|
Net Income
|
91.77M | 161.91M | 54.38M | 275.70M | 433.80M | 143.40M | 438.90M | 572.40M | 548.70M | 536.10M | 744.60M | 415.10M | -1137.50M | 952.00M | 200.40M | 663.60M | 598.50M |
|
Depreciation and Depletion
|
| 40.96M | 98.62M | 112.50M | 122.40M | 189.70M | 193.80M | 210.80M | 228.40M | 252.20M | 263.90M | 275.00M | 280.80M | 266.60M | 255.40M | 259.90M | 243.90M |
|
Share-based Compensation
|
10.53M | 14.46M | 33.28M | 40.94M | 33.60M | 58.00M | 48.70M | 42.00M | 38.20M | 44.90M | 56.20M | 56.10M | 50.50M | 46.80M | 46.60M | 51.90M | 54.00M |
|
Deferred Taxes
|
-18.44M | 4.71M | -13.43M | 14.88M | 50.00M | -62.20M | -31.00M | -8.70M | 1.30M | -224.60M | -113.30M | -72.90M | -144.70M | -64.90M | 9.80M | -14.40M | -25.60M |
|
Gains from Investment Securities
|
-1.86M | | 140.49M | | | | | | | | | -28.90M | 5.50M | 118.90M | 4.70M | 15.30M | 19.50M |
|
Asset Writedowns and Impairment
|
72.46M | 7.29M | 13.90M | 7.69M | 7.50M | 8.80M | 17.80M | 11.40M | 10.10M | 7.50M | 17.90M | 109.90M | 933.50M | 47.00M | 417.10M | 5.70M | 10.20M |
|
Cash from Operations
|
239.81M | 214.41M | 359.17M | 490.72M | 569.60M | 411.90M | 789.10M | 905.10M | 902.60M | 644.20M | 852.50M | 1,020.30M | 697.70M | 1,071.20M | 39.20M | 969.40M | 740.90M |
|
Amortization of Goodwill
|
| | | | | | 11.90M | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
55.37M | 49.89M | 147.14M | 132.01M | 140.40M | 313.60M | 244.70M | 257.40M | 321.80M | 324.90M | 334.80M | 323.80M | 325.80M | 313.30M | 301.50M | 298.60M | 282.20M |
|
Change in Receivables
|
-39.45M | 1.20M | 114.77M | 40.84M | -55.70M | 31.70M | 17.40M | -33.20M | -22.30M | 11.70M | 151.40M | 17.10M | -138.40M | 138.10M | 188.50M | -118.90M | 82.80M |
|
Change in Inventory
|
38.56M | -20.77M | 141.66M | 111.25M | 57.50M | 44.30M | 71.70M | 96.20M | -2.20M | 163.50M | 212.10M | -121.40M | -283.30M | 33.90M | 466.90M | -307.60M | 133.80M |
|
Other Working Capital Changes
|
-25.04M | 48.64M | -34.10M | -68.76M | 53.90M | -103.50M | 12.60M | -94.60M | -19.20M | 41.00M | -75.90M | 72.00M | -73.30M | 103.80M | 97.90M | 30.10M | 30.60M |
|
Capital Expenditures
|
88.14M | 23.86M | 101.00M | 169.84M | 210.60M | 237.10M | 255.80M | 263.80M | 246.60M | 358.10M | 379.50M | 345.20M | 226.60M | 267.90M | 290.10M | 244.70M | 158.70M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 16.70M | 3.40M | | 59.40M | | | | | 9.50M |
|
Acquisitions
|
35.04M | 1.58M | 2,493.12M | 34.64M | 37.90M | 1,821.30M | 13.50M | | 157.70M | 40.10M | 15.90M | 192.40M | | | | | |
|
Divestments
|
| | | | | 49.20M | | | | | | | 169.10M | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | 7.00M |
|
Cash from Investing Activities
|
-176.68M | -62.87M | -2778.26M | -303.86M | -308.10M | -2057.30M | -357.70M | -321.50M | -427.20M | -402.70M | -395.40M | -505.90M | -59.10M | -45.00M | -278.20M | -85.10M | -137.70M |
|
Other financing activities
|
2.82M | 1.27M | 9.33M | 11.59M | 14.90M | 37.60M | 11.00M | | 2.20M | 1.70M | | | | | | | |
|
Cash from Financing Activities
|
-3.81M | 1.14M | 2,426.53M | -443.66M | 384.90M | 1,354.80M | -514.50M | -483.90M | -304.70M | -509.00M | -478.50M | -451.60M | 477.40M | -1398.50M | -428.20M | -721.80M | -550.40M |
|
Dividends Paid - Common
|
-7.76M | 7.81M | 10.02M | 10.87M | 10.90M | 12.30M | 12.50M | 12.50M | 12.20M | 11.90M | 11.60M | 11.30M | 2.70M | 2.70M | 10.10M | 9.40M | 8.60M |
|
Exchange Rate Effect
|
-1.07M | 0.04M | 10.40M | -8.72M | 12.60M | -8.40M | -30.80M | -22.60M | 3.00M | 31.30M | -20.50M | -11.40M | 32.00M | -36.60M | -24.60M | -5.60M | -12.40M |
|
Change in Cash
|
58.25M | 152.72M | 17.84M | -265.52M | 659.00M | -299.00M | -113.90M | 77.10M | 173.70M | -236.20M | -41.90M | 51.40M | 1,148.00M | -408.90M | -691.80M | 156.90M | 40.40M |
|
Beginning Cash Balance
|
269.91M | 328.17M | 480.88M | 498.72M | 233.20M | 892.20M | 593.20M | 479.30M | 556.40M | 730.10M | 493.90M | 452.00M | 503.40M | 1,651.40M | 1,242.50M | 550.70M | 707.60M |
|
Free Cash Flow
|
151.67M | 190.56M | 258.18M | 320.88M | 359.00M | 174.80M | 533.30M | 641.30M | 656.00M | 286.10M | 473.00M | 675.10M | 471.10M | 803.30M | -250.90M | 724.70M | 582.20M |
|
Net Cash Flow
|
59.32M | 152.68M | 7.43M | -256.80M | 646.40M | -290.60M | -83.10M | 99.70M | 170.70M | -267.50M | -21.40M | 62.80M | 1,116.00M | -372.30M | -667.20M | 162.50M | 52.80M |