|
Net Income
|
26.30M | 26.50M | 13.00M | 205.80M | 68.30M | 99.60M | 119.90M | 169.80M | 193.30M | 239.70M | 281.60M | 327.70M | 327.30M | 297.20M | 233.60M | 253.50M | 236.10M | 291.60M | 309.40M | 334.20M | 273.90M | 319.20M | 371.40M | 296.30M | 378.40M | 447.20M | 431.20M | 292.00M | -594.60M | 481.30M | 346.20M | 349.10M | 310.30M | 373.00M | 402.70M | 415.30M | 512.10M | 559.60M | 545.30M | 578.10M | 629.00M | 619.70M | 607.90M | 531.30M | 359.40M | 147.70M | 385.50M | 408.60M | 470.80M | 495.50M | 380.50M | 310.10M | 600.50M | 720.40M | 769.40M | 713.30M | 733.90M | 1,221.10M | 1,228.50M | 1,113.60M | 1,195.30M | 1,122.60M | 972.10M | 792.70M | 505.10M | 723.80M | 590.00M |
|
Depreciation and Depletion
|
49.50M | 46.40M | 48.80M | 43.30M | 48.10M | 45.60M | 48.50M | 47.70M | 47.10M | 50.10M | 49.20M | 50.10M | 48.60M | 49.20M | 46.80M | 44.20M | 45.00M | 52.20M | 53.20M | 60.30M | 65.20M | 67.80M | 68.70M | 83.50M | 70.30M | 75.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.50M | | | |
|
Gains from Investment Securities
|
-28.30M | 15.90M | -19.80M | -5.90M | -18.90M | 58.00M | -15.60M | -35.10M | 12.60M | 45.80M | -28.90M | -57.90M | 11.10M | -22.40M | -46.80M | 24.10M | -10.90M | -2.20M | -41.20M | 17.70M | 23.10M | 9.90M | 35.80M | -109.20M | 47.20M | -2.20M | -30.20M | -61.40M | 17.40M | -11.50M | -8.10M | -28.10M | 16.00M | -7.20M | -3.90M | -48.50M | 47.70M | -45.00M | -13.50M | -24.30M | 9.00M | -37.50M | -24.50M | 26.40M | -17.30M | | -17.40M | 14.30M | 47.10M | 3.60M | 189.20M | -269.50M | 140.70M | 17.30M | 29.20M | -229.20M | 58.50M | 51.70M | 4.90M | -161.60M | -17.90M | -0.40M | -30.90M | -24.80M | -36.30M | 45.00M | -60.70M |
|
Cash from Operations
|
90.80M | 319.20M | 454.00M | 509.30M | 285.40M | 514.10M | 363.30M | 388.60M | 459.30M | 332.70M | 359.30M | 441.30M | 126.30M | 317.70M | 472.60M | 602.40M | 384.00M | 768.60M | 547.70M | 675.40M | 285.70M | 555.10M | 760.80M | 522.00M | 476.20M | 710.90M | 664.10M | 704.80M | 795.80M | 853.60M | -158.90M | 810.30M | 610.50M | 574.70M | 637.30M | 893.30M | 525.30M | 673.20M | 728.70M | 1,065.10M | 363.00M | 826.50M | 727.10M | 943.70M | 425.90M | 934.90M | 831.70M | 794.70M | 536.90M | 330.80M | 282.50M | 1,036.50M | 459.30M | 638.20M | 680.70M | 1,248.80M | 684.80M | 975.50M | 1,343.00M | 1,186.70M | 1,469.00M | 440.00M | 1,286.20M | 1,445.70M | 910.30M | 833.40M | 1,527.80M |
|
Depreciation & Amortization (CF)
|
49.50M | 159.40M | 173.00M | 164.50M | 165.40M | 151.40M | 151.70M | 154.70M | 162.40M | 169.00M | 174.30M | 168.10M | 170.60M | 175.60M | 176.20M | 178.50M | 184.70M | 197.60M | 206.40M | 222.00M | 219.80M | 227.70M | 230.10M | 240.10M | 221.10M | 227.30M | 230.90M | 227.80M | 242.50M | 252.90M | 250.20M | 247.50M | 259.20M | 269.00M | 286.10M | 293.20M | 273.50M | 268.30M | 252.60M | 259.70M | 259.10M | 261.20M | 272.10M | 284.90M | 272.00M | 241.30M | 266.20M | 269.50M | 251.70M | 230.70M | 209.90M | 211.00M | 185.70M | 196.90M | 203.00M | 204.60M | 221.10M | 223.40M | 233.90M | 245.50M | 235.00M | 231.90M | 226.80M | 223.20M | 205.10M | 207.30M | 205.80M |
|
Change in Receivables
|
| | | | | | -3.80M | -15.30M | 257.10M | 86.60M | 75.40M | -10.70M | 212.60M | -72.30M | -112.70M | -102.80M | 213.90M | -102.40M | 74.00M | -70.50M | 160.90M | 45.60M | 88.80M | -224.00M | 285.70M | -69.70M | -75.10M | -246.20M | 215.40M | 0.30M | -20.30M | -133.60M | 280.40M | 144.80M | 36.40M | -267.90M | 353.70M | 177.90M | 56.90M | -289.40M | 442.50M | -5.90M | 66.80M | -431.10M | -19.40M | -11.00M | 97.60M | -189.00M | 468.20M | -133.40M | -25.80M | 103.90M | 381.00M | 59.10M | 121.40M | -119.80M | 448.60M | 31.30M | 38.20M | -87.40M | 240.60M | 332.40M | -536.30M | -193.60M | 230.90M | -65.80M | -139.90M |
|
Change in Inventory
|
| | | | | | -2.50M | 18.60M | 34.00M | 143.40M | 20.30M | -10.60M | 96.20M | 80.80M | 24.00M | -139.50M | 47.80M | 22.90M | 46.60M | -77.70M | 143.20M | 8.80M | 67.60M | -30.10M | -10.00M | 8.50M | 26.60M | -89.40M | 10.40M | 1.90M | -4.90M | -71.50M | 34.80M | 92.00M | 81.00M | -57.90M | 135.50M | 253.00M | 38.70M | -94.50M | 92.80M | 55.90M | -13.50M | -159.80M | 169.00M | -153.50M | -27.40M | 63.80M | 270.90M | 572.40M | 505.90M | -721.20M | 230.90M | 77.00M | 215.60M | -250.80M | 401.70M | 92.60M | -44.30M | -99.30M | 203.80M | 59.40M | -176.90M | -128.80M | -33.00M | 4.10M | -160.80M |
|
Change in Accured Expenses
|
| | | | | | 21.30M | 95.90M | 335.50M | 219.50M | 108.40M | -78.40M | 287.90M | -132.70M | -94.30M | -364.50M | 220.60M | 147.10M | 143.30M | -270.20M | 179.60M | -57.20M | 345.20M | -173.90M | 313.50M | 167.80M | -195.30M | -25.90M | 210.50M | 14.80M | 67.80M | -109.30M | 205.00M | 217.20M | 173.60M | -262.20M | 441.30M | 220.10M | 101.50M | -234.00M | 405.30M | -7.70M | 70.70M | -9.70M | -44.30M | -188.90M | -55.50M | 435.10M | 655.80M | 75.20M | -224.20M | 186.60M | 550.30M | 260.00M | 126.70M | -96.70M | 663.10M | 116.40M | 102.60M | -127.60M | 584.90M | -42.50M | -43.40M | -219.60M | 165.20M | -216.50M | -262.70M |
|
Other Working Capital Changes
|
183.10M | 111.50M | -191.30M | -111.40M | -14.70M | -159.30M | -55.40M | 277.60M | -130.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
190.80M | 281.10M | 336.60M | 473.70M | 331.00M | 407.30M | 465.40M | 585.50M | 504.60M | 671.10M | 686.40M | 869.80M | 693.60M | 837.10M | 801.60M | 903.20M | 630.00M | 802.40M | 757.10M | 803.30M | 662.70M | 808.70M | 770.70M | 872.10M | 637.50M | 818.40M | 786.60M | 822.00M | 603.70M | 762.90M | 659.80M | 799.50M | 585.00M | 762.50M | 784.50M | 984.80M | 849.40M | 1,080.70M | 959.10M | 969.70M | 888.10M | 1,087.50M | 998.00M | 1,108.20M | 824.30M | 748.50M | 1,038.60M | 1,305.90M | 1,036.20M | 1,255.50M | 1,087.60M | 1,191.30M | 1,221.00M | 1,186.00M | 1,152.50M | 1,499.20M | 1,199.30M | 1,711.10M | 1,647.00M | 1,820.80M | 1,438.50M | 1,679.00M | 1,778.40M | 1,770.80M | 1,332.00M | 1,646.40M | 1,505.90M |
|
Sales of Property, Plant and Equipment
|
91.40M | 122.50M | 18.50M | 287.70M | 79.80M | 122.80M | 73.40M | 116.10M | 85.80M | 89.20M | 72.60M | 91.40M | 85.50M | 89.90M | 75.80M | 79.00M | 82.80M | 77.00M | 78.90M | 101.40M | 83.40M | 104.40M | 102.20M | 105.50M | 123.00M | 118.10M | 99.00M | 108.70M | 116.10M | 102.10M | 102.70M | 112.90M | 120.80M | 123.40M | 112.80M | 113.70M | 130.00M | 178.30M | 182.40M | 163.00M | 164.50M | 134.70M | 178.40M | 160.50M | 113.10M | 129.50M | 176.70M | 182.60M | 240.90M | 232.50M | 212.70M | 218.00M | 188.10M | 160.20M | 163.00M | 176.40M | 171.40M | 145.50M | 132.10M | 165.50M | 169.10M | 183.80M | 168.70M | 174.50M | 200.20M | 152.60M | 147.50M |
|
Change in Acquisitions & Divestments
|
71.10M | 55.00M | 44.20M | 75.20M | 67.70M | 117.50M | 178.60M | 160.00M | 408.40M | 228.00M | 315.40M | 190.60M | 129.70M | 167.80M | 148.30M | 322.50M | 170.10M | 194.90M | 263.50M | 260.40M | 321.70M | 227.60M | 222.70M | 225.90M | 276.90M | 239.70M | 262.30M | 256.60M | 318.10M | 254.20M | 594.60M | 137.90M | 186.30M | 172.70M | 219.80M | 200.70M | 448.60M | 120.60M | 251.30M | 111.00M | 146.60M | 159.80M | 281.00M | 128.10M | 225.30M | 114.10M | 134.70M | 123.70M | 153.20M | 232.60M | 156.90M | 184.30M | 203.90M | 222.40M | 165.20M | 126.60M | 206.60M | 284.50M | 169.10M | 143.40M | 294.10M | 200.70M | 220.00M | 388.40M | 384.50M | 385.90M | 403.10M |
|
Cash from Investing Activities
|
352.10M | 137.70M | -95.20M | -84.00M | 40.50M | -53.50M | -143.80M | -310.30M | -850.70M | -551.20M | -383.40M | -633.70M | -365.10M | -715.30M | -581.80M | -925.80M | -341.50M | -596.50M | -526.10M | -686.90M | -175.60M | -477.60M | -429.10M | -449.60M | -332.20M | -582.50M | -487.00M | -573.20M | -292.20M | -493.90M | -135.30M | -642.90M | -337.00M | -433.30M | -369.20M | -825.10M | -56.10M | -689.10M | -531.30M | -654.20M | -400.70M | -724.70M | -431.10M | -650.90M | -379.80M | -214.30M | -440.20M | -841.50M | -215.70M | -451.00M | -358.70M | -337.30M | -406.10M | -472.90M | -439.50M | -714.50M | -292.70M | -752.00M | -886.40M | -939.90M | -526.10M | -1043.70M | -1185.50M | -1732.00M | -392.60M | -617.50M | -503.30M |
|
Cash from Financing Activities
|
-410.40M | -603.40M | -490.00M | -312.40M | -350.80M | -323.50M | -187.00M | -99.10M | -10.40M | 373.10M | 149.60M | 433.80M | 22.40M | 241.80M | 115.80M | -170.50M | -37.40M | 35.40M | 221.90M | 53.90M | -568.10M | 2.40M | -10.10M | 55.30M | -239.90M | 245.20M | 19.60M | -221.40M | -722.90M | -118.90M | 9.80M | 8.50M | -445.70M | -62.10M | 138.50M | -24.50M | -339.30M | 60.70M | 214.90M | 134.80M | -550.30M | 268.30M | 193.30M | 172.10M | -833.70M | -944.70M | -209.60M | 179.50M | -508.30M | -143.20M | -738.40M | 507.00M | -156.40M | -189.60M | -72.90M | 723.80M | -690.80M | 492.20M | 358.10M | 942.70M | -1880.00M | 300.70M | 812.90M | 643.30M | -2134.70M | -291.10M | -262.00M |
|
Dividends Paid - Common
|
101.30M | 65.40M | 32.70M | 32.70M | 32.80M | 32.70M | 32.80M | 153.40M | 43.80M | 43.90M | 65.40M | 64.30M | 314.40M | 71.30M | 70.20M | 353.60M | 70.70M | 70.70M | 70.90M | 70.80M | 389.70M | 78.10M | 78.00M | 78.00M | 432.40M | 78.10M | 85.20M | 84.80M | 576.90M | 84.10M | 84.20M | 84.10M | 294.70M | 87.80M | 87.90M | 87.90M | 510.10M | 98.40M | 98.10M | 97.70M | 806.10M | 110.90M | 110.80M | 110.80M | 907.40M | 110.60M | 110.90M | 110.90M | 353.70M | 118.10M | 118.10M | 118.10M | 639.40M | 118.20M | 118.30M | 128.80M | 1,105.30M | 130.70M | 141.30M | 141.30M | 1,816.50M | 157.30M | 157.30M | 157.40M | 1,747.00M | 173.30M | 173.40M |
|
Exchange Rate Effect
|
-62.80M | 91.30M | 60.70M | -0.10M | -32.40M | -93.70M | 126.60M | 4.40M | 50.70M | 28.30M | -118.50M | -14.30M | 32.80M | -47.40M | 24.00M | 15.80M | -16.10M | -27.00M | 25.00M | -2.70M | -2.20M | 10.50M | -53.50M | -38.50M | -77.00M | 24.80M | -33.70M | -19.90M | 50.20M | -23.20M | 7.40M | -48.10M | 20.90M | 36.10M | 26.90M | 7.70M | 9.50M | -42.10M | -5.10M | -23.80M | -5.30M | 6.70M | -39.20M | 40.70M | -64.40M | 29.00M | 34.40M | 62.60M | -32.50M | 13.20M | -27.40M | -5.70M | -10.20M | -59.30M | -76.10M | 109.30M | 17.90M | 20.10M | -54.30M | 85.90M | -50.10M | -20.00M | 64.10M | -145.40M | 73.90M | 107.40M | -8.50M |
|
Change in Cash
|
-30.30M | -55.20M | -70.50M | 112.80M | -57.30M | 43.40M | 159.10M | -16.40M | -351.10M | 182.90M | 7.00M | 227.10M | -183.60M | -203.20M | 30.60M | -478.10M | -11.00M | 180.50M | 268.50M | 39.70M | -460.20M | 90.40M | 268.10M | 89.20M | -172.90M | 398.40M | 163.00M | -109.70M | -169.10M | 217.60M | -277.00M | 127.80M | -151.30M | 115.40M | 433.50M | 51.40M | 139.40M | 2.70M | 407.20M | 521.90M | -593.30M | 376.80M | 450.10M | 505.60M | -852.00M | -195.10M | 216.30M | 195.30M | -219.60M | -250.20M | -842.00M | 1,200.50M | -113.40M | -83.60M | 92.20M | 1,367.40M | -280.80M | 735.80M | 760.40M | 1,275.40M | -987.20M | -323.00M | 977.70M | 211.60M | -1543.10M | 32.20M | 754.00M |
|
Free Cash Flow
|
-100.00M | 38.10M | 117.40M | 35.60M | -45.60M | 106.80M | -102.10M | -196.90M | -45.30M | -338.40M | -327.10M | -428.50M | -567.30M | -519.40M | -329.00M | -300.80M | -246.00M | -33.80M | -209.40M | -127.90M | -377.00M | -253.60M | -9.90M | -350.10M | -161.30M | -107.50M | -122.50M | -117.20M | 192.10M | 90.70M | -818.70M | 10.80M | 25.50M | -187.80M | -147.20M | -91.50M | -324.10M | -407.50M | -230.40M | 95.40M | -525.10M | -261.00M | -270.90M | -164.50M | -398.40M | 186.40M | -206.90M | -511.20M | -499.30M | -924.70M | -805.10M | -154.80M | -761.70M | -547.80M | -471.80M | -250.40M | -514.50M | -735.60M | -304.00M | -634.10M | 30.50M | -1239.00M | -492.20M | -325.10M | -421.70M | -813.00M | 21.90M |
|
Net Cash Flow
|
32.50M | -146.50M | -131.20M | 112.90M | -24.90M | 137.10M | 32.50M | -20.80M | -401.80M | 154.60M | 125.50M | 241.40M | -216.40M | -155.80M | 6.60M | -493.90M | 5.10M | 207.50M | 243.50M | 42.40M | -458.00M | 79.90M | 321.60M | 127.70M | -95.90M | 373.60M | 196.70M | -89.80M | -219.30M | 240.80M | -284.40M | 175.90M | -172.20M | 79.30M | 406.60M | 43.70M | 129.90M | 44.80M | 412.30M | 545.70M | -588.00M | 370.10M | 489.30M | 464.90M | -787.60M | -224.10M | 181.90M | 132.70M | -187.10M | -263.40M | -814.60M | 1,206.20M | -103.20M | -24.30M | 168.30M | 1,258.10M | -298.70M | 715.70M | 814.70M | 1,189.50M | -937.10M | -303.00M | 913.60M | 357.00M | -1617.00M | -75.20M | 762.50M |