|
Net Income
|
-21.96M | 9.36M | 81.00M | 87.88M | 44.07M | 58.94M | 78.37M | 50.76M | 25.77M | 14.45M | 27.32M | 18.48M | 11.58M | 0.87M | 22.58M | 2.08M | 13.71M | 28.88M | 22.82M | 35.92M | 15.42M | 30.37M | 44.80M | 11.64M | 23.46M | 2.63M | 27.36M | -13.58M | -0.41M | 5.37M | 61.14M | 115.74M | -13.97M | 120.03M | 60.46M | 101.19M | 10.20M | 33.18M | 57.29M | 28.89M | -22.67M | -9.01M | 54.49M | 99.82M | 64.50M | 56.14M | 92.90M | 126.97M | 120.02M | 126.46M | 181.85M | 217.28M | 171.23M | 125.47M | 306.46M | 163.89M | 45.22M | 64.44M | 133.45M | 119.01M | 59.79M | 67.26M | 122.69M | 105.80M | 21.85M | 55.05M | 126.68M |
|
Depreciation and Depletion
|
| | | | | | | | 82.32M | 81.51M | 81.81M | 84.74M | 87.28M | 89.88M | 92.73M | 96.71M | 96.30M | 97.78M | 105.23M | 107.39M | 108.00M | 111.80M | 119.40M | 124.34M | 124.10M | 123.73M | 122.81M | 121.80M | 136.51M | 137.45M | 140.73M | 138.30M | 141.46M | 144.84M | 148.10M | 145.78M | 142.00M | 142.50M | 143.33M | 142.47M | 135.49M | 132.64M | 128.85M | 125.03M | 123.50M | 124.22M | 129.53M | 132.52M | 135.23M | 139.44M | 145.83M | 142.46M | 148.04M | 151.00M | 156.19M | 156.88M | 156.61M | 157.74M | 157.61M | 158.97M | 144.79M | 149.82M | 150.47M | 149.07M | 153.70M | 158.72M | 163.49M |
|
Gains from Investment Securities
|
| | -17.49M | 28.82M | 6.17M | 3.61M | 1.00M | -5.27M | -4.90M | 8.91M | 1.64M | -2.15M | 1.77M | 0.11M | -3.33M | 6.27M | 0.84M | 13.11M | -1.22M | -9.02M | 4.27M | 19.73M | 3.81M | -26.23M | 9.53M | 0.22M | 0.13M | -13.89M | 3.94M | 2.23M | -1.27M | 1.45M | 9.65M | -4.99M | 3.46M | 0.02M | 4.73M | 1.74M | 6.79M | 3.89M | -15.93M | -17.18M | -18.42M | 112.50M | -8.29M | 25.58M | 15.11M | 9.27M | 8.11M | 32.62M | 17.89M | 15.27M | 27.25M | 6.38M | 19.19M | 12.03M | 17.51M | 13.62M | 17.28M | 17.99M | 19.68M | 48.51M | 57.85M | 23.82M | 15.66M | 14.97M | 13.62M |
|
Cash from Operations
|
-63.19M | 96.55M | 123.45M | 104.92M | 103.73M | 86.78M | 176.45M | 175.63M | 120.23M | 113.67M | 141.90M | 141.04M | 56.11M | 86.36M | 141.97M | 104.63M | 98.67M | 102.18M | 174.40M | 182.29M | 131.95M | 103.31M | 170.41M | 209.00M | 165.02M | 63.26M | 202.12M | 154.58M | 138.10M | 135.10M | 218.42M | 237.79M | 102.68M | 97.28M | 213.95M | 204.36M | 147.63M | 58.75M | 220.84M | 236.19M | 52.06M | 116.87M | 114.40M | 280.52M | 96.59M | 145.81M | 191.65M | 335.99M | 176.79M | 279.54M | 175.29M | 489.68M | 166.18M | 296.09M | 83.50M | 552.99M | 175.75M | 246.83M | 273.61M | 573.83M | 162.31M | 224.76M | 164.19M | 537.61M | 24.15M | 258.46M | 168.51M |
|
Depreciation & Amortization (CF)
|
| | 74.38M | 74.62M | 75.81M | 78.60M | 82.82M | 86.38M | 83.44M | 83.03M | 83.08M | 86.10M | 88.45M | 90.74M | 93.71M | 97.59M | 97.15M | 98.64M | 106.22M | 108.34M | 108.34M | 112.05M | 119.70M | 124.62M | 124.39M | 124.33M | 123.25M | 122.23M | 137.14M | 138.10M | 141.28M | 138.67M | 141.82M | 145.25M | 148.60M | 146.27M | 142.51M | 143.01M | 143.67M | 142.78M | 135.84M | 132.98M | 129.19M | 126.16M | 123.66M | 124.38M | 129.69M | 132.67M | 135.39M | 139.60M | 145.98M | 142.61M | 148.19M | 151.15M | 156.34M | 157.02M | 156.76M | 157.88M | 157.75M | 159.11M | 144.93M | 149.95M | 150.60M | 149.19M | 153.82M | 158.84M | 163.61M |
|
Change in Account Payables
|
176.94M | 230.62M | 324.98M | 361.26M | 384.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
138.79M | 137.91M | 220.35M | 155.63M | 171.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
1.42M | -0.10M | 7.42M | | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
116.90M | 126.22M | 94.81M | 83.07M | 14.73M | 58.05M | -11.28M | -68.38M | -6.12M | -6.89M | -33.61M | 52.22M | 42.15M | 5.14M | -24.53M | -17.75M | 11.40M | 25.30M | -40.95M | 25.00M | -6.70M | 30.27M | -6.36M | -8.47M | -20.46M | 69.15M | -43.38M | -12.62M | -5.31M | 6.14M | -14.21M | 15.00M | 15.52M | 64.89M | -8.36M | -48.16M | 0.34M | 118.94M | -18.65M | -105.28M | 77.04M | 24.29M | 87.70M | -57.06M | 99.85M | 36.57M | 41.15M | -199.11M | 80.99M | -15.55M | 174.46M | -269.91M | 164.30M | -40.58M | 368.94M | -468.87M | 23.42M | -16.90M | 43.52M | -102.59M | 56.50M | -3.68M | 113.69M | -173.03M | 157.49M | -49.22M | 120.36M |
|
Capital Expenditures
|
-42.82M | 112.78M | 41.97M | 61.57M | 67.09M | 75.84M | 133.74M | 169.00M | 113.88M | 110.75M | 99.72M | 142.34M | 121.09M | 111.59M | 147.66M | 153.17M | 112.54M | 110.13M | 179.33M | 164.25M | 144.30M | 108.48M | 189.52M | 238.81M | 111.65M | 98.67M | 142.32M | 185.33M | 199.94M | 156.03M | 125.70M | 168.37M | 211.41M | 60.24M | 142.32M | 136.97M | 230.60M | 158.97M | 88.47M | 69.09M | 203.22M | 70.46M | 54.83M | 143.94M | 107.34M | 152.18M | 68.83M | 224.67M | 273.97M | 186.48M | 30.97M | 288.35M | 268.15M | 72.06M | 235.29M | 332.79M | 177.62M | 116.48M | 217.56M | 237.81M | 195.41M | 67.14M | 195.52M | 285.73M | 202.24M | 181.36M | 88.93M |
|
Sales of Property, Plant and Equipment
|
0.14M | 0.54M | 0.88M | 1.55M | 0.36M | 0.70M | 1.34M | 0.73M | 0.28M | 14.37M | 0.69M | 0.49M | 0.62M | 0.38M | 2.76M | -1.03M | 24.61M | 0.48M | 1.41M | 0.70M | 0.73M | 0.91M | 0.54M | 0.65M | 3.25M | 0.81M | 1.14M | 1.73M | 0.12M | 0.47M | 13.09M | 31.95M | 1.83M | 129.13M | 2.36M | 8.21M | 0.34M | 0.26M | 1.00M | 1.24M | 1.54M | 6.71M | 0.25M | 1.62M | 1.89M | 0.50M | 0.32M | 1.11M | 0.55M | 1.70M | 0.47M | 0.43M | 0.42M | 0.36M | 1.92M | 0.46M | 0.65M | 0.46M | 0.47M | 6.86M | 3.44M | 1.37M | 0.28M | -1.12M | 4.21M | 0.55M | 0.38M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 12.91M | | | -35.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.13M | 6.94M | 73.14M | 160.87M | 43.79M | 59.33M | 62.66M | 38.91M | 66.69M | 89.22M | 118.54M | 96.47M | 92.66M | 100.66M | 74.08M | 111.95M | 121.68M | 142.25M | 103.59M | 106.58M | 147.82M | 108.44M | 94.55M |
|
Cash from Investing Activities
|
-46.31M | -26.04M | -46.58M | -121.95M | -68.00M | -75.88M | -131.09M | -169.95M | -111.64M | -96.37M | -98.92M | -123.61M | -110.87M | -109.59M | -140.99M | -158.67M | -79.33M | -178.81M | -218.77M | -163.59M | -95.54M | -149.35M | -211.42M | -238.29M | -116.12M | -80.03M | -156.69M | -162.14M | -199.09M | -157.12M | -111.92M | -121.30M | -88.94M | -97.64M | -139.45M | -128.81M | -229.60M | -156.71M | -86.95M | -64.11M | -202.07M | -58.96M | -57.79M | -143.67M | -104.59M | -330.52M | -176.22M | -27.37M | -164.37M | -157.12M | -314.87M | -307.51M | -240.01M | -286.66M | -196.54M | -283.95M | -155.70M | -263.17M | -278.02M | -255.01M | -86.10M | -188.96M | -226.69M | -298.57M | -63.05M | -142.74M | -348.72M |
|
Other financing activities
|
-2.57M | 11.11M | -0.06M | | 0.17M | 7.41M | 0.16M | -0.25M | | | | | | | 5.18M | | | | -0.14M | | | | -4.83M | 0.90M | | | | -1.29M | 0.16M | -0.76M | 2.19M | -3.02M | -0.36M | 0.92M | -0.14M | -2.46M | 0.46M | 0.04M | -2.97M | 6.34M | -2.85M | -1.02M | 1.90M | 8.99M | 0.11M | 0.86M | 6.74M | -9.48M | 7.04M | 1.25M | 1.18M | -12.01M | 0.65M | -5.74M | 0.94M | 11.45M | -1.85M | 0.26M | -0.21M | -2.67M | -1.05M | 1.27M | 0.60M | -4.82M | -1.10M | -7.03M | 21.36M |
|
Cash from Financing Activities
|
-22.30M | 92.62M | -85.67M | -34.31M | -5.60M | 1.36M | -66.40M | -19.22M | -20.48M | 65.08M | -37.29M | -66.18M | 2.60M | -6.99M | 196.63M | -82.20M | 32.91M | 244.94M | 0.08M | 2.21M | -18.45M | -56.50M | 0.66M | -6.47M | -4.66M | -35.12M | -57.27M | 99.66M | -56.92M | 97.44M | -57.20M | -95.50M | 40.75M | 44.81M | -212.50M | 2.05M | -23.93M | -14.57M | 39.09M | -41.22M | 523.71M | -563.89M | -9.55M | 157.98M | 55.09M | 27.45M | -235.70M | -180.56M | -49.44M | -48.09M | -39.11M | 106.55M | 109.24M | -113.96M | 11.47M | 48.86M | -66.21M | -75.55M | -62.65M | 55.20M | -69.88M | -68.60M | -68.85M | -53.10M | -42.25M | 350.47M | 210.64M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | | | | | 19.46M | 9.76M | 9.77M | 12.22M | 12.23M | 12.24M | 12.25M | 18.39M | 18.43M | 18.44M | 18.45M | 19.36M | 19.38M | 19.39M | 19.42M | 120.41M | | 40.86M | 20.44M |
|
Exchange Rate Effect
|
-1.03M | 0.69M | 0.21M | 0.03M | -0.07M | 0.07M | 0.72M | 1.04M | -0.15M | 0.14M | 2.24M | -0.01M | -1.33M | 0.28M | 0.29M | 0.21M | 1.41M | 0.99M | -0.41M | -1.79M | 0.18M | -0.12M | | | | | | | 8.25M | 10.53M | 3.10M | -21.53M | 10.26M | -0.84M | -0.19M | -0.42M | 3.89M | -2.54M | -4.62M | 3.07M | -0.83M | 1.96M | 0.25M | -0.52M | -0.30M | -0.88M | 3.87M | 3.36M | -10.40M | 0.12M | -0.50M | -7.22M | -7.79M | -17.23M | -8.47M | 17.19M | -2.94M | -13.15M | -1.51M | 6.91M | -8.16M | -5.56M | 10.86M | -11.55M | 5.17M | 3.62M | -2.16M |
|
Change in Cash
|
| | -8.58M | -51.31M | 30.07M | 12.33M | -20.30M | -12.50M | -12.05M | 82.52M | 7.92M | -48.76M | -53.50M | -29.95M | 197.90M | -136.04M | 53.65M | 169.31M | -44.70M | 19.13M | 18.14M | -102.65M | -40.34M | -35.76M | 44.24M | -51.89M | -11.85M | 92.10M | -109.66M | 85.95M | 52.41M | -0.55M | 64.74M | 43.62M | -138.18M | 77.18M | -102.01M | -115.08M | 168.35M | 133.93M | 372.87M | -504.01M | 47.31M | 294.31M | 46.79M | -158.14M | -216.41M | 131.42M | -47.42M | 74.45M | -179.19M | 281.49M | 27.61M | -121.76M | -110.05M | 335.09M | -49.11M | -105.04M | -68.58M | 380.93M | -1.83M | -38.36M | -120.50M | 174.39M | -75.98M | 469.81M | 28.27M |
|
Beginning Cash Balance
|
424.32M | 455.29M | 455.29M | 456.31M | 395.41M | 425.47M | 437.80M | 417.50M | 405.00M | 392.95M | 475.47M | 483.39M | 434.63M | 381.13M | 351.18M | 549.09M | 413.05M | 466.70M | 636.01M | 591.31M | 610.44M | 628.59M | 525.93M | 485.70M | 449.95M | 494.19M | 442.30M | 431.07M | 523.13M | 413.37M | 497.43M | 550.07M | 549.23M | 614.01M | 657.63M | 519.19M | 597.19M | 495.34M | 379.31M | 547.64M | 682.53M | 1,055.45M | 551.44M | 600.63M | 894.65M | 941.37M | 783.15M | 566.58M | 697.70M | 650.34M | 724.78M | 545.25M | 827.19M | 855.68M | 734.14M | 623.99M | 958.91M | 909.87M | 804.31M | 738.88M | 1,119.84M | 1,118.02M | 1,079.64M | 959.17M | 1,133.54M | 1,057.57M | 1,467.38M |
|
Free Cash Flow
|
-20.37M | -16.22M | 81.48M | 43.35M | 36.64M | 10.94M | 42.71M | 6.64M | 6.35M | 2.92M | 42.17M | -1.30M | -64.98M | -25.24M | -5.69M | -48.54M | -13.87M | -7.96M | -4.93M | 18.04M | -12.36M | -5.18M | -19.11M | -29.81M | 53.38M | -35.42M | 59.79M | -30.75M | -61.85M | -20.93M | 92.72M | 69.42M | -108.73M | 37.04M | 71.63M | 67.39M | -82.97M | -100.22M | 132.37M | 167.11M | -151.16M | 46.41M | 59.58M | 136.58M | -10.76M | -6.36M | 122.81M | 111.32M | -97.18M | 93.06M | 144.31M | 201.32M | -101.97M | 224.03M | -151.80M | 220.20M | -1.87M | 130.35M | 56.05M | 336.02M | -33.09M | 157.62M | -31.33M | 251.88M | -178.09M | 77.10M | 79.59M |
|
Net Cash Flow
|
-131.80M | 163.13M | -8.79M | -51.34M | 30.13M | 12.26M | -21.03M | -13.54M | -11.89M | 82.38M | 5.68M | -48.74M | -52.17M | -30.23M | 197.62M | -136.25M | 52.25M | 168.31M | -44.29M | 20.92M | 17.96M | -102.53M | -40.34M | -35.76M | 44.24M | -51.89M | -11.85M | 92.10M | -117.91M | 75.42M | 49.30M | 20.98M | 54.48M | 44.46M | -137.99M | 77.60M | -105.90M | -112.53M | 172.97M | 130.86M | 373.70M | -505.97M | 47.06M | 294.83M | 47.09M | -157.26M | -220.28M | 128.06M | -37.03M | 74.33M | -178.69M | 288.71M | 35.41M | -104.53M | -101.58M | 317.89M | -46.16M | -91.89M | -67.07M | 374.02M | 6.33M | -32.80M | -131.35M | 185.94M | -81.16M | 466.19M | 30.44M |