|
Net Income
|
-31.02M | -39.00M | -114.43M | -21.00M | 45.00M | -120.00M | -13.00M | 52.00M | -45.00M | -134.00M | 10.00M | -72.00M | -6.00M | -49.00M | 5.00M | 27.00M | -30.00M | -21.00M | -8.00M | -1.00M | -13.00M |
|
Depreciation and Depletion
|
| 24.00M | 25.00M | 24.00M | 25.00M | 14.00M | 17.00M | 18.00M | 21.00M | 16.00M | 24.00M | 20.00M | 25.00M | 23.00M | 26.00M | 30.00M | 27.00M | 32.00M | 30.00M | 30.00M | 33.00M |
|
Share-based Compensation
|
| 1.00M | | 2.00M | 3.00M | 15.00M | 33.00M | 42.00M | 54.00M | 35.00M | 37.00M | 27.00M | 29.00M | 46.00M | 28.00M | 20.00M | 11.00M | 17.00M | 6.00M | 5.00M | 3.00M |
|
Deferred Taxes
|
| | | | | -1.00M | | | | 31.00M | -7.00M | 4.00M | 37.00M | -43.00M | -26.00M | -13.00M | -36.00M | 56.00M | -4.00M | -4.00M | -189.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | -24.00M | 114.00M | 8.00M | 57.00M | -6.00M | | | | |
|
Gains from Sales and Divestitures
|
| | 944.00 | | 517.00 | 0.01M | 0.25M | 0.34M | 0.50M | 3.05M | 1.75M | 1.95M | 2.24M | 4.34M | 19.76M | | | | | | |
|
Gains from Investment Securities
|
12.11M | | 57.60M | 6.00M | 25.03M | 7.00M | 8.00M | | | 10.00M | 7.00M | 6.00M | 4.00M | 8.00M | 57.00M | 1.00M | | 1.00M | 11.00M | 1.00M | 5.00M |
|
Cash from Operations
|
-0.33M | -0.44M | -0.50M | 39.00M | 39.00M | -7.00M | 19.00M | | | 85.00M | 72.00M | 90.00M | 89.00M | 135.00M | 100.00M | 58.00M | -24.00M | 118.00M | 73.00M | 86.00M | 77.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | 1,338.00M |
|
Amortizatization of Intangibles
|
| 51.00M | 49.00M | 50.00M | 50.00M | 74.00M | 79.00M | 80.00M | 78.00M | 41.00M | 71.00M | 70.00M | 69.00M | 71.00M | 71.00M | 69.00M | 70.00M | 70.00M | 71.00M | 70.00M | 70.00M |
|
Amortization of Deferred Charges
|
| 4.00M | 5.00M | 5.00M | 4.00M | -1.00M | -1.00M | | | -1.00M | -1.00M | | -1.00M | | -1.00M | | | 1.00M | | 1.00M | |
|
Depreciation & Amortization (CF)
|
| 24.00M | 25.00M | 24.00M | 25.00M | 14.00M | 17.00M | 18.00M | 21.00M | 16.00M | 24.00M | 20.00M | 25.00M | 23.00M | 26.00M | 30.00M | 27.00M | 32.00M | 30.00M | 30.00M | 33.00M |
|
Change in Receivables
|
| | -52.00M | -52.00M | -88.00M | 22.00M | 37.00M | | | 1.00M | -40.00M | 6.00M | 23.00M | 31.00M | -42.00M | -20.00M | 81.00M | 18.00M | -33.00M | -27.00M | -12.00M |
|
Change in Accured Expenses
|
0.09M | 0.12M | 2.98M | -31.00M | 37.00M | 14.00M | -82.00M | | | 71.00M | -117.00M | -3.00M | 44.00M | 15.00M | -47.00M | -28.00M | 86.00M | 20.00M | -60.00M | -16.00M | -20.00M |
|
Change in Taxes
|
0.02M | 0.09M | 0.15M | 0.02M | -0.15M | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.31M | 0.28M | 0.23M | 47.00M | 128.00M | 103.00M | -31.00M | | | 50.00M | -51.00M | -5.00M | 8.00M | 46.00M | -41.00M | 13.00M | 53.00M | 74.00M | -11.00M | 2.00M | 30.00M |
|
Capital Expenditures
|
0.62M | 0.02M | 19.00M | 27.00M | 14.00M | 27.00M | 41.00M | | | 16.00M | 45.00M | 33.00M | 36.00M | 26.00M | 31.00M | 36.00M | 28.00M | 26.00M | 29.00M | 28.00M | 28.00M |
|
Acquisitions
|
| | | | | 1,394.00M | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | -2.00M | -7.00M | -5.00M | -6.00M | 983.00M | -4.00M | | | -13.00M |
|
Cash from Investing Activities
|
-1035.00M | -1035.00M | -1035.00M | -27.00M | -14.00M | -1421.00M | -41.00M | | | -120.00M | -45.00M | -44.00M | -38.00M | -32.00M | -36.00M | -42.00M | 955.00M | -30.00M | -29.00M | -28.00M | -41.00M |
|
Other financing activities
|
0.40M | 1.00M | 1.02M | 2.00M | 3.00M | 15.00M | 33.00M | 42.00M | 54.00M | 109.00M | 37.00M | 38.00M | 35.00M | 67.00M | 44.00M | -22.00M | | | -2.00M | | |
|
Cash from Financing Activities
|
1,036.62M | 1,036.62M | 1,036.00M | 155.00M | -369.00M | 2,625.00M | 305.00M | | | -111.00M | -160.00M | -115.00M | -14.00M | 58.00M | -118.00M | -126.00M | -784.00M | -68.00M | -176.00M | -66.00M | -46.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | 21.00M | 21.00M | 22.00M | 22.00M |
|
Exchange Rate Effect
|
| | | 1.00M | | 4.00M | -2.00M | -7.00M | | 15.00M | | | -4.00M | 3.00M | -2.00M | -1.00M | | | | | |
|
Change in Cash
|
1.29M | 0.58M | 0.50M | 168.00M | -342.00M | 1,201.00M | 281.00M | | | 101.00M | -133.00M | -64.00M | 33.00M | 164.00M | -12.00M | -133.00M | 137.00M | 20.00M | -132.00M | -8.00M | -10.00M |
|
Beginning Cash Balance
|
| 450.42M | 505.50M | 327.00M | 802.00M | -432.00M | 45.00M | 272.00M | 304.00M | 127.00M | 372.00M | 309.00M | 217.00M | 160.00M | 268.00M | 316.00M | 163.00M | 323.00M | 355.00M | 235.00M | 215.00M |
|
Free Cash Flow
|
-0.95M | -0.46M | -19.50M | 12.00M | 25.00M | -34.00M | -22.00M | | | 69.00M | 27.00M | 57.00M | 53.00M | 109.00M | 69.00M | 22.00M | -52.00M | 92.00M | 44.00M | 58.00M | 49.00M |
|
Net Cash Flow
|
1.29M | 1.18M | 0.50M | 167.00M | -344.00M | 1,197.00M | 283.00M | | | -146.00M | -133.00M | -69.00M | 37.00M | 161.00M | -54.00M | -110.00M | 147.00M | 20.00M | -132.00M | -8.00M | -10.00M |