|
Net Income
|
265.37M | 128.98M | 299.71M |
|
Share-based Compensation
|
0.61M | 0.90M | 17.98M |
|
Deferred Taxes
|
46.12M | 4.75M | 24.04M |
|
Gains from Investment Securities
|
55.82M | 19.43M | 41.60M |
|
Cash from Operations
|
-38.36M | 221.70M | 315.03M |
|
Amortization of Deferred Charges
|
5.70M | 4.99M | 5.47M |
|
Depreciation & Amortization (CF)
|
138.20M | 140.84M | 146.30M |
|
Change in Receivables
|
17.18M | 181.10M | -40.00M |
|
Change in Inventory
|
-4.67M | -1.67M | 9.41M |
|
Change in Accured Expenses
|
-18.89M | 136.82M | -103.86M |
|
Other Working Capital Changes
|
-8.35M | 36.61M | 136.01M |
|
Capital Expenditures
|
151.11M | 137.41M | 187.51M |
|
Acquisitions
|
| | 35.54M |
|
Divestments
|
202.05M | | 4.30M |
|
Cash from Investing Activities
|
46.58M | -137.98M | -220.46M |
|
Other financing activities
|
-10.29M | -7.21M | 9.53M |
|
Cash from Financing Activities
|
-270.33M | -102.26M | 24.64M |
|
Dividends Paid - Common
|
174.81M | 63.88M | 72.86M |
|
Change in Cash
|
-262.11M | -18.55M | 119.21M |
|
Beginning Cash Balance
|
262.11M | 456.12M | 437.58M |
|
Free Cash Flow
|
-189.47M | 84.29M | 127.52M |
|
Net Cash Flow
|
-262.11M | -18.55M | 119.21M |