|
Net Income
|
473.38M | 289.80M | 427.91M | 253.81M | 349.33M | 342.69M | 446.91M | 308.87M | 262.69M | 46.14M | 402.53M | 305.94M | 343.69M | 361.81M | 401.35M | 331.75M | 390.70M | 380.66M | 451.57M | 317.27M | 145.60M | 287.84M | 428.68M | 143.08M | 721.10M | 280.60M | 457.20M |
|
Depreciation and Depletion
|
70.90M | 77.88M | 90.66M | 344.96M | 111.44M | 81.87M | 129.70M | 450.67M | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | 616.73M | 1,228.61M | | | | | | | | 0.01M | | | | 0.03M | | | | 0.02M | | | | 0.02M | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | -1.59M | -2.25M | | -1.32M | -1.70M | -2.35M | | -0.43M | -2.58M | -4.59M | | -0.61M | -2.40M | -2.91M | | -0.88M | -1.61M | -2.69M |
|
Gains from Investment Securities
|
-112.32M | -86.70M | -96.43M | -395.02M | -84.73M | 83.68M | 1.15M | -322.75M | -89.11M | -30.50M | -70.77M | 466.55M | -72.76M | -62.11M | -71.53M | -100.85M | -74.03M | -69.42M | -95.23M | -99.12M | -75.35M | -77.64M | -78.97M | -85.69M | -77.00M | -84.74M | -52.90M |
|
Asset Writedowns and Impairment
|
| | 7.73M | 39.30M | | | 16.47M | 64.85M | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
44.45M | 757.74M | 638.84M | -729.16M | 131.44M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
35.55M | 324.74M | 446.76M | 509.55M | -56.61M | 332.28M | 486.89M | 500.04M | -51.23M | 284.98M | 409.77M | 282.28M | -104.22M | 232.34M | 409.89M | 650.30M | -182.33M | 296.90M | 430.60M | 448.80M | -77.93M | 163.40M | 373.20M | 343.10M | -289.80M | 358.00M | 506.70M |
|
Amortizatization of Intangibles
|
47.39M | 47.64M | 52.06M | 59.33M | 57.81M | 64.16M | 58.62M | 61.25M | 57.34M | 75.66M | 53.28M | 101.52M | 53.55M | 55.35M | 53.88M | 63.06M | 57.85M | 58.09M | 54.96M | 66.09M | 51.88M | 53.99M | 54.74M | 59.33M | 50.86M | 51.50M | 49.36M |
|
Amortization
|
397.70M | 522.03M | 312.53M | 2,032.18M | 260.06M | 3.66M | 260.55M | 2,094.92M | 198.39M | 66.31M | 55.88M | 240.19M | 54.64M | 51.69M | 54.96M | 490.40M | 444.68M | 43.10M | 42.43M | 393.01M | 407.95M | 44.08M | 42.53M | 307.36M | 39.52M | 58.31M | 52.77M |
|
Depreciation & Amortization (CF)
|
70.90M | 77.88M | 90.66M | 344.96M | 111.44M | 117.23M | 146.18M | 140.67M | 119.29M | 165.92M | 141.81M | 209.73M | 133.13M | 135.83M | 135.19M | 158.63M | 143.84M | 140.07M | 138.70M | 167.18M | | | | | | | |
|
Change in Receivables
|
-11.28M | -128.99M | -122.34M | -269.36M | -83.86M | -115.95M | 4.33M | -204.40M | -34.08M | -112.37M | -67.16M | 488.89M | -86.42M | -128.51M | -182.14M | -90.47M | -145.86M | -119.01M | -76.25M | -43.29M | -79.82M | -134.43M | -137.49M | -121.46M | -116.76M | -31.56M | -49.74M |
|
Change in Inventory
|
-5.04M | 4.88M | -3.19M | -8.66M | 2.80M | 5.12M | 0.86M | -5.70M | 1.51M | -1.35M | -1.23M | 7.18M | -4.15M | -1.27M | -0.18M | -15.68M | 3.63M | 7.25M | 1.69M | -4.57M | 2.39M | 0.26M | -1.17M | -2.68M | -0.06M | -0.38M | 0.64M |
|
Change in Account Payables
|
22.66M | 28.98M | 1.75M | 127.08M | -82.89M | -5.93M | -17.75M | 139.11M | -142.87M | 6.38M | 37.38M | 142.97M | -122.61M | 124.25M | -1.86M | -4.63M | -213.38M | 85.25M | 35.79M | 138.11M | -83.43M | -74.36M | 43.16M | 199.53M | -137.76M | 65.40M | 27.37M |
|
Change in Accured Expenses
|
-88.74M | -2.50M | 24.05M | -115.31M | -32.56M | -0.67M | 6.57M | -96.12M | -14.76M | 16.24M | 62.43M | -6.17M | -13.24M | 15.19M | 52.48M | -54.48M | 73.58M | | | | 80.31M | | | | | | |
|
Change in Taxes
|
120.14M | -47.41M | -93.81M | 340.09M | -83.87M | -74.20M | -91.45M | 320.80M | 62.93M | -105.50M | -94.75M | -118.30M | -104.80M | -122.90M | -157.90M | -136.90M | -76.70M | -79.20M | -188.90M | -119.50M | 72.16M | -78.50M | -100.50M | -83.50M | -95.20M | -52.90M | -64.90M |
|
Other Working Capital Changes
|
-199.67M | 39.21M | 69.26M | -37.10M | -169.35M | 44.34M | 42.74M | -29.39M | -173.52M | 37.56M | 49.17M | 122.53M | -186.67M | 36.48M | 35.15M | 69.24M | -210.44M | -82.90M | -226.80M | 26.50M | -208.40M | -169.20M | -25.30M | 14.90M | -571.50M | 98.90M | 53.41M |
|
Capital Expenditures
|
-207.87M | 789.50M | 433.20M | 401.70M | 240.90M | 220.80M | 253.00M | -912.10M | -90.76M | -139.74M | -156.63M | 1,253.13M | -105.02M | -143.61M | -197.80M | -312.48M | -73.76M | -125.73M | -166.99M | -264.92M | -117.04M | 152.80M | 222.50M | 394.20M | -109.07M | 348.20M | 133.70M |
|
Sales of Property, Plant and Equipment
|
1.30M | 1.17M | 0.12M | 1.89M | 0.85M | 0.90M | 4.24M | 2.53M | | | 2.32M | 2.83M | 2.90M | 0.99M | 0.52M | 5.27M | 1.37M | 2.63M | 2.17M | 4.86M | 1.22M | 5.46M | 1.86M | 4.03M | 1.38M | 2.53M | 2.10M |
|
Change in Intangibles
|
-44.11M | -547.20M | -57.37M | -723.51M | -73.06M | -24.08M | 2.63M | -132.83M | -25.35M | -58.89M | -22.38M | 305.23M | -35.59M | -35.76M | -51.04M | -85.64M | -34.07M | -51.29M | -36.83M | -93.35M | -36.80M | -43.53M | -37.72M | -130.29M | -178.09M | -85.82M | -28.14M |
|
Divestments
|
| | | | | | | | | | -3.10M | | | | | 0.02M | | | | 0.02M | | | | 0.03M | | | |
|
Change in Acquisitions & Divestments
|
| | 32.75M | -1.25M | 27.86M | 32.91M | 13.73M | -3.98M | 8.00M | 0.20M | 2.99M | | 891.89M | 5.17M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-231.27M | -707.14M | -217.32M | -1485.04M | -138.07M | -102.66M | -150.98M | -704.89M | -43.05M | -128.23M | -89.85M | -0.00M | 858.17M | -77.29M | -154.88M | 0.01M | -16.76M | -98.88M | -112.10M | 0.00M | -56.71M | -186.50M | -36.04M | 0.01M | -190.78M | -220.56M | -161.97M |
|
Other financing activities
|
| | | 14.33M | | | | 349.06M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-2.39M | -742.52M | 393.94M | -5.43M | -4.78M | -445.00M | 100.87M | -303.67M | -33.14M | 69.57M | 2.74M | 0.01M | 31.35M | -169.10M | 17.10M | -0.02M | -33.85M | -43.24M | -35.46M | -0.00M | 47.04M | 15.95M | -62.55M | 39.06M | -34.32M | -1626.64M | -430.82M |
|
Dividends Paid - Common
|
| | 0.00M | -744.38M | | | | -590.54M | | | 0.54M | 8.07M | | | | | | | | | -0.15M | -2.28M | | -1.34M | -1.40M | -1536.95M | -29.41M |
|
Exchange Rate Effect
|
47.38M | -44.16M | -46.59M | 33.82M | | | | -83.81M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-416.35M | -880.15M | 667.62M | -165.18M | -199.47M | -215.37M | 436.78M | 206.03M | -127.42M | 226.32M | 322.67M | -0.00M | 785.30M | -14.05M | 272.11M | 0.02M | -232.94M | 154.79M | 283.10M | 0.02M | -87.60M | -7.18M | 274.61M | 88.37M | -514.91M | -1489.22M | -86.09M |
|
Free Cash Flow
|
243.42M | -464.76M | 13.56M | 107.85M | -297.51M | 111.48M | 233.89M | 1,412.13M | 39.53M | 424.72M | 566.41M | -970.85M | 0.79M | 375.94M | 607.68M | 962.78M | -108.57M | 422.63M | 597.59M | 713.72M | 39.11M | 10.60M | 150.70M | -51.10M | -180.73M | 9.80M | 373.00M |
|
Net Cash Flow
|
-198.11M | -1124.92M | 623.38M | -980.93M | -199.47M | -215.37M | 436.78M | -508.52M | -127.42M | 226.32M | 322.67M | 282.29M | 785.30M | -14.05M | 272.11M | 650.29M | -232.94M | 154.78M | 283.04M | 448.80M | -87.60M | -7.15M | 274.61M | 382.17M | -514.89M | -1489.21M | -86.09M |