|
Net Income
|
859.08M | 977.41M | 1,193.00M | 1,396.83M | 1,197.75M | -280.24M | 14.54M | -4.75M | 346.85M | 389.37M | 50.30M | 52.96M | 170.67M | -637.15M | 49.59M | -259.04M |
|
Depreciation and Depletion
|
113.21M | 116.84M | 127.20M | 148.97M | 157.81M | 172.44M | | | | | | | | | | |
|
Share-based Compensation
|
-114.15M | 63.54M | 76.74M | 92.81M | 87.12M | 104.31M | 73.42M | 67.76M | 63.89M | 84.28M | 68.20M | 70.82M | 91.36M | 40.04M | 57.83M | 73.25M |
|
Deferred Taxes
|
-54.67M | 92.07M | 10.87M | 20.80M | 12.37M | 78.06M | -7.09M | 71.62M | 80.64M | 47.98M | 74.50M | 39.81M | 157.49M | -12.44M | 383.92M | 88.54M |
|
Cash from Discontinued Operations
|
| | | | | | | | 456.79M | 424.18M | 74.08M | 79.97M | 6.09M | -1.81M | 129.87M | 26.75M |
|
Gains from Sales and Divestitures
|
| 0.31M | 2.10M | 2.16M | 1.46M | 1.29M | 1.07M | | | | | | | | | |
|
Gains from Investment Securities
|
7.79M | 6.37M | 4.80M | 17.24M | 16.05M | 15.14M | 42.93M | 15.23M | 11.45M | 39.32M | -89.60M | 20.38M | 19.46M | 39.09M | -12.04M | 35.93M |
|
Asset Writedowns and Impairment
|
121.95M | 201.74M | 12.49M | 19.26M | 15.76M | 396.36M | 12.01M | 17.28M | 16.80M | 16.28M | 323.22M | 20.67M | -0.72M | 3.53M | 507.60M | 89.24M |
|
Non-cash Items
|
| 4.03M | 261.04M | 2.54M | 550.84M | 9.32M | 333.24M | | | | | | | | | |
|
Cash from Operations
|
973.49M | 1,001.28M | 1,081.37M | 1,275.00M | 1,506.04M | 1,762.07M | 1,203.62M | 1,480.57M | 1,474.66M | 1,664.22M | 874.53M | 1,313.22M | 864.29M | -655.79M | 1,014.58M | 465.24M |
|
Amortization of Goodwill
|
101.85M | 195.17M | | | | 142.36M | | | | | | | | | | |
|
Amortizatization of Intangibles
|
40.50M | 39.37M | 41.71M | 47.93M | 45.79M | 42.06M | | | | | 392.71M | 427.59M | 410.13M | 369.61M | 379.72M | 351.97M |
|
Amortization of Deferred Charges
|
16.75M | 17.19M | 29.82M | 41.06M | 49.68M | 60.38M | | | | | 392.71M | 427.59M | | | | |
|
Depreciation & Amortization (CF)
|
170.45M | 173.40M | 198.74M | 237.96M | 253.27M | 274.88M | 272.07M | 281.58M | 238.32M | 255.73M | 267.62M | 269.08M | 266.94M | 251.93M | 307.53M | 259.62M |
|
Change in Receivables
|
-75.45M | 12.95M | 154.49M | 111.57M | 155.05M | -0.85M | 124.25M | -47.10M | 39.24M | 310.90M | 5.95M | -70.47M | 202.53M | 141.68M | -323.50M | 100.80M |
|
Change in Inventory
|
-209.44M | 114.33M | 7.51M | -87.62M | 47.24M | 130.54M | 175.10M | 37.21M | -38.63M | 58.70M | 140.74M | -314.31M | 380.85M | 882.77M | -521.28M | -54.10M |
|
Change in Account Payables
|
-69.56M | 140.47M | -32.90M | -74.29M | 75.07M | 69.81M | 14.22M | -9.55M | 41.88M | 68.08M | -73.67M | 20.11M | 105.36M | 380.79M | -111.99M | -2.30M |
|
Change in Accured Expenses
|
-25.18M | 50.89M | -10.83M | -35.91M | 84.47M | 41.99M | -14.51M | 28.90M | 16.06M | 406.60M | -327.51M | 101.14M | 88.21M | -16.08M | 27.54M | 48.85M |
|
Change in Taxes
|
14.76M | -14.65M | 16.01M | 26.21M | 16.63M | 20.29M | 4.21M | -129.57M | 460.56M | -28.37M | -61.74M | -35.59M | 201.39M | -1126.65M | -156.20M | 9.37M |
|
Other Working Capital Changes
|
-77.17M | -20.85M | -40.59M | -73.18M | 7.94M | -22.61M | -2.79M | 45.98M | 20.01M | 7.88M | -12.39M | -25.47M | 286.08M | -24.78M | 107.97M | -23.69M |
|
Capital Expenditures
|
85.86M | 111.64M | 170.89M | 251.94M | 271.15M | 234.08M | 254.50M | 175.84M | 140.19M | 215.78M | 288.19M | 198.66M | 245.45M | 151.99M | 135.76M | 86.27M |
|
Sales of Property, Plant and Equipment
|
0.58M | | | | | | | | | | | 11.75M | 32.54M | 99.48M | 26.52M | 88.23M |
|
Change in Intangibles
|
| | 58.13M | | | | | | | | | | | | | |
|
Acquisitions
|
212.34M | 38.29M | 2,207.07M | 1.75M | | | | | 740.54M | 320.40M | | 2,009.15M | -3.76M | | | |
|
Divestments
|
| | | 72.52M | | | | 115.98M | 214.97M | 430.29M | -16.74M | -3.63M | 616.93M | -16.16M | -13.58M | 1,506.22M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 200.00M | 598.81M | | | |
|
Cash from Investing Activities
|
-316.88M | -180.48M | -2460.03M | -220.29M | -350.27M | -329.25M | -322.82M | -112.41M | -776.25M | -220.63M | -302.05M | -2895.62M | 904.26M | -188.05M | -172.26M | 1,432.50M |
|
Other financing activities
|
6.46M | 8.60M | 55.54M | 47.21M | 48.14M | | 1.48M | 6.81M | | 2.12M | 906.15M | 21.44M | 2.50M | 6.80M | 0.58M | |
|
Cash from Financing Activities
|
-319.34M | -742.83M | 912.25M | -802.51M | -983.83M | -1171.86M | -840.22M | -1076.88M | -1363.00M | -1591.01M | 309.73M | 1,052.88M | -1268.85M | 463.91M | -959.62M | -2146.03M |
|
Dividends Paid - Common
|
261.68M | 264.28M | 285.72M | 333.23M | 402.14M | 478.93M | 565.27M | 635.99M | 684.68M | 767.06M | 748.66M | 756.78M | 773.21M | 702.85M | 303.14M | 140.16M |
|
Exchange Rate Effect
|
12.44M | -17.28M | 15.41M | 4.04M | 7.00M | -65.46M | -66.68M | -6.64M | 2.96M | 14.81M | -27.48M | -30.60M | -73.30M | -80.82M | -22.07M | 7.22M |
|
Change in Cash
|
349.70M | 60.69M | -451.01M | 256.23M | 178.94M | 195.49M | -26.10M | 284.63M | -661.63M | -132.60M | 854.74M | -560.12M | 425.88M | -460.76M | -139.36M | -245.48M |
|
Beginning Cash Balance
|
381.84M | 731.55M | 792.24M | 341.23M | 597.46M | 776.40M | 971.71M | 940.35M | 1,095.78M | 534.83M | 514.29M | 1,375.87M | 850.07M | 1,260.20M | 795.74M | 674.86M |
|
Free Cash Flow
|
887.63M | 889.64M | 910.48M | 1,023.06M | 1,234.89M | 1,527.99M | 949.12M | 1,304.73M | 1,334.47M | 1,448.45M | 586.34M | 1,114.57M | 618.84M | -807.78M | 878.82M | 378.96M |
|
Net Cash Flow
|
337.27M | 77.97M | -466.42M | 252.19M | 171.94M | 260.95M | 40.58M | 291.27M | -664.59M | -147.41M | 882.21M | -529.51M | 499.70M | -379.94M | -117.29M | -248.29M |