|
Net Income
|
209.43M | 169.32M | -201.30M | -603.57M | 68.62M | 20.17M | -254.83M | -48.77M | -73.91M |
|
Depreciation and Depletion
|
29.31M | 41.96M | 64.42M | 63.28M | 60.42M | 60.70M | 68.10M | 66.20M | 62.60M |
|
Share-based Compensation
|
| | 167.60M | 21.68M | 20.75M | 28.41M | 31.85M | 26.82M | 27.77M |
|
Deferred Taxes
|
0.12M | 0.74M | -9.44M | 371.72M | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.48M | | | | | |
|
Gains from Investment Securities
|
4.92M | | 5.81M | 6.18M | 100.14M | -15.56M | 12.65M | -14.50M | 15.22M |
|
Asset Writedowns and Impairment
|
9.23M | 3.77M | 47.07M | 172.78M | 75.24M | 54.66M | 51.10M | 74.69M | 96.56M |
|
Cash from Restructuring
|
| | 11.29M | | | | | | |
|
Non-cash Items
|
| | 2.60M | 2.07M | | | | | |
|
Cash from Operations
|
115.06M | 234.19M | 250.23M | 1.71M | 379.00M | 241.82M | 65.10M | 345.58M | 295.10M |
|
Amortization of Deferred Charges
|
3.06M | 5.00M | 5.86M | 6.48M | 8.68M | 9.20M | 8.60M | 11.55M | 29.10M |
|
Depreciation & Amortization (CF)
|
33.02M | 45.94M | 137.40M | 207.24M | 235.39M | 233.41M | 240.18M | 229.40M | 236.19M |
|
Change in Receivables
|
122.48M | -35.26M | -89.08M | 132.73M | -16.79M | 23.62M | 79.72M | -126.29M | 162.64M |
|
Change in Inventory
|
42.59M | 31.83M | 42.02M | 20.39M | 113.78M | 49.02M | 102.40M | 126.18M | 130.53M |
|
Change in Account Payables
|
4.30M | 8.21M | -14.11M | 5.23M | 1.65M | -2.35M | 2.07M | 9.83M | 54.44M |
|
Change in Accured Expenses
|
6.26M | 18.11M | -53.55M | -10.26M | 0.31M | -43.93M | 109.57M | -94.45M | 235.13M |
|
Change in Taxes
|
| | 34.95M | | | | | | |
|
Other Working Capital Changes
|
-2.04M | 25.30M | -8.78M | -38.87M | -33.31M | 21.98M | -9.88M | -37.81M | 0.96M |
|
Capital Expenditures
|
122.76M | 94.77M | 83.09M | 47.18M | 56.45M | 47.73M | 46.41M | 43.22M | 51.92M |
|
Sales of Property, Plant and Equipment
|
| | 25.00M | 43.02M | | 5.00M | 1.00M | | |
|
Change in Intangibles
|
1.85M | 19.50M | 14.00M | 50.25M | 4.35M | 1.70M | 41.80M | 22.39M | 14.65M |
|
Acquisitions
|
| | 324.63M | | 251.36M | 146.54M | 84.71M | | |
|
Divestments
|
| 15.72M | | 34.83M | | | | | 11.99M |
|
Cash from Investing Activities
|
-124.61M | -98.55M | -396.38M | -19.58M | -317.55M | -194.18M | -174.31M | -69.19M | -63.00M |
|
Other financing activities
|
6.51M | 5.03M | 54.95M | | 4.10M | | 1.66M | 162.41M | |
|
Cash from Financing Activities
|
-19.50M | -95.02M | 287.68M | -45.83M | 131.81M | -138.12M | -106.62M | -212.57M | -211.79M |
|
Dividends Paid - Common
|
200.62M | 375.26M | 183.00M | | | | | | |
|
Exchange Rate Effect
|
1.48M | -0.24M | -0.67M | -2.25M | 1.04M | 0.10M | -5.68M | 0.07M | -1.00M |
|
Change in Cash
|
-27.56M | 40.38M | 140.86M | -65.96M | 194.30M | -90.38M | -221.51M | 63.88M | 19.31M |
|
Beginning Cash Balance
|
54.93M | 33.79M | 72.54M | 217.15M | 147.08M | 338.17M | 247.49M | 27.66M | 91.24M |
|
Free Cash Flow
|
-7.70M | 139.42M | 167.14M | -45.48M | 322.56M | 194.09M | 18.69M | 302.36M | 243.18M |
|
Net Cash Flow
|
-29.04M | 40.62M | 141.53M | -63.71M | 193.26M | -90.48M | -215.83M | 63.81M | 20.31M |