|
Net Income
|
-6.30M | -18.10M | -23.20M | 47.20M | -15.60M | -43.90M | -39.50M | 0.20M | -9.10M | -30.30M | -10.20M | 275.80M | -2.20M | 7.80M | -12.30M | 258.70M | 39.20M | 50.20M | -56.70M | -29.40M | 2.90M | -4.60M | -7.00M | 43.30M | -7.30M | -4.10M | -12.00M | -0.90M | 26.90M | -6.80M | 14.20M | -1.40M | -6.50M | 8.30M | 3.70M | -30.90M | -9.40M | -5.90M | -11.70M | 361.60M | 56.40M | 47.70M | 77.10M | 87.00M | -79.20M | -36.60M | -5.50M | -1.00M | 0.90M | -0.20M | -13.30M | -8.00M | -7.00M | -1.60M | -7.90M | -4.90M | -5.50M | -6.10M | -6.50M | -9.00M | -5.40M | -6.90M | -8.90M | -3.40M | -8.90M | 2.90M | -9.40M | -21.60M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.90M | 72.20M | | | 75.00M | 74.20M | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
22.20M | 14.40M | 19.40M | 12.30M | 19.40M | 15.10M | 12.00M | 27.00M | 15.00M | 11.00M | 5.00M | 11.60M | 6.90M | 12.40M | 15.40M | 15.10M | 21.50M | 18.60M | 13.70M | 18.00M | 25.80M | 12.90M | 12.90M | | | | | | | | | | | | | | | | | | 29.70M | 11.50M | 13.20M | 12.00M | 29.00M | 16.50M | 12.00M | 12.00M | 24.70M | 14.80M | 12.70M | 14.30M | 21.40M | 13.90M | 10.70M | 10.30M | 24.40M | 16.10M | 13.40M | 10.40M | 19.80M | 23.50M | 20.30M | 19.30M | 22.20M | 25.20M | 19.90M | 19.30M |
|
Cash from Discontinued Operations
|
-11.10M | -29.10M | -12.60M | 14.80M | -23.00M | 8.00M | -10.00M | 4.60M | -9.30M | -10.90M | -7.80M | 428.50M | -65.80M | -8.10M | -13.50M | 400.30M | 9.20M | 106.10M | 105.20M | 72.20M | -41.20M | -14.60M | -4.30M | 41.60M | -10.00M | -3.70M | -13.50M | -7.90M | -6.70M | 31.90M | 68.90M | -5.20M | -10.10M | -6.70M | -0.80M | -20.50M | -20.40M | -16.40M | -12.20M | 459.50M | -65.00M | 103.70M | 119.90M | 237.20M | -198.30M | -103.30M | -23.20M | -6.40M | -2.80M | 1.60M | -0.20M | -4.70M | -184.30M | 0.10M | -5.50M | -5.00M | -8.30M | -7.30M | -12.20M | -9.40M | -7.20M | -8.30M | -11.00M | -5.60M | -6.00M | -5.90M | -6.60M | -7.40M |
|
Gains from Investment Securities
|
0.10M | 0.10M | | 71.30M | | | -64.50M | 197.80M | -57.20M | -57.80M | 53.00M | 10.60M | -91.00M | 83.30M | -18.10M | 277.10M | 9.90M | 16.90M | 26.00M | 109.50M | -15.00M | -23.40M | -18.80M | 217.00M | -63.90M | -23.00M | -7.20M | 502.70M | -23.80M | -27.80M | -46.80M | 496.20M | -37.00M | -44.60M | -81.70M | 450.00M | -58.00M | -43.10M | -23.00M | 499.50M | -4.90M | -1.40M | 29.60M | 402.00M | 7.40M | -2.50M | -16.40M | 163.10M | 57.00M | 14.80M | -2.60M | 287.70M | 13.00M | 8.60M | 14.70M | 285.00M | 13.90M | -7.10M | 3.60M | 515.70M | -17.50M | 32.20M | 19.20M | 683.30M | 67.50M | 23.70M | 3.00M | 552.90M |
|
Cash from Operations
|
52.00M | 867.60M | 595.80M | 241.50M | -39.40M | 313.20M | 308.70M | 173.90M | -53.20M | 405.90M | 416.10M | 453.80M | 82.20M | 297.30M | 443.40M | 372.50M | 4.90M | 431.20M | 445.90M | 209.50M | -122.00M | 309.00M | 370.70M | 434.00M | -125.20M | 308.90M | 96.50M | 643.30M | -7.60M | 435.70M | 688.60M | 405.20M | -43.40M | 465.70M | 468.50M | 670.80M | -66.20M | 480.70M | 531.90M | 461.40M | -52.60M | 446.30M | 659.40M | 866.40M | -327.60M | 506.80M | 953.70M | 633.30M | 262.90M | 488.90M | 410.80M | 431.80M | -188.20M | 605.90M | 515.70M | 765.30M | 16.80M | 531.30M | 934.50M | 944.20M | 254.40M | 704.20M | 1,313.60M | 905.50M | 345.50M | 698.00M | 1,010.60M | 1,166.30M |
|
Depreciation & Amortization (CF)
|
102.50M | 100.70M | 110.30M | 108.00M | 105.10M | 104.70M | 119.60M | 107.40M | 98.30M | 106.70M | 96.80M | 56.70M | 98.00M | 95.10M | 92.30M | 48.40M | 83.70M | 83.30M | 82.90M | 83.80M | 82.30M | 85.90M | 82.30M | 81.90M | 87.90M | 92.80M | 88.50M | 94.90M | 88.00M | 88.00M | 88.70M | 87.50M | 86.70M | 87.40M | 87.80M | 91.40M | 93.40M | 94.40M | 85.20M | 9.30M | 70.90M | 72.20M | 72.70M | 73.00M | 75.00M | 74.20M | 74.50M | 70.60M | 76.00M | 74.80M | 72.20M | 76.40M | 77.30M | 79.80M | 84.00M | 82.60M | 79.80M | 88.40M | 92.00M | 87.90M | 91.50M | 96.20M | 95.00M | 96.70M | 99.10M | 98.10M | 88.30M | 90.80M |
|
Other Working Capital Changes
|
41.10M | -532.30M | -191.10M | 320.20M | 228.10M | 25.40M | 183.60M | -596.90M | 347.20M | 77.60M | -0.50M | -446.80M | 218.90M | 86.70M | 18.00M | -254.90M | 155.00M | 34.40M | -42.60M | -215.10M | 258.80M | 156.50M | 33.50M | -531.80M | 329.70M | -96.10M | 317.20M | -799.60M | 241.40M | 73.40M | -116.50M | -173.80M | 293.00M | 30.30M | 67.70M | -184.20M | 330.70M | 135.70M | 107.40M | -629.10M | 266.20M | 177.10M | -74.40M | -123.10M | 295.80M | 81.60M | -426.80M | 19.70M | 104.60M | 62.60M | 91.70M | -105.10M | 370.30M | 190.10M | 149.60M | -593.20M | 414.40M | 180.60M | -182.20M | -260.50M | 329.60M | 169.30M | -428.80M | -248.40M | 331.20M | 281.80M | -41.00M | -267.20M |
|
Capital Expenditures
|
58.90M | 54.80M | 42.20M | 48.20M | 33.80M | 34.40M | 49.10M | 62.20M | 41.50M | 38.70M | 48.90M | 88.00M | 52.90M | 60.90M | 57.10M | 72.20M | 67.10M | 64.50M | 43.90M | 66.70M | 50.50M | 42.10M | 58.10M | 82.80M | 55.70M | 59.60M | 58.00M | 76.30M | 40.10M | 42.90M | 44.50M | 55.20M | 35.20M | 44.30M | 70.40M | 71.40M | 52.80M | 110.60M | 87.80M | 33.50M | 49.00M | 44.10M | 58.50M | 53.80M | 34.70M | 24.90M | 29.50M | 57.10M | 43.90M | 33.60M | 44.10M | 101.40M | 74.80M | 69.10M | 58.90M | 89.00M | 77.10M | 56.90M | 83.20M | 83.50M | 83.80M | 72.90M | 88.30M | 125.60M | 118.90M | 89.90M | 68.40M | 105.80M |
|
Sales of Property, Plant and Equipment
|
8.70M | 6.20M | 4.20M | 2.50M | 1.70M | -0.60M | 11.10M | 2.30M | 3.00M | 31.70M | 14.60M | -0.80M | 3.20M | 8.80M | 0.80M | 5.10M | 4.20M | 0.10M | 2.90M | 17.10M | 5.30M | -2.40M | 3.70M | 7.80M | 4.00M | 1.70M | 9.10M | 3.70M | | 2.40M | 0.20M | 6.90M | 0.40M | 0.10M | 3.30M | -2.30M | -3.30M | 3.30M | 12.10M | -2.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | 3.30M | 2.20M | | 8.50M | 2.50M | -0.50M | -0.20M | 0.10M | | | | | | | | | 7.00M | -0.20M | 2.50M | 0.90M | 941.70M | | 10.30M | 9.80M | | 9.20M | | | 9.80M | 30.10M | 20.40M | 97.30M | 201.60M | 79.90M | | 4.20M | 22.00M | 0.40M | 58.10M | 2.90M | 1.00M | 1.50M | | 180.30M | 12.80M | | 5.20M | 251.20M | 0.40M | 109.20M | | 125.10M | | | 4.00M | 352.60M | | 5.20M | 174.40M | 0.70M | 265.30M | 10.20M | 0.50M | |
|
Divestments
|
| | -0.10M | 0.60M | 1.20M | -1.40M | 0.60M | | | 44.40M | 292.30M | 63.60M | | 36.00M | | 16.70M | -4.30M | -3.30M | 20.70M | -8.40M | | 30.30M | | | | | | | | | | -0.50M | | | | | -4.00M | | | | -6.70M | -1466.90M | -12.10M | -12.50M | -6.80M | -30.90M | | | | | | | -0.60M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 900.00M | | | | |
|
Cash from Investing Activities
|
-50.30M | -48.70M | -38.00M | -46.10M | -37.10M | -35.50M | -38.00M | -68.40M | -41.00M | -6.50M | 347.00M | -69.70M | -49.70M | -52.10M | -56.30M | 11.60M | -67.20M | -63.30M | -33.10M | -51.80M | -52.20M | -12.00M | -56.80M | -76.00M | -993.40M | -57.90M | -59.20M | -82.40M | -40.10M | 372.80M | -44.30M | -48.30M | -44.60M | -74.30M | -87.50M | -168.30M | -257.70M | -187.20M | -75.70M | -108.80M | -76.40M | -1510.90M | -126.70M | -66.00M | -40.50M | -68.30M | -30.00M | -237.40M | -113.70M | -48.40M | -46.70M | -336.90M | -83.30M | -175.40M | -67.10M | -214.60M | -91.00M | -556.00M | -89.10M | -436.10M | -81.70M | -544.90M | -260.00M | 323.70M | -385.10M | -100.90M | -68.60M | -85.40M |
|
Other financing activities
|
-2.20M | 18.20M | 0.10M | | -19.40M | 24.90M | | | -0.40M | 2.80M | | 22.20M | 2.40M | -7.30M | 0.40M | -3.70M | -3.70M | 16.90M | -26.40M | 26.40M | 1.30M | 65.00M | 30.10M | -84.10M | 19.50M | 25.80M | 9.30M | -87.20M | -11.10M | 11.90M | 15.50M | -40.50M | 18.40M | 16.30M | 6.00M | -68.40M | 8.50M | 2.40M | 20.90M | -19.80M | 10.60M | 1.30M | 1.00M | 0.20M | 7.00M | | | -0.50M | | 2.60M | -7.80M | -39.70M | -2.00M | 4.10M | | | 6.40M | 0.10M | | -0.10M | | 3.30M | 0.90M | 0.40M | | | -4.00M | 4.00M |
|
Cash from Financing Activities
|
-30.80M | -511.00M | -616.70M | -49.60M | -183.20M | -57.20M | -250.30M | 87.00M | 0.60M | -96.40M | -554.50M | -596.10M | -41.90M | -438.40M | -357.10M | -466.50M | 30.30M | 1,020.40M | -1573.00M | 876.40M | -851.60M | -203.60M | -232.80M | 428.50M | 256.80M | -207.00M | -125.90M | -451.50M | -98.20M | -473.00M | -74.70M | -81.00M | -341.50M | -425.40M | -455.60M | -210.00M | -96.40M | -395.00M | -377.50M | -509.90M | 1,130.50M | 29.50M | -544.30M | -343.70M | 1,769.40M | -434.80M | -103.70M | -346.60M | -554.90M | -382.70M | -527.40M | -662.60M | -534.60M | -467.00M | -411.40M | -439.20M | -459.20M | 22.80M | -515.70M | -398.20M | -386.70M | -117.60M | -485.90M | -1030.40M | -723.10M | -757.80M | -576.20M | -438.70M |
|
Dividends Paid - Common
|
57.40M | 57.50M | 22.90M | 23.00M | 22.50M | 22.50M | 22.70M | 23.00M | 23.10M | 40.00M | 38.40M | 35.80M | 46.60M | 49.80M | 48.70M | 47.30M | 62.80M | 61.60M | 58.60M | 62.50M | 65.80M | 67.00M | 66.40M | 65.50M | 73.80M | 77.50M | 76.10M | 75.90M | 82.20M | 80.30M | 83.10M | 103.00M | 102.70M | 102.10M | 113.20M | 112.10M | 111.60M | 110.20M | 129.40M | 128.30M | 127.70M | 131.70M | 123.70M | 127.00M | 125.90M | 127.40M | 127.00M | 127.00M | 140.20M | 141.40M | 140.30M | 139.20M | 155.90M | 155.00M | 156.10M | 153.20M | 170.30M | 171.10M | 171.60M | 170.70M | 189.50M | 189.90M | 189.40M | 188.70M | 209.90M | 210.10M | 209.10M | 208.20M |
|
Exchange Rate Effect
|
-16.40M | 20.60M | 5.30M | -26.80M | 3.90M | -4.60M | 18.70M | 6.50M | 6.70M | 5.20M | -12.40M | -36.80M | 4.00M | -20.80M | 9.70M | -16.50M | -13.50M | -18.90M | 25.00M | 13.50M | -13.50M | -5.70M | -69.90M | -59.60M | -109.50M | 15.40M | -26.00M | -16.20M | 22.00M | -19.60M | 6.20M | -65.80M | 37.30M | 38.40M | 24.30M | 18.40M | 46.00M | -67.30M | -13.50M | -10.80M | 2.90M | 3.60M | -32.70M | 16.40M | -32.20M | 17.00M | 26.50M | 56.90M | -43.40M | 15.00M | -10.10M | -7.20M | -4.70M | -37.50M | -41.70M | 33.80M | 14.10M | -20.10M | -21.10M | 34.80M | -24.20M | -8.70M | 38.70M | -73.10M | 39.10M | 80.30M | -7.60M | 2.70M |
|
Change in Cash
|
-56.60M | 299.30M | -49.00M | 132.80M | -277.60M | 222.50M | -10.90M | 203.60M | -96.20M | 341.70M | 144.00M | -243.10M | -71.20M | -186.10M | 26.20M | -47.50M | -49.20M | 1,367.60M | -1116.60M | 1,027.00M | -1039.30M | 31.90M | 6.90M | 768.50M | -971.30M | 45.70M | -128.10M | 85.30M | -123.90M | 315.90M | 575.80M | 210.10M | -392.20M | -12.40M | -51.10M | 290.40M | -374.30M | -205.60M | 53.00M | -119.10M | 1,004.00M | -1031.80M | -44.70M | 472.70M | 1,369.10M | -280.90M | 823.30M | 99.80M | -451.90M | 74.40M | -173.60M | -579.60M | -810.80M | -258.20M | -10.00M | 140.30M | -527.60M | -29.30M | 296.40M | 135.30M | -245.40M | 24.70M | 595.40M | 120.10M | -729.60M | -86.30M | 351.60M | 637.50M |
|
Free Cash Flow
|
-6.90M | 812.80M | 553.60M | 193.30M | -73.20M | 278.80M | 259.60M | 111.70M | -94.70M | 367.20M | 367.20M | 365.80M | 29.30M | 236.40M | 386.30M | 300.30M | -62.20M | 366.70M | 402.00M | 142.80M | -172.50M | 266.90M | 312.60M | 351.20M | -180.90M | 249.30M | 38.50M | 567.00M | -47.70M | 392.80M | 644.10M | 350.00M | -78.60M | 421.40M | 398.10M | 599.40M | -119.00M | 370.10M | 444.10M | 427.90M | -101.60M | 402.20M | 600.90M | 812.60M | -362.30M | 481.90M | 924.20M | 576.20M | 219.00M | 455.30M | 366.70M | 330.40M | -263.00M | 536.80M | 456.80M | 676.30M | -60.30M | 474.40M | 851.30M | 860.70M | 170.60M | 631.30M | 1,225.30M | 779.90M | 226.60M | 608.10M | 942.20M | 1,060.50M |
|
Net Cash Flow
|
-29.10M | 307.90M | -58.90M | 145.80M | -259.70M | 220.50M | 20.40M | 192.50M | -93.60M | 303.00M | 208.60M | -212.00M | -9.40M | -193.20M | 30.00M | -82.40M | -32.00M | 1,388.30M | -1160.20M | 1,034.10M | -1025.80M | 93.40M | 81.10M | 786.50M | -861.80M | 44.00M | -88.60M | 109.40M | -145.90M | 335.50M | 569.60M | 275.90M | -429.50M | -34.00M | -74.60M | 292.50M | -420.30M | -101.50M | 78.70M | -157.30M | 1,001.50M | -1035.10M | -11.60M | 456.70M | 1,401.30M | 3.70M | 820.00M | 49.30M | -405.70M | 57.80M | -163.30M | -567.70M | -806.10M | -36.50M | 37.20M | 111.50M | -533.40M | -1.90M | 329.70M | 109.90M | -214.00M | 41.70M | 567.70M | 198.80M | -762.70M | -160.70M | 365.80M | 642.20M |