | 460.00M | 457.00M | -60.00M | 544.00M | -14.00M | 32.00M | | -142.00M | -56.00M | 41.00M | | 181.00M | -420.00M | 111.00M | | -106.00M | -58.00M | 56.00M | 131.00M | -213.00M | -27.00M | 32.00M | 232.00M | -224.00M | -30.00M | -46.00M | 277.00M | -222.00M | -93.00M | 80.00M | 218.00M | -206.00M | -60.00M | 201.00M | 43.00M | -264.00M | 31.00M | 15.00M | 396.00M | -227.00M | -203.00M | 116.00M | 126.00M | -129.00M | -18.00M | -95.00M | 308.00M | -304.00M | -1135.00M | 1.00M | 1,885.00M | -499.00M | -38.00M | 237.00M | 99.00M | -520.00M | 134.00M | 156.00M | 85.00M | -331.00M | 197.00M | 85.00M | 4.00M | -215.00M | 168.00M | 76.00M | 87.00M |
|
Capital Expenditures
|
-207.00M | 549.00M | 30.00M | 62.00M | 40.00M | 91.00M | 67.00M | 51.00M | 116.00M | 88.00M | 108.00M | 168.00M | 169.00M | 145.00M | 42.00M | 186.00M | 74.00M | 193.00M | 75.00M | 273.00M | 158.00M | 152.00M | 188.00M | 232.00M | 148.00M | 224.00M | 121.00M | 344.00M | 143.00M | 133.00M | 204.00M | 370.00M | 245.00M | 274.00M | 186.00M | 369.00M | 184.00M | 184.00M | 170.00M | 370.00M | 101.00M | 227.00M | 177.00M | 427.00M | 314.00M | 63.00M | 152.00M | 186.00M | 211.00M | 313.00M | 246.00M | 137.00M | 85.00M | 189.00M | 209.00M | 284.00M | 172.00M | 267.00M | 311.00M | 378.00M | 427.00M | 427.00M | 273.00M | 351.00M | 176.00M | 297.00M | 269.00M | 336.00M |
|
Sales of Property, Plant and Equipment
|
58.00M | | | | | | | | | | | | | 10.00M | 10.00M | | | | | | | | | 8.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | | | 8.00M | 22.00M | 44.00M | 77.00M | 69.00M | 89.00M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | 75.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | 272.00M | 33.00M | 33.00M | 32.00M | 33.00M | 22.00M | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 145.00M | 616.00M | 205.00M | 86.00M | 114.00M | 177.00M | 141.00M | 141.00M | 142.00M | 101.00M | 110.00M | 85.00M | 154.00M | 155.00M | 40.00M | 159.00M | 308.00M | 56.00M | 24.00M | 10.00M | 94.00M | 93.00M | 37.00M | 89.00M | 144.00M | 81.00M | 120.00M | 172.00M | 145.00M | 137.00M | 113.00M | 49.00M | 141.00M | 109.00M | 191.00M | 434.00M | 270.00M | 275.00M | 185.00M | 150.00M | 395.00M | 495.00M | 54.00M | 230.00M | 270.00M | 70.00M | 250.00M | 1,320.00M | 153.00M | 252.00M | 184.00M | 345.00M | 267.00M | 66.00M | 104.00M | 52.00M | 75.00M | 167.00M | 317.00M | 23.00M | 528.00M | 563.00M | 804.00M | 146.00M |
|
Cash from Investing Activities
|
-146.00M | -150.00M | -25.00M | -136.00M | -112.00M | -484.00M | -63.00M | -37.00M | -185.00M | -154.00M | -6.00M | -157.00M | -171.00M | -92.00M | -185.00M | -419.00M | -2.00M | -199.00M | -139.00M | -136.00M | -46.00M | 95.00M | -162.00M | -266.00M | -237.00M | -293.00M | -233.00M | -371.00M | -90.00M | -229.00M | -311.00M | -416.00M | -267.00M | -166.00M | -162.00M | -384.00M | -89.00M | -252.00M | -434.00M | -382.00M | -169.00M | -399.00M | -9.00M | -552.00M | -179.00M | -226.00M | -180.00M | -764.00M | 52.00M | -774.00M | -13.00M | 31.00M | -334.00M | -151.00M | -162.00M | -261.00M | -40.00M | -335.00M | -552.00M | -451.00M | -399.00M | -269.00M | -1497.00M | -915.00M | 357.00M | 72.00M | 532.00M | -303.00M |
|
Other financing activities
|
0.00M | 1,409.00M | 1,412.00M | 1.00M | 1,426.00M | -1.00M | -1.00M | | -5.00M | -6.00M | 1.00M | 5.00M | -9.00M | 1.00M | -6.00M | 12.00M | -11.00M | 1.00M | -4.00M | -8.00M | -11.00M | 3.00M | -4.00M | -4.00M | -8.00M | 13.00M | -5.00M | -2.00M | 6.00M | -1.00M | -1.00M | -19.00M | -4.00M | -4.00M | -4.00M | 12.00M | -4.00M | -4.00M | 8.00M | | | | | 1.00M | -1.00M | 119.00M | 118.00M | 118.00M | -1.00M | | | 1.00M | | -35.00M | | -2.00M | 38.00M | 190.00M | 295.00M | 808.00M | 332.00M | 138.00M | 137.00M | 61.00M | | | | |
|
Cash from Financing Activities
|
95.00M | 295.00M | -36.00M | -48.00M | -184.00M | 5.00M | -50.00M | -29.00M | 39.00M | 4.00M | -31.00M | 84.00M | -142.00M | -106.00M | 24.00M | -98.00M | -39.00M | -11.00M | 16.00M | -205.00M | | -361.00M | -26.00M | -30.00M | -33.00M | -246.00M | -49.00M | -159.00M | -56.00M | -15.00M | -61.00M | -340.00M | -161.00M | -163.00M | -188.00M | -24.00M | -189.00M | 111.00M | 83.00M | 126.00M | -263.00M | -148.00M | 14.00M | 562.00M | 714.00M | 1,595.00M | 60.00M | 614.00M | 212.00M | -655.00M | -294.00M | -93.00M | -89.00M | -112.00M | -66.00M | -93.00M | -74.00M | 208.00M | 241.00M | 732.00M | 271.00M | 336.00M | 2,881.00M | 279.00M | -86.00M | -120.00M | -111.00M | -100.00M |
|
Change in Cash
|
73.00M | 246.00M | 71.00M | -55.00M | -67.00M | -352.00M | 21.00M | -33.00M | 85.00M | 25.00M | 57.00M | 41.00M | -21.00M | | -110.00M | -360.00M | 164.00M | -13.00M | 40.00M | -148.00M | 276.00M | -47.00M | -5.00M | -108.00M | 258.00M | -177.00M | 122.00M | -226.00M | 439.00M | 178.00M | -62.00M | -441.00M | 4.00M | 111.00M | -156.00M | -95.00M | 212.00M | 91.00M | -149.00M | 20.00M | -12.00M | 1.00M | 235.00M | 261.00M | 659.00M | 1,468.00M | -566.00M | -610.00M | 441.00M | 52.00M | -210.00M | -175.00M | -176.00M | -211.00M | -206.00M | -296.00M | 291.00M | 131.00M | -488.00M | 195.00M | 76.00M | 53.00M | 1,355.00M | -653.00M | 385.00M | -163.00M | 279.00M | -354.00M |
|
Free Cash Flow
|
331.00M | -448.00M | 102.00M | 67.00M | 189.00M | 36.00M | 67.00M | -18.00M | 115.00M | 87.00M | -14.00M | -54.00M | 123.00M | 53.00M | 9.00M | -29.00M | 131.00M | 4.00M | 88.00M | -80.00M | 164.00M | 67.00M | -5.00M | -44.00M | 380.00M | 138.00M | 283.00M | -40.00M | 442.00M | 289.00M | 106.00M | -55.00M | 187.00M | 166.00M | 8.00M | -56.00M | 306.00M | 48.00M | 32.00M | -94.00M | 319.00M | 321.00M | 53.00M | -176.00M | -190.00M | 36.00M | -598.00M | -646.00M | -34.00M | 1,168.00M | -149.00M | -250.00M | 162.00M | -137.00M | -187.00M | -226.00M | 233.00M | -9.00M | -488.00M | -464.00M | -223.00M | -441.00M | -302.00M | -368.00M | -62.00M | -412.00M | -411.00M | -287.00M |
|
Net Cash Flow
|
73.00M | 246.00M | 71.00M | -55.00M | -67.00M | -352.00M | 21.00M | -33.00M | 85.00M | 25.00M | 57.00M | 41.00M | -21.00M | | -110.00M | -360.00M | 164.00M | -13.00M | 40.00M | -148.00M | 276.00M | -47.00M | -5.00M | -108.00M | 258.00M | -177.00M | 122.00M | -226.00M | 439.00M | 178.00M | -62.00M | -441.00M | 4.00M | 111.00M | -156.00M | -95.00M | 212.00M | 91.00M | -149.00M | 20.00M | -12.00M | 1.00M | 235.00M | 261.00M | 659.00M | 1,468.00M | -566.00M | -610.00M | 441.00M | 52.00M | -210.00M | -175.00M | -176.00M | -211.00M | -206.00M | -296.00M | 291.00M | 131.00M | -488.00M | 195.00M | 76.00M | 53.00M | 1,355.00M | -653.00M | 385.00M | -163.00M | 279.00M | -354.00M |