|
Net Income
|
219.00M | 306.00M | 340.00M | 218.00M | 245.00M | 289.00M | 367.00M | 167.00M | 267.00M | 322.00M | 389.00M | 357.00M | 461.00M | 333.00M | 478.00M | 336.00M | 336.00M | 276.00M | 137.00M | 315.00M | 399.00M | 338.00M | 403.00M | -134.00M | 116.00M | 66.00M | 190.00M | -15.00M | 151.00M | 74.00M | 418.00M | -18.00M | 280.00M | 206.00M | 418.00M | 436.00M | 433.00M | 321.00M | 454.00M | 334.00M | 262.00M | 289.00M | 255.00M | 488.00M | 83.00M | 206.00M | 283.00M | 332.00M | 326.00M | 391.00M | 528.00M | 330.00M | 399.00M | 224.00M | 331.00M | 352.00M | 300.00M | 418.00M | 416.00M | 434.00M | 314.00M | 367.00M | 382.00M | 423.00M | 253.00M | 374.00M | 397.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
13.00M | 13.00M | 13.00M | 17.00M | 13.00M | 11.00M | 13.00M | 10.00M | 13.00M | 13.00M | 14.00M | 19.00M | 11.00M | 12.00M | 12.00M | 15.00M | 9.00M | 12.00M | 11.00M | 17.00M | 12.00M | 13.00M | 11.00M | 9.00M | 15.00M | 13.00M | 12.00M | | 13.00M | | | 38.00M | 17.00M | 26.00M | 10.00M | 12.00M | 17.00M | 10.00M | 9.00M | 14.00M | 17.00M | 14.00M | 14.00M | 14.00M | 18.00M | 11.00M | 15.00M | 53.00M | 21.00M | 17.00M | 20.00M | 17.00M | 26.00M | 19.00M | 19.00M | 20.00M | 25.00M | 22.00M | 22.00M | 26.00M | 23.00M | 15.00M | 14.00M | 17.00M | 21.00M | 16.00M | 17.00M |
|
Deferred Taxes
|
-5.00M | -24.00M | 88.00M | 13.00M | -74.00M | -4.00M | -52.00M | 20.00M | -60.00M | 12.00M | -24.00M | -65.00M | -4.00M | -6.00M | 96.00M | -58.00M | -6.00M | 1.00M | -46.00M | 27.00M | -11.00M | 1.00M | -84.00M | 48.00M | -29.00M | -48.00M | 35.00M | | -25.00M | | | -1.00M | 20.00M | -10.00M | 112.00M | 512.00M | -1.00M | -22.00M | 55.00M | -43.00M | -1.00M | 1.00M | -10.00M | -222.00M | -31.00M | 11.00M | -12.00M | -33.00M | 14.00M | -55.00M | -132.00M | -27.00M | -77.00M | 77.00M | 3.00M | -58.00M | -4.00M | -69.00M | -20.00M | -197.00M | 21.00M | -9.00M | -7.00M | -35.00M | 8.00M | 4.00M | 163.00M |
|
Gains from Investment Securities
|
2.00M | -70.00M | | 99.00M | 4.00M | 4.00M | | | -4.00M | 20.00M | 21.00M | -106.00M | 1.00M | 14.00M | 23.00M | 3.00M | -3.00M | 15.00M | 3.00M | 28.00M | -8.00M | 235.00M | 88.00M | -316.00M | -76.00M | 37.00M | -9.00M | | -2.00M | | | -35.00M | 5.00M | -7.00M | 1.00M | -16.00M | -1.00M | 10.00M | | 191.00M | 4.00M | -3.00M | -1.00M | 2.00M | | | -19.00M | 225.00M | -39.00M | 6.00M | 66.00M | -5.00M | 11.00M | -3.00M | -3.00M | -9.00M | -1.00M | 6.00M | -2.00M | -124.00M | 21.00M | -23.00M | -1.00M | 56.00M | 32.00M | -19.00M | 3.00M |
|
Asset Writedowns and Impairment
|
4.00M | 22.00 | | | | | | | | 2.00M | 9.00M | 20.00M | | 2.00M | 4.00M | 14.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | -1.00M | 5.00M | 140.00M | 6.00M | 10.00M | 16.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
297.00M | 198.00M | 640.00M | 269.00M | 392.00M | 441.00M | 664.00M | 471.00M | 508.00M | 415.00M | 780.00M | 467.00M | 473.00M | 451.00M | 894.00M | 476.00M | 401.00M | 328.00M | 824.00M | 586.00M | 570.00M | 514.00M | 528.00M | -395.00M | 516.00M | 431.00M | 870.00M | | 659.00M | | | 312.00M | 288.00M | 151.00M | 279.00M | 312.00M | 189.00M | 192.00M | 415.00M | 380.00M | 300.00M | 161.00M | 422.00M | 432.00M | 238.00M | 124.00M | 491.00M | 452.00M | 324.00M | 449.00M | 519.00M | 414.00M | 253.00M | 269.00M | 453.00M | 452.00M | 349.00M | 329.00M | 477.00M | 448.00M | 363.00M | 342.00M | 471.00M | 513.00M | 404.00M | 446.00M | 543.00M |
|
Amortizatization of Intangibles
|
3.00M | 3.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
117.00M | 129.00M | 139.00M | 195.00M | 119.00M | 137.00M | 127.00M | 206.00M | 123.00M | 146.00M | 157.00M | 211.00M | 127.00M | 158.00M | 157.00M | 223.00M | 130.00M | 170.00M | 173.00M | 248.00M | 140.00M | 180.00M | 181.00M | -173.00M | 139.00M | 187.00M | 179.00M | | 136.00M | | | 86.00M | 70.00M | 65.00M | 60.00M | 58.00M | 37.00M | 34.00M | 32.00M | 34.00M | 26.00M | 28.00M | 30.00M | 28.00M | 27.00M | 26.00M | 47.00M | 46.00M | 39.00M | 39.00M | 39.00M | 47.00M | 37.00M | 34.00M | 33.00M | 42.00M | 29.00M | 38.00M | 37.00M | 49.00M | 35.00M | 41.00M | 44.00M | 55.00M | 45.00M | 44.00M | 50.00M |
|
Change in Receivables
|
18.00M | -20.00M | 13.00M | -14.00M | -7.00M | -21.00M | 34.00M | 6.00M | -11.00M | 2.00M | 28.00M | 20.00M | -29.00M | 13.00M | 9.00M | 25.00M | -9.00M | 5.00M | 8.00M | 8.00M | -23.00M | 11.00M | 37.00M | -4.00M | -3.00M | -13.00M | 31.00M | | -33.00M | | | 54.00M | -18.00M | -12.00M | 13.00M | 36.00M | -4.00M | 19.00M | 20.00M | 31.00M | -14.00M | 7.00M | 11.00M | 52.00M | -25.00M | 21.00M | -42.00M | -16.00M | -27.00M | 2.00M | 25.00M | 46.00M | -29.00M | 33.00M | 22.00M | 58.00M | -23.00M | 44.00M | -8.00M | 76.00M | -44.00M | 29.00M | -13.00M | 81.00M | -71.00M | 37.00M | -17.00M |
|
Change in Inventory
|
19.00M | -4.00M | 19.00M | -61.00M | 5.00M | 14.00M | 11.00M | 38.00M | -34.00M | 14.00M | 11.00M | 84.00M | -27.00M | 13.00M | -13.00M | 18.00M | -26.00M | 25.00M | -18.00M | 1.00M | -33.00M | 28.00M | -19.00M | 26.00M | -21.00M | | -41.00M | | -17.00M | | | 5.00M | -4.00M | | -3.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-75.00M | -65.00M | 142.00M | -64.00M | -8.00M | 37.00M | 65.00M | -33.00M | -14.00M | -57.00M | 213.00M | 2.00M | -124.00M | 6.00M | 146.00M | -19.00M | -81.00M | -148.00M | 215.00M | -88.00M | -20.00M | -7.00M | 86.00M | -36.00M | 113.00M | -96.00M | 184.00M | | 66.00M | | | 14.00M | -48.00M | -89.00M | -31.00M | -5.00M | -99.00M | -61.00M | 79.00M | 13.00M | -50.00M | -121.00M | 75.00M | 60.00M | -51.00M | -25.00M | 181.00M | 23.00M | -123.00M | 28.00M | 119.00M | 98.00M | -176.00M | -37.00M | 64.00M | 110.00M | -101.00M | -6.00M | 55.00M | 22.00M | -66.00M | -12.00M | 32.00M | 54.00M | -32.00M | -10.00M | |
|
Change in Taxes
|
-1.00M | 16.00M | -102.00M | -8.00M | 26.00M | 28.00M | 64.00M | -14.00M | 85.00M | -13.00M | -17.00M | 54.00M | 70.00M | | 16.00M | 40.00M | 18.00M | 44.00M | 53.00M | -101.00M | 53.00M | 43.00M | -120.00M | -111.00M | 51.00M | 40.00M | 20.00M | | 95.00M | | | 12.00M | 12.00M | -95.00M | -42.00M | 70.00M | 13.00M | -28.00M | -32.00M | 112.00M | -5.00M | -31.00M | -28.00M | 87.00M | -11.00M | -38.00M | -103.00M | 42.00M | 5.00M | -30.00M | -20.00M | 4.00M | 29.00M | -52.00M | 20.00M | 20.00M | 28.00M | -9.00M | -23.00M | 47.00M | -26.00M | -20.00M | -21.00M | 38.00M | 3.00M | 18.00M | -52.00M |
|
Other Working Capital Changes
|
-1.00M | 2.00 | -8.00M | 33.00M | 1.00M | -3.00M | -13.00M | -46.00M | 25.00M | -2.00M | 6.00M | -4.00M | 15.00M | -6.00M | 5.00M | | 8.00M | 18.00M | 36.00M | 69.00M | -23.00M | -3.00M | 86.00M | 13.00M | 27.00M | | | | -38.00M | | | 80.00M | 39.00M | 57.00M | 12.00M | 30.00M | 32.00M | -15.00M | 32.00M | 37.00M | 49.00M | 29.00M | 34.00M | 12.00M | 35.00M | 56.00M | 11.00M | -31.00M | 39.00M | 71.00M | 34.00M | 48.00M | 13.00M | 16.00M | 36.00M | -5.00M | 36.00M | 37.00M | 14.00M | 75.00M | 33.00M | 7.00M | 12.00M | 24.00M | 98.00M | 37.00M | -70.00M |
|
Capital Expenditures
|
143.00M | 199.00M | 163.00M | 292.00M | 163.00M | 164.00M | 163.00M | 306.00M | 173.00M | 157.00M | 223.00M | 387.00M | 173.00M | 233.00M | 272.00M | 421.00M | 237.00M | 235.00M | 227.00M | 350.00M | 172.00M | 236.00M | 247.00M | -147.00M | 227.00M | 177.00M | 238.00M | | 160.00M | | | 135.00M | 76.00M | 74.00M | 78.00M | 90.00M | 42.00M | 43.00M | 62.00M | 87.00M | 44.00M | 32.00M | 33.00M | 87.00M | 35.00M | 32.00M | 32.00M | 61.00M | 45.00M | 39.00M | 54.00M | 92.00M | 42.00M | 55.00M | 61.00M | 121.00M | 62.00M | 60.00M | 57.00M | 106.00M | 49.00M | 50.00M | 52.00M | 106.00M | 71.00M | 71.00M | 94.00M |
|
Sales of Property, Plant and Equipment
|
1.00M | 7.00M | 8.00M | 18.00M | 9.00M | 4.00M | 8.00M | 12.00M | | 9.00M | 6.00M | 15.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | 26.00M | 26.00M | | 11.00M | 19.00M | 18.00M | | 15.00M | 17.00M | 21.00M |
|
Acquisitions
|
20.00M | -76.00M | -43.00M | 238.00M | | 2.00M | 60.00M | | 1.00M | | | 80.00M | 540.00M | 2.00M | | 1.00M | | 89.00M | 9.00M | 1.00M | 2.00M | 1.00M | 23.00M | 2.00M | | | | | | | | | | | | | | | | | | | | | 408.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
36.00M | 27.00M | 28.00M | 103.00M | 42.00M | 41.00M | 23.00M | 159.00M | 14.00M | 35.00M | 70.00M | 127.00M | 102.00M | 30.00M | 55.00M | 177.00M | 81.00M | 74.00M | 63.00M | 42.00M | 2.00M | 15.00M | 49.00M | 17.00M | 22.00M | 7.00M | 43.00M | | 9.00M | | 67.00M | 223.00M | 185.00M | 136.00M | 395.00M | 1,057.00M | 205.00M | 47.00M | 193.00M | 380.00M | 14.00M | 11.00M | 30.00M | 55.00M | 2.00M | 1.00M | 10.00M | 6.00M | 20.00M | 23.00M | 5.00M | 37.00M | 24.00M | 17.00M | -41.00M | 73.00M | 5.00M | 121.00M | 121.00M | -61.00M | | | | 49.00M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116.00M | -25.00M | | -90.00M | -1.00M | |
|
Cash from Investing Activities
|
-128.00M | -228.00M | -149.00M | -222.00M | -116.00M | -123.00M | -196.00M | -144.00M | -156.00M | -423.00M | -161.00M | -266.00M | -391.00M | -205.00M | -151.00M | -258.00M | -153.00M | -257.00M | -177.00M | -299.00M | -168.00M | -446.00M | -306.00M | 408.00M | -196.00M | -156.00M | -170.00M | | -201.00M | | | -56.00M | 104.00M | 69.00M | 316.00M | 983.00M | 164.00M | -206.00M | 131.00M | 224.00M | -34.00M | -18.00M | -2.00M | -34.00M | -441.00M | -31.00M | 203.00M | -66.00M | 14.00M | -22.00M | -115.00M | -50.00M | -29.00M | -35.00M | -48.00M | -90.00M | -56.00M | 82.00M | -30.00M | -103.00M | 45.00M | -298.00M | -39.00M | -130.00M | 2.00M | -132.00M | -78.00M |
|
Other financing activities
|
-8.00M | -35.00M | 91.00M | -107.00M | 9.00M | 14.00M | -69.00M | 115.00M | -8.00M | -15.00M | -10.00M | 99.00M | -28.00M | 74.00M | -98.00M | 150.00M | -34.00M | -9.00M | -12.00M | -25.00M | 13.00M | 12.00M | 4.00M | 11.00M | -23.00M | -20.00M | 89.00M | | -12.00M | | | -178.00M | -36.00M | -3.00M | -46.00M | -5.00M | -31.00M | -11.00M | -3.00M | -2.00M | -37.00M | -14.00M | -22.00M | -2.00M | -13.00M | -18.00M | -3.00M | -7.00M | -15.00M | 33.00M | -62.00M | 4.00M | -28.00M | -4.00M | -3.00M | -18.00M | -10.00M | -10.00M | -4.00M | -1.00M | -48.00M | -21.00M | | -4.00M | -35.00M | -13.00M | -9.00M |
|
Cash from Financing Activities
|
-99.00M | 17.00M | -357.00M | -103.00M | -190.00M | -222.00M | 261.00M | -186.00M | -261.00M | -579.00M | -355.00M | -218.00M | -188.00M | -351.00M | -783.00M | -394.00M | -259.00M | -328.00M | -388.00M | -476.00M | -237.00M | -196.00M | -153.00M | -153.00M | -246.00M | -330.00M | -443.00M | | -243.00M | | | -1418.00M | -629.00M | 219.00M | -619.00M | -766.00M | -976.00M | -603.00M | -582.00M | -459.00M | -278.00M | -214.00M | 52.00M | -498.00M | 798.00M | 10.00M | -784.00M | -762.00M | -563.00M | -403.00M | 85.00M | -886.00M | -377.00M | -209.00M | -342.00M | -395.00M | -334.00M | -364.00M | -223.00M | -508.00M | -247.00M | -300.00M | -444.00M | -172.00M | -443.00M | -298.00M | -81.00M |
|
Dividends Paid - Common
|
87.00M | 88.00M | 88.00M | 122.00M | 99.00M | 98.00M | 98.00M | 117.00M | 118.00M | 116.00M | 116.00M | 131.00M | 131.00M | 131.00M | 131.00M | 151.00M | 151.00M | 150.00M | 150.00M | 164.00M | 164.00M | 163.00M | 163.00M | 205.00M | 178.00M | 177.00M | 177.00M | | 192.00M | | | 185.00M | 106.00M | 105.00M | 104.00M | 101.00M | 120.00M | 116.00M | 113.00M | 115.00M | 129.00M | 128.00M | 130.00M | 127.00M | 142.00M | 142.00M | 142.00M | 143.00M | 151.00M | 149.00M | 148.00M | 146.00M | 165.00M | 164.00M | 162.00M | 162.00M | 170.00M | 171.00M | 169.00M | 170.00M | 190.00M | 190.00M | 188.00M | 188.00M | 199.00M | 198.00M | 197.00M |
|
Exchange Rate Effect
|
3.00M | -9.00M | 6.00M | -15.00M | 5.00M | -10.00M | 15.00M | 11.00M | 12.00M | 13.00M | 17.00M | -21.00M | 7.00M | -10.00M | -2.00M | 10.00M | -3.00M | -5.00M | -6.00M | 9.00M | -4.00M | -9.00M | 19.00M | 6.00M | 23.00M | 16.00M | -32.00M | | -18.00M | | | -26.00M | 17.00M | 6.00M | 19.00M | 19.00M | 38.00M | -57.00M | -36.00M | -8.00M | 12.00M | -14.00M | -25.00M | 32.00M | -53.00M | 35.00M | 17.00M | 25.00M | 3.00M | 8.00M | -12.00M | -18.00M | | -15.00M | -28.00M | 17.00M | 3.00M | 3.00M | -8.00M | 12.00M | -7.00M | 1.00M | 16.00M | -31.00M | 10.00M | 21.00M | -2.00M |
|
Change in Cash
|
73.00M | -22.00M | 140.00M | -71.00M | 91.00M | 86.00M | 744.00M | 152.00M | 103.00M | -574.00M | 281.00M | -38.00M | -99.00M | -115.00M | -42.00M | -166.00M | -14.00M | -262.00M | 253.00M | -180.00M | 161.00M | -137.00M | 88.00M | -107.00M | 97.00M | -39.00M | 225.00M | -124.00M | 197.00M | -139.00M | 2,090.00M | | | | -5.00M | 548.00M | -585.00M | -674.00M | -72.00M | 137.00M | | -85.00M | 447.00M | -68.00M | 542.00M | 138.00M | -73.00M | -351.00M | -222.00M | 32.00M | 477.00M | -540.00M | -153.00M | 10.00M | 35.00M | -16.00M | -38.00M | 50.00M | 216.00M | -151.00M | 154.00M | -255.00M | 4.00M | 180.00M | -25.00M | 36.00M | 382.00M |
|
Beginning Cash Balance
|
216.00M | 306.00M | 284.00M | 424.00M | 353.00M | 444.00M | 530.00M | 1,274.00M | 1,426.00M | 1,529.00M | 955.00M | 1,236.00M | 1,198.00M | 1,099.00M | 984.00M | 942.00M | 776.00M | 762.00M | 500.00M | 753.00M | 573.00M | 734.00M | 597.00M | 448.00M | 578.00M | 675.00M | 636.00M | 548.00M | 737.00M | 934.00M | 795.00M | 725.00M | 611.00M | 1,056.00M | 1,056.00M | 974.00M | 1,567.00M | 1,083.00M | 409.00M | 155.00M | 278.00M | 337.00M | 389.00M | 673.00M | 768.00M | 1,310.00M | 1,448.00M | 1,081.00M | 1,024.00M | 802.00M | 834.00M | 1,026.00M | 771.00M | 618.00M | 628.00M | 383.00M | 647.00M | 609.00M | 659.00M | 875.00M | 724.00M | 878.00M | 623.00M | 436.00M | 632.00M | 641.00M | 663.00M |
|
Free Cash Flow
|
154.00M | -1.00M | 477.00M | -23.00M | 229.00M | 277.00M | 501.00M | 165.00M | 335.00M | 258.00M | 557.00M | 80.00M | 300.00M | 218.00M | 622.00M | 55.00M | 164.00M | 93.00M | 597.00M | 236.00M | 398.00M | 278.00M | 281.00M | -248.00M | 289.00M | 254.00M | 632.00M | | 499.00M | | | 177.00M | 212.00M | 77.00M | 201.00M | 222.00M | 147.00M | 149.00M | 353.00M | 293.00M | 256.00M | 129.00M | 389.00M | 345.00M | 203.00M | 92.00M | 459.00M | 391.00M | 279.00M | 410.00M | 465.00M | 322.00M | 211.00M | 214.00M | 392.00M | 331.00M | 287.00M | 269.00M | 420.00M | 342.00M | 314.00M | 292.00M | 419.00M | 407.00M | 333.00M | 375.00M | 449.00M |
|
Net Cash Flow
|
70.00M | -13.00M | 134.00M | -56.00M | 86.00M | 96.00M | 729.00M | 141.00M | 91.00M | -587.00M | 264.00M | -17.00M | -106.00M | -105.00M | -40.00M | -176.00M | -11.00M | -257.00M | 259.00M | -189.00M | 165.00M | -128.00M | 69.00M | -140.00M | 74.00M | -55.00M | 257.00M | | 215.00M | | | -1162.00M | -237.00M | 439.00M | -24.00M | 529.00M | -623.00M | -617.00M | -36.00M | 145.00M | -12.00M | -71.00M | 472.00M | -100.00M | 595.00M | 103.00M | -90.00M | -376.00M | -225.00M | 24.00M | 489.00M | -522.00M | -153.00M | 25.00M | 63.00M | -33.00M | -41.00M | 47.00M | 224.00M | -163.00M | 161.00M | -256.00M | -12.00M | 211.00M | -37.00M | 16.00M | 384.00M |