|
Net Income
|
24.40M | 14.50M | 36.40M | 77.70M | 105.50M | 102.10M | 118.60M | 77.90M | 35.70M | 23.80M | 20.80M | -232.00M | -0.70M | -14.60M | -3.20M | -140.70M | -110.50M | 70.60M | -155.10M | 299.20M | 38.90M | 121.10M | -11.20M | -88.20M | -24.70M | 48.90M | 32.10M | -15.10M | -1820.30M | 177.10M | 172.20M | 146.00M | 227.90M | 155.40M | 288.00M | -249.20M | 168.60M | 687.60M | 279.30M | 395.90M | 555.20M | 387.50M | 279.00M | 357.60M | 332.60M | 358.90M | 448.10M | 414.00M | 279.80M | 637.20M | 486.60M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | 152.40M | 156.80M | 161.70M | 162.40M | 194.40M | 194.30M | 201.40M | 209.90M | 200.70M | 169.30M | 168.50M | 182.60M | 183.40M | 179.10M | 190.20M | 186.90M | 181.10M | 241.90M | 206.50M | 224.30M | 228.80M | 236.10M | 235.30M | 245.40M | 247.20M | 255.30M | 262.10M | 285.20M | 286.10M | 292.20M | 302.00M |
|
Share-based Compensation
|
3.80M | 3.00M | 3.20M | 3.20M | 4.20M | 3.30M | 3.30M | 3.50M | 5.90M | 6.50M | 6.60M | 6.00M | 8.00M | 7.20M | 7.00M | 19.00M | 10.80M | 10.70M | 10.20M | 12.50M | 13.20M | 13.70M | 13.80M | 18.30M | 16.50M | 16.20M | 16.30M | 12.80M | 17.00M | 16.10M | 16.40M | 16.80M | 15.00M | 14.90M | 14.70M | 14.60M | 13.50M | 13.80M | 14.50M | 15.70M | 15.00M | 15.00M | 15.70M | 16.70M | 14.60M | 15.10M | 17.70M | 15.80M | 17.60M | 17.10M | 17.50M |
|
Deferred Taxes
|
0.20M | 0.40M | 6.40M | -1.60M | -1.40M | -1.10M | -1.80M | -0.20M | 6.10M | 12.40M | 23.40M | -17.30M | 3.10M | 1.70M | -8.70M | -33.90M | 73.40M | -107.90M | -98.10M | -260.10M | 8.90M | 32.70M | -3.90M | -32.20M | -2.90M | -3.30M | -3.80M | -77.90M | -278.40M | -23.30M | 31.90M | 37.10M | 14.50M | 5.80M | 1.20M | -9.40M | 21.10M | 84.70M | 10.60M | 8.70M | 106.00M | 93.00M | 53.10M | 97.50M | 79.80M | 91.00M | 93.30M | 102.90M | 56.90M | 169.80M | 158.80M |
|
Gains from Sales and Divestitures
|
| | | 0.53M | | | | 0.14M | | | | 0.22M | | | | | | | | 0.19M | | | | 0.11M | | | | 1.09M | | | | 0.81M | | | | 0.98M | | | | 1.35M | | | | 1.44M | | | | 0.90M | | | |
|
Gains from Investment Securities
|
4.60M | 5.90M | 20.80M | -18.60M | 4.90M | 4.20M | 4.70M | -31.80M | 30.30M | -23.40M | -17.00M | -3.70M | 1.30M | 0.10M | -4.70M | -0.40M | -16.10M | -2.10M | -126.80M | 26.00M | 56.10M | -60.60M | 16.60M | 4.80M | 9.70M | -0.80M | 6.90M | 23.60M | 21.10M | 23.40M | 21.00M | 21.30M | 24.30M | 17.90M | 22.30M | 19.50M | 6.00M | 1.30M | 3.70M | 24.80M | 9.40M | 11.30M | 10.60M | 24.50M | 36.50M | 0.20M | 16.60M | 3.10M | 46.50M | 0.20M | 17.10M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 378.00M | | | | | | | | 17.90M | 229.00M | 2,442.80M | | 13.50M | | 3.50M | 1.10M | 0.50M | 452.30M | 0.50M | 0.50M | 2.70M | 6.10M | 0.90M | 1.70M | 3.40M | 0.90M | 1.00M | 0.20M | 2.80M | 2.20M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 81.50M | | | | 109.40M | | | | 97.70M | | | | 79.00M | | | | 69.20M | | | | 88.80M | | | | 87.50M | | | | 89.00M | | | |
|
Cash from Operations
|
192.90M | -11.30M | 95.40M | 105.70M | 318.70M | 105.80M | 94.60M | 242.70M | 271.30M | 212.90M | 211.30M | 339.20M | 241.30M | 216.20M | 103.20M | 276.70M | 318.70M | 145.80M | 67.40M | 407.60M | 354.40M | 189.30M | 370.90M | 229.40M | 307.60M | 244.70M | 366.70M | 470.80M | 452.60M | 286.30M | 356.80M | 648.80M | 679.80M | 623.80M | 495.20M | 504.10M | 748.20M | 635.50M | 459.60M | 537.50M | 1,169.80M | 676.80M | 407.30M | 957.70M | 876.40M | 904.50M | 540.90M | 1,327.90M | 954.40M | 858.30M | 599.20M |
|
Amortization of Goodwill
|
| | | | | | | | | | | 290.00M | 24.00M | | | 183.00M | | | | | | | | 210.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
1.10M | 0.90M | 1.00M | 1.00M | 1.20M | 1.00M | 1.10M | 1.20M | 1.30M | 1.40M | 1.30M | 1.30M | 1.20M | 1.10M | 1.20M | 1.10M | 1.30M | 0.90M | 0.80M | 0.90M | 0.90M | 1.00M | 0.90M | 0.90M | 1.00M | 1.30M | 1.40M | 1.00M | 0.70M | 1.00M | 0.90M | 1.00M | 0.90M | 1.10M | 1.00M | 1.00M | 1.10M | 1.10M | 1.30M | 1.30M | 1.60M | 1.50M | 1.40M | 1.40M | 1.60M | 1.60M | 1.00M | 6.40M | | | |
|
Amortization of Deferred Charges
|
4.10M | 4.00M | 4.00M | 3.80M | 3.60M | 3.30M | 2.30M | 2.60M | 3.20M | 4.00M | 4.00M | 4.10M | 4.20M | 4.00M | 3.90M | 2.80M | 3.10M | 2.80M | 2.90M | 2.70M | 2.70M | 2.90M | 2.50M | 2.70M | 2.60M | 2.50M | 2.50M | 2.70M | 2.80M | 2.80M | 2.90M | 2.60M | 2.70M | 2.60M | 2.50M | 2.50M | 2.40M | 1.90M | 2.90M | 3.30M | 3.20M | 3.20M | 3.40M | 3.40M | 3.70M | 3.50M | 3.70M | 3.90M | 3.90M | 4.00M | 4.90M |
|
Depreciation & Amortization (CF)
|
64.00M | 65.70M | 69.00M | 73.20M | 79.60M | 85.90M | 87.60M | 97.90M | 118.60M | 163.90M | 165.80M | 196.20M | 193.50M | 186.10M | 184.00M | 194.10M | 191.10M | 203.40M | 208.30M | 206.70M | 198.10M | 202.60M | 206.30M | 208.80M | 237.40M | 237.20M | 244.30M | 252.70M | 239.10M | 204.50M | 203.70M | 217.80M | 216.20M | 211.90M | 222.80M | 219.70M | 209.10M | 269.90M | 287.20M | 329.80M | 324.80M | 332.10M | 331.30M | 341.40M | 340.50M | 348.60M | 355.40M | 378.50M | 367.60M | 373.70M | 383.50M |
|
Change in Receivables
|
-95.10M | 17.50M | 57.90M | 163.30M | -57.30M | 89.00M | 9.60M | -131.50M | -90.70M | -41.00M | 10.10M | -114.30M | -94.70M | 75.10M | 113.70M | 128.80M | -241.20M | -62.60M | 236.00M | 87.90M | -123.70M | 132.50M | 216.50M | -219.10M | -78.20M | -104.20M | 84.00M | 123.10M | -383.00M | 141.70M | 72.60M | 194.30M | 41.90M | -73.00M | 390.90M | 32.60M | 216.20M | 34.70M | -330.30M | -140.30M | -440.80M | -71.90M | 315.50M | 217.80M | -39.80M | -263.10M | 63.50M | 314.40M | -217.10M | -102.70M | 121.90M |
|
Change in Inventory
|
-33.70M | 83.40M | 60.60M | -25.80M | -60.60M | 78.70M | 99.70M | -81.60M | -102.40M | 44.50M | 26.70M | -10.20M | -62.30M | 49.90M | 40.20M | -11.90M | -53.70M | 122.30M | 67.80M | -63.20M | -110.20M | 100.90M | 25.90M | -2.70M | 60.60M | 16.10M | 13.00M | -44.70M | -62.30M | 119.00M | 59.10M | -88.10M | -139.90M | 13.70M | 254.20M | -168.60M | -55.90M | 107.10M | 269.30M | -84.30M | -237.50M | 148.30M | 223.30M | -170.10M | -147.00M | 86.80M | 107.40M | -80.70M | -78.80M | 184.20M | 41.30M |
|
Change in Accured Expenses
|
-41.00M | -15.50M | 69.90M | 70.20M | 7.80M | 78.60M | -6.40M | -184.70M | -109.20M | -29.80M | -0.90M | -46.30M | -115.90M | 145.20M | 60.10M | 86.70M | -196.90M | 9.60M | 142.90M | 144.60M | -139.30M | 153.80M | 315.70M | -304.60M | 36.60M | -186.30M | 161.90M | 33.60M | -17.50M | 36.70M | -49.60M | 37.30M | -45.80M | 50.30M | -57.20M | 58.60M | -64.00M | 57.30M | -30.90M | 73.10M | -46.90M | 100.10M | -126.20M | 128.60M | -43.40M | 61.70M | -134.70M | 155.90M | -147.60M | 191.70M | -161.00M |
|
Capital Expenditures
|
221.80M | 241.60M | 263.70M | 286.50M | 197.70M | 221.90M | 152.10M | 190.50M | 187.60M | 248.60M | 189.10M | 191.90M | 190.10M | 117.60M | 117.30M | 137.10M | 144.20M | 383.40M | 339.00M | 430.90M | 595.90M | 566.60M | 871.10M | 1,081.20M | 943.30M | 807.70M | 683.10M | 443.70M | 341.70M | 274.20M | 187.20M | 148.50M | 96.20M | 102.70M | 122.70M | 183.50M | 204.40M | 215.10M | 395.90M | 518.90M | 475.70M | 598.00M | 591.70M | 720.00M | 669.80M | 740.30M | 828.80M | 726.90M | 792.20M | 906.10M | 671.80M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | 185.40M | 0.50M | 1.90M | 0.30M | 12.10M | 134.80M | | 1.10M | 62.80M | | | 7.20M | 4.30M | 1.00M | 1.30M | 16.00M | 4.70M | 0.20M | 1.70M | 1.00M | 1.80M | 0.90M | 1.10M | 0.90M | 0.40M | | | |
|
Acquisitions
|
| | | | | | | | 1,574.40M | | | | | | | | 480.80M | 90.00M | | | | | | | | | | | | | | | | | | | | | 3,311.10M | -10.90M | | | | | | | | | | | |
|
Divestments
|
| | 1.90M | -1.90M | 2.20M | 1.40M | 0.60M | 1.50M | 0.60M | -0.50M | 1.00M | 0.10M | 3.40M | 0.50M | -0.50M | 0.70M | | 3.20M | -1.00M | -2.00M | 1.50M | 0.50M | 0.20M | 3.30M | | | 70.30M | | 2.80M | 4.10M | 3.80M | 2.50M | 5.90M | 5.80M | 2.80M | 5.70M | 6.80M | 850.20M | | | 1.20M | 2.80M | 0.50M | 1.00M | 0.70M | 0.30M | 0.40M | 4.10M | 2.50M | 1.20M | 2.40M |
|
Cash from Investing Activities
|
-226.40M | -247.50M | -282.60M | -269.80M | -193.70M | -220.00M | -147.50M | -190.20M | -1769.20M | -242.60M | -196.40M | -191.40M | -188.00M | -117.20M | -116.80M | -136.60M | -625.50M | -483.10M | -348.90M | -435.20M | -677.30M | -559.60M | -955.90M | -954.10M | -1069.20M | -893.20M | -657.60M | -451.90M | -201.90M | -270.20M | -181.90M | -84.10M | -90.00M | -95.90M | -113.70M | -173.60M | -197.00M | 445.40M | -3896.00M | -502.10M | -480.80M | -593.80M | -599.20M | -727.00M | -677.90M | -749.80M | -847.30M | -746.30M | -813.30M | -956.80M | -691.10M |
|
Other financing activities
|
3.20M | 8.50M | 1.90M | 1.70M | 1.20M | 0.50M | 5.70M | 6.90M | 41.70M | -4.60M | 5.90M | 35.40M | 6.00M | 13.10M | 13.70M | 10.50M | 8.90M | 7.60M | 77.30M | 47.80M | 280.10M | 2.20M | 1.40M | 206.20M | 196.80M | 206.70M | 3.90M | 36.50M | 10.60M | 0.30M | 2.10M | 8.20M | 8.60M | | 4.50M | 2.60M | 22.50M | | 8.60M | 14.60M | 33.80M | 0.10M | 21.60M | 0.40M | 36.50M | 0.20M | 16.60M | 3.10M | 46.50M | 0.20M | 17.10M |
|
Cash from Financing Activities
|
69.90M | 229.00M | 188.00M | 147.10M | -96.80M | 95.20M | 55.80M | -50.30M | 1,589.30M | -37.00M | -17.70M | -110.50M | -79.00M | -42.60M | -16.20M | -207.70M | 313.30M | 356.00M | 296.90M | 50.70M | 405.50M | 432.10M | 506.60M | 753.60M | 654.40M | 750.10M | 390.70M | -14.10M | -206.60M | -195.10M | -96.10M | -596.90M | -584.10M | -567.40M | -361.90M | -400.60M | -573.80M | -1062.80M | 3,475.30M | -9.30M | -696.20M | -125.40M | 162.00M | -228.50M | -230.30M | -98.20M | 267.20M | -551.50M | -147.00M | 60.20M | 102.90M |
|
Dividends Paid - Common
|
61.70M | 22.10M | 23.70M | 25.50M | 81.70M | 87.00M | 89.00M | 82.10M | 85.90M | 135.40M | 138.40M | 140.70M | 141.70M | 59.70M | 176.80M | 187.70M | 199.70M | 203.30M | 221.00M | 219.20M | 222.60M | 222.70M | 231.30M | 231.70M | 244.10M | 234.60M | 239.60M | 235.20M | 239.10M | 46.60M | 51.00M | 47.50M | 48.00M | 44.70M | 47.50M | 47.30M | 108.00M | 109.80M | 81.00M | 80.90M | 85.30M | 114.30M | 115.20M | 112.50M | 116.60M | 167.60M | 166.40M | 164.90M | 167.20M | 218.40M | 216.90M |
|
Change in Cash
|
36.40M | -29.80M | 0.80M | -17.00M | 28.20M | -19.00M | 2.90M | 2.20M | 91.40M | -66.70M | -2.80M | 37.30M | -25.70M | 56.40M | -29.80M | -67.60M | 6.50M | 18.70M | 15.40M | 23.10M | 82.60M | 61.80M | -78.40M | 28.90M | -107.20M | 101.60M | 99.80M | 4.80M | 44.10M | -179.00M | 78.80M | -32.20M | 5.70M | -39.50M | 19.60M | -70.10M | -22.60M | 18.10M | 38.90M | 26.10M | -7.20M | -42.40M | -29.90M | 2.20M | -31.80M | 56.50M | -39.20M | 30.10M | -5.90M | -38.30M | 11.00M |
|
Beginning Cash Balance
|
76.30M | 112.70M | 82.90M | 83.70M | 66.70M | 94.90M | 75.90M | 78.80M | 81.00M | 172.40M | 105.70M | 102.90M | 140.20M | 114.50M | 170.90M | 141.10M | 73.50M | 80.00M | 98.70M | 114.10M | 137.20M | 219.80M | 281.60M | 203.20M | 232.10M | 124.90M | 226.50M | 326.30M | 331.10M | 375.20M | 196.20M | 275.00M | 242.80M | 248.50M | 209.00M | 228.60M | 158.50M | 135.90M | 154.00M | 192.90M | 219.00M | 211.80M | 169.40M | 139.50M | 141.70M | 109.90M | 166.40M | 127.20M | 157.30M | 151.40M | 113.10M |
|
Free Cash Flow
|
-28.90M | -252.90M | -168.30M | -180.80M | 121.00M | -116.10M | -57.50M | 52.20M | 83.70M | -35.70M | 22.20M | 147.30M | 51.20M | 98.60M | -14.10M | 139.60M | 174.50M | -237.60M | -271.60M | -23.30M | -241.50M | -377.30M | -500.20M | -851.80M | -635.70M | -563.00M | -316.40M | 27.10M | 110.90M | 12.10M | 169.60M | 500.30M | 583.60M | 521.10M | 372.50M | 320.60M | 543.80M | 420.40M | 63.70M | 18.60M | 694.10M | 78.80M | -184.40M | 237.70M | 206.60M | 164.20M | -287.90M | 601.00M | 162.20M | -47.80M | -72.60M |
|
Net Cash Flow
|
36.40M | -29.80M | 0.80M | -17.00M | 28.20M | -19.00M | 2.90M | 2.20M | 91.40M | -66.70M | -2.80M | 37.30M | -25.70M | 56.40M | -29.80M | -67.60M | 6.50M | 18.70M | 15.40M | 23.10M | 82.60M | 61.80M | -78.40M | 28.90M | -107.20M | 101.60M | 99.80M | 4.80M | 44.10M | -179.00M | 78.80M | -32.20M | 5.70M | -39.50M | 19.60M | -70.10M | -22.60M | 18.10M | 38.90M | 26.10M | -7.20M | -42.40M | -29.90M | 2.20M | -31.80M | 56.50M | -39.20M | 30.10M | -5.90M | -38.30M | 11.00M |