|
Net Income
|
-17.00M | 193.00M | 15.00M | -248.00M | -305.00M |
|
Depreciation and Depletion
|
119.00M | 123.00M | 135.00M | 142.00M | 148.00M |
|
Share-based Compensation
|
50.00M | 62.00M | 62.00M | 74.00M | 92.00M |
|
Deferred Taxes
|
97.00M | 116.00M | -90.00M | -10.00M | -10.00M |
|
Gains from Investment Securities
|
-3.00M | 16.00M | 45.00M | 1,941.00M | 138.00M |
|
Asset Writedowns and Impairment
|
1.00M | 12.00M | 1.00M | | 5.00M |
|
Cash from Operations
|
522.00M | 873.00M | 345.00M | -17.00M | 232.00M |
|
Amortization of Deferred Charges
|
| | 8.00M | 30.00M | 20.00M |
|
Depreciation & Amortization (CF)
|
442.00M | 415.00M | 379.00M | 382.00M | 436.00M |
|
Change in Receivables
|
-77.00M | 107.00M | 95.00M | 121.00M | 227.00M |
|
Change in Inventory
|
32.00M | 15.00M | 106.00M | 264.00M | 147.00M |
|
Change in Accured Expenses
|
-144.00M | 163.00M | 189.00M | 245.00M | 126.00M |
|
Other Working Capital Changes
|
-40.00M | 13.00M | 7.00M | 147.00M | -161.00M |
|
Capital Expenditures
|
253.00M | 193.00M | 175.00M | 181.00M | 291.00M |
|
Change in Intangibles
|
6.00M | 16.00M | | | |
|
Divestments
|
| | | 1.00M | 2.00M |
|
Change in Acquisitions & Divestments
|
9.00M | 14.00M | 22.00M | 16.00M | 14.00M |
|
Cash from Investing Activities
|
-256.00M | -214.00M | -215.00M | -2109.00M | -412.00M |
|
Other financing activities
|
| | 3.00M | 16.00M | -1.00M |
|
Cash from Financing Activities
|
-232.00M | -712.00M | 81.00M | 2,078.00M | 178.00M |
|
Dividends Paid - Common
|
7.00M | 10.00M | 11.00M | 9.00M | 10.00M |
|
Exchange Rate Effect
|
12.00M | -8.00M | -8.00M | 2.00M | -16.00M |
|
Change in Cash
|
46.00M | -61.00M | 203.00M | -46.00M | -18.00M |
|
Beginning Cash Balance
|
-46.00M | 235.00M | 151.00M | 377.00M | 323.00M |
|
Free Cash Flow
|
269.00M | 680.00M | 170.00M | -198.00M | -59.00M |
|
Net Cash Flow
|
34.00M | -53.00M | 211.00M | -48.00M | -2.00M |