|
Net Income
|
79.10M | 63.30M | 215.40M | 159.30M | 201.30M | 418.60M | -151.40M | -159.10M | 104.20M | 60.40M | 41.20M | -1325.00M | 422.10M | 1,531.40M | 1,579.30M | 1,553.50M |
|
Depreciation and Depletion
|
| | | | 244.50M | 289.50M | 507.80M | 601.50M | 621.30M | 633.30M | 800.00M | 721.10M | 739.60M | 853.80M | 945.60M | 1,049.80M |
|
Share-based Compensation
|
0.70M | 13.40M | 15.20M | 17.50M | 13.20M | 14.30M | 25.00M | 41.20M | 44.20M | 59.00M | 61.80M | 66.30M | 59.20M | 57.50M | 62.40M | 63.20M |
|
Deferred Taxes
|
19.10M | 33.10M | 12.30M | 9.00M | 5.40M | -4.40M | 24.60M | -37.80M | -392.70M | 5.50M | -87.90M | -232.70M | 12.10M | 125.10M | 349.60M | 367.00M |
|
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
|
-40.10M | -4.70M | 0.40M | -15.60M | 12.70M | -18.00M | -13.80M | -6.10M | -99.60M | 0.08M | 49.60M | 86.80M | 84.00M | 35.80M | 55.80M | 56.40M |
|
Asset Writedowns and Impairment
|
1.50M | 10.80M | | | | | 32.60M | | 378.00M | | 225.30M | 2,442.80M | 452.30M | 9.80M | 6.90M | 6.20M |
|
Non-cash Items
|
| | | | | | | | 81.50M | 109.40M | 97.70M | 79.00M | 69.20M | 88.80M | 87.50M | 89.00M |
|
Cash from Operations
|
335.80M | 205.20M | 379.30M | 428.20M | 382.70M | 761.80M | 1,034.70M | 837.40M | 939.50M | 1,144.00M | 1,389.80M | 1,744.50M | 2,302.90M | 2,380.80M | 3,211.60M | 3,649.70M |
|
Amortization of Goodwill
|
| | | | | | 290.00M | 207.00M | | 210.00M | | | | | | |
|
Amortizatization of Intangibles
|
2.90M | 3.20M | 3.60M | 4.00M | 4.00M | 4.50M | 5.30M | 4.60M | 3.90M | 3.70M | 4.70M | 3.60M | 4.00M | 4.80M | 5.90M | 10.60M |
|
Amortization of Deferred Charges
|
25.90M | 10.90M | 13.00M | 18.20M | 15.90M | 11.80M | 15.30M | 14.90M | 11.50M | 10.80M | 10.30M | 11.10M | 10.30M | 10.50M | 13.20M | 14.80M |
|
Depreciation & Amortization (CF)
|
170.30M | 174.70M | 181.00M | 197.60M | 271.90M | 351.00M | 644.50M | 757.70M | 809.50M | 815.90M | 971.60M | 865.10M | 870.60M | 1,096.00M | 1,329.60M | 1,423.00M |
|
Change in Receivables
|
140.10M | 119.20M | 101.30M | -98.00M | 143.60M | -90.20M | -235.90M | 222.90M | 20.10M | 6.20M | 24.70M | 25.60M | 392.40M | -219.70M | 20.60M | 75.00M |
|
Change in Inventory
|
-19.30M | 11.40M | 41.10M | -6.00M | 84.50M | 36.20M | -41.40M | 15.90M | 73.20M | 13.90M | 45.00M | 27.70M | -40.60M | 236.20M | -36.00M | -33.50M |
|
Change in Accured Expenses
|
122.20M | -15.40M | 102.60M | -113.40M | 83.60M | -104.70M | -186.20M | 176.10M | 100.20M | 25.60M | 45.80M | 6.90M | 5.90M | 35.50M | 55.60M | 39.50M |
|
Capital Expenditures
|
99.40M | 139.30M | 331.90M | 582.70M | 1,013.60M | 762.20M | 817.20M | 562.10M | 1,297.50M | 3,114.80M | 2,877.80M | 951.60M | 505.10M | 1,334.30M | 2,385.40M | 2,965.80M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 4.80M | 2.70M | 256.90M | 14.80M | 198.70M | 12.20M | 23.00M | 4.70M | 3.30M |
|
Acquisitions
|
| | 156.50M | 996.20M | | | 1,574.40M | | 570.80M | | | | | 3,503.90M | | |
|
Divestments
|
| | | 0.50M | | 5.70M | 1.20M | 4.10M | 0.20M | 5.50M | 70.30M | 13.20M | 20.20M | 857.00M | 5.50M | 5.50M |
|
Cash from Investing Activities
|
-59.30M | -131.30M | -509.30M | -1590.70M | -1026.30M | -751.40M | -2399.60M | -558.60M | -1892.70M | -3146.90M | -3071.90M | -738.10M | -473.20M | -4149.70M | -2400.80M | -3021.30M |
|
Other financing activities
|
13.30M | 39.60M | 18.20M | 36.60M | 15.30M | 14.30M | 78.40M | 43.30M | 141.60M | 817.90M | 555.30M | 41.50M | 15.80M | 45.70M | 55.80M | 56.40M |
|
Cash from Financing Activities
|
-386.90M | -137.90M | 87.40M | 1,093.00M | 634.00M | 3.90M | 1,424.10M | -345.50M | 1,016.90M | 2,097.80M | 1,781.10M | -1094.70M | -1914.00M | 1,829.40M | -888.10M | -612.80M |
|
Dividends Paid - Common
|
98.50M | 238.00M | 196.20M | 211.50M | 278.70M | 339.80M | 500.40M | 565.90M | 843.20M | 908.30M | 953.50M | 384.20M | 187.50M | 379.70M | 427.30M | 615.50M |
|
Dividends Paid - Preferred
|
| 0.06 | | | | | | | | | | | | | | |
|
Change in Cash
|
| | -42.60M | -69.50M | -9.60M | 14.30M | 59.20M | -66.70M | 63.70M | 94.90M | 99.00M | -88.30M | -84.30M | 60.50M | -77.30M | 15.60M |
|
Beginning Cash Balance
|
| | 42.60M | 69.50M | 76.30M | 66.70M | 81.00M | 140.20M | 73.50M | 137.20M | 232.10M | 331.10M | 242.80M | 158.50M | 219.00M | 141.70M |
|
Free Cash Flow
|
236.40M | 65.90M | 47.40M | -154.50M | -630.90M | -0.40M | 217.50M | 275.30M | -358.00M | -1970.80M | -1488.00M | 792.90M | 1,797.80M | 1,046.50M | 826.20M | 683.90M |
|
Net Cash Flow
|
-110.40M | -64.00M | -42.60M | -69.50M | -9.60M | 14.30M | 59.20M | -66.70M | 63.70M | 94.90M | 99.00M | -88.30M | -84.30M | 60.50M | -77.30M | 15.60M |