|
Net Income
|
24.28M | 19.16M | 34.90M | 22.68M | 24.89M | 20.45M | 31.38M | 32.87M | 33.40M | 41.33M | 31.81M | 33.42M | 38.50M | 45.76M | 39.72M | 42.37M | 46.16M | 41.36M | 46.11M | 49.02M | 42.98M | 48.37M | 49.34M | 42.26M | 44.84M | 67.52M | 42.08M | 49.20M | 50.90M | 40.50M | 36.30M | 15.20M | 68.00M | 60.30M | 18.70M | 118.10M | 83.00M | 85.70M | 90.70M | 95.20M | 84.50M | 105.90M | 49.10M | 157.40M | 113.60M | 109.90M | 56.40M | 137.20M | 105.50M | 120.40M | 147.00M | 109.60M | -184.50M | 150.20M | 159.70M | 173.40M | 167.80M | 208.20M | 212.00M | 209.50M | 140.40M | 218.50M | 196.50M | 250.60M | 235.10M | 300.80M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 6.00M | 6.00M | 6.10M | 6.40M | 8.70M | 7.90M | 8.10M | 6.90M | 6.10M | 6.20M | 5.90M | 6.20M | 6.10M | 5.90M | 6.30M | 6.20M | 6.20M | 6.90M | 7.50M | 7.40M | 8.20M | 9.20M | 8.70M | 8.60M | 8.60M | 8.60M | 9.50M | 8.50M | 8.40M | 8.50M | 7.60M | 8.60M | 8.00M | 8.60M | 8.80M | 9.40M | 10.20M | 11.40M |
|
Share-based Compensation
|
| | | | | 14.93M | 5.24M | 3.41M | 3.22M | 2.98M | 3.01M | 2.94M | 3.03M | 3.08M | 3.30M | 6.74M | 6.21M | 3.92M | 3.96M | 6.91M | 4.46M | 2.11M | 2.10M | 2.65M | 3.10M | 3.20M | 3.20M | 3.40M | 3.70M | 3.80M | 3.60M | 20.90M | 9.20M | 9.10M | 13.50M | 11.00M | 10.00M | 8.50M | 5.70M | 5.40M | 6.30M | 5.30M | 4.80M | 8.30M | 4.60M | 4.40M | 4.40M | 11.70M | 5.50M | 5.50M | 3.90M | 9.10M | 7.00M | 7.00M | 7.60M | 16.90M | 9.10M | 1.50M | 6.20M | 11.70M | 10.30M | 10.10M | 9.70M | 12.40M | 13.30M | 13.00M |
|
Deferred Taxes
|
| 0.33M | 3.01M | -2.03M | -2.43M | 1.45M | 3.03M | 2.38M | -1.18M | -2.11M | 1.85M | -1.15M | -0.51M | 2.05M | -0.88M | -0.52M | -0.99M | -2.90M | -2.74M | 0.03M | -0.48M | -0.74M | 0.90M | 0.60M | -0.07M | -2.25M | -6.58M | -0.20M | -0.20M | 0.80M | -9.20M | 2.10M | -17.10M | 8.70M | -232.10M | -29.80M | 16.50M | 3.00M | -37.40M | -5.40M | -5.60M | -7.40M | -18.80M | -3.80M | -7.20M | 2.20M | -22.10M | -5.80M | 11.70M | 11.60M | -41.80M | -17.80M | -124.50M | -4.50M | -8.90M | -10.60M | -6.70M | 10.40M | -8.30M | -1.70M | -19.50M | -2.80M | 0.40M | -6.20M | -12.90M | -11.40M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | 0.50M | 0.34M | 0.36M | 0.36M | 0.48M | 0.24M | 0.27M | 0.27M | 0.31M | 0.25M | 0.27M | 0.27M | 0.27M | 0.14M | 0.16M | 0.16M | 0.17M | 0.18M | 0.20M | 0.20M | 0.20M | 0.20M | 0.23M | 0.24M | 0.24M | 0.23M | 0.26M | | | | | |
|
Gains from Investment Securities
|
| 15.24M | -41.32M | 0.52M | 40.71M | 22.05M | -62.28M | -0.16M | 49.20M | 19.08M | -69.34M | 0.48M | 52.00M | 16.95M | -67.73M | 1.91M | 52.82M | 26.75M | -79.50M | 0.51M | 53.02M | 24.81M | -76.35M | 30.47M | 23.39M | 35.28M | -85.94M | 4.10M | | 1.40M | | 7.90M | 0.50M | 0.40M | 8.10M | 15.70M | 0.10M | | -39.50M | 0.07M | 0.40M | 0.30M | 0.30M | 0.01M | 0.20M | 0.10M | | 5.70M | 0.10M | 0.20M | -13.30M | 8.40M | 0.20M | 0.20M | 0.10M | 12.70M | 116.80M | 74.20M | -189.80M | 76.60M | 101.70M | 93.10M | -241.90M | 22.90M | 125.70M | 92.30M |
|
Asset Writedowns and Impairment
|
| | | | | | 1.62M | 0.46M | | | -0.00M | | | | | 0.24M | | | | | | | 3.00M | 0.12M | | | -0.02M | | | | | 14.80M | 0.10M | | | | | | | | | | | | | | 7.00M | 0.60M | | 5.00M | | | | | 450.30M | | | | 1.80M | 0.30M | 81.00M | | | | | 4.50M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.50M | 36.40M | 31.40M | 0.35M | 0.37M | 5.10M | 4.00M | 2.00M | 1.10M | 0.70M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 17.94M | 16.45M | 62.33M | 8.95M | 13.53M | 50.11M | 78.22M | 14.34M | 71.73M | 38.83M | 63.34M | 23.39M | 54.13M | 59.67M | 95.30M | 21.56M | 55.50M | 52.02M | 88.32M | 32.92M | 62.83M | 78.59M | 78.45M | 27.37M | 88.31M | 51.16M | 97.40M | 17.50M | 59.20M | 55.50M | -17.70M | 189.80M | 6.80M | 195.50M | 163.50M | 185.80M | -41.20M | 226.60M | 118.00M | 199.60M | 77.50M | 237.70M | 163.30M | 325.00M | 701.10M | 269.40M | 599.10M | 122.70M | 563.60M | -688.60M | 1,259.80M | -634.40M | 169.30M | -143.60M | 1,030.80M | -503.10M | 736.90M | -189.00M | 895.60M | 1,493.90M | -578.50M | -710.40M | 912.90M | 333.70M | 153.90M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | | 0.02M | 0.03M | 0.01M | | 0.01M | 0.03M | 0.02M | | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.10M | 2.10M | 0.50M | 0.60M | 0.70M | 0.50M | 0.70M | 0.60M | 0.60M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.70M | 0.70M | 0.40M | 0.40M | 0.50M | 0.60M | 0.60M | 0.70M | 0.70M | 0.60M | 0.60M | 0.70M | 0.60M | 0.60M | 0.60M | 0.50M | 0.60M | 0.60M | 0.60M |
|
Depreciation & Amortization (CF)
|
6.88M | 6.88M | 6.86M | 7.30M | 7.30M | 7.10M | 8.19M | 8.70M | 9.00M | 8.90M | 7.51M | 8.32M | 8.32M | 8.63M | 6.21M | 8.28M | 8.62M | 8.48M | 9.11M | 8.60M | 9.89M | 10.36M | 11.05M | 10.40M | 11.28M | 12.39M | 12.23M | 11.90M | 12.30M | 10.20M | 10.00M | 25.10M | 55.80M | 55.40M | 55.90M | 54.20M | 50.40M | 50.30M | 49.10M | 47.20M | 43.70M | 42.90M | 42.80M | 40.50M | 38.00M | 39.50M | 40.50M | 42.00M | 40.60M | 42.80M | 42.00M | 40.90M | 40.20M | 41.00M | 44.70M | 41.40M | 39.80M | 38.80M | 38.00M | 37.30M | 31.80M | 31.80M | 32.10M | 30.30M | 29.90M | 30.90M |
|
Change in Receivables
|
| | | | | 2.68M | 1.17M | 9.27M | -1.21M | 0.21M | -8.44M | 10.86M | -0.01M | -3.05M | 0.29M | 5.47M | 4.60M | -5.60M | -0.24M | 7.97M | -2.38M | -0.35M | 3.27M | -6.15M | 11.40M | 2.48M | -7.92M | -4.00M | 14.00M | -9.90M | 8.30M | 33.60M | 0.30M | -31.80M | 18.50M | 50.30M | -15.30M | -31.20M | 66.50M | -37.50M | -4.00M | -8.30M | -0.50M | 164.10M | -19.90M | -100.90M | 46.70M | 37.60M | -41.80M | -10.30M | 2.50M | 56.20M | 13.80M | -3.10M | -17.10M | 20.20M | -32.80M | 5.70M | -32.50M | 40.70M | 3.50M | -8.50M | 88.60M | 40.90M | -69.00M | -4.10M |
|
Change in Accured Expenses
|
| 30.70M | 42.96M | 9.38M | 46.32M | 35.10M | 40.08M | -7.74M | 1.74M | 10.24M | 1.54M | -11.68M | 3.07M | 1.46M | 8.26M | -2.13M | -0.08M | 1.92M | 5.81M | -12.34M | 7.50M | 1.08M | 9.65M | -13.24M | 5.60M | 11.45M | -7.31M | -9.30M | 6.10M | 11.40M | 12.80M | 7.20M | 1.90M | -10.20M | 11.40M | -8.80M | 27.60M | -22.60M | 50.60M | -67.00M | 15.10M | 12.50M | 13.70M | 37.40M | 7.90M | -23.90M | 38.00M | 7.10M | 2.50M | -0.70M | 36.10M | -11.30M | 35.30M | 4.00M | 10.80M | -56.00M | 19.20M | -5.70M | 23.40M | -113.50M | 0.20M | -1.40M | 78.30M | -69.10M | 13.20M | 54.50M |
|
Change in Taxes
|
| | | | | 9.31M | -9.01M | 15.96M | -12.06M | 5.03M | 0.09M | 18.23M | -16.00M | 7.82M | -1.38M | 13.72M | -10.00M | 3.21M | 3.39M | -21.31M | 25.12M | 1.42M | 5.55M | -20.38M | 22.83M | -4.57M | 8.52M | -23.10M | 27.70M | 19.70M | 1.50M | -47.10M | -3.00M | -0.10M | -0.30M | 49.20M | -19.50M | 12.90M | 10.60M | -30.10M | 27.60M | -2.90M | -8.10M | -45.30M | -11.50M | 55.30M | -3.90M | -53.10M | 39.80M | 8.50M | -5.50M | -42.70M | 51.20M | -15.20M | 12.10M | -43.80M | 33.50M | 22.50M | 14.10M | -67.70M | 28.10M | 12.20M | 28.20M | -72.40M | 39.10M | -7.00M |
|
Other Working Capital Changes
|
| | | | | -11.66M | -12.05M | 28.30M | -8.12M | -9.40M | -11.47M | 20.03M | -2.93M | -8.67M | -7.65M | 22.67M | -7.16M | -7.53M | -5.83M | 13.04M | -2.32M | -4.39M | -8.08M | 11.20M | -3.02M | -3.79M | -5.20M | 10.80M | -4.20M | -3.20M | -4.90M | 11.50M | -3.10M | 0.30M | -0.90M | 6.30M | 1.10M | 5.70M | 2.70M | 9.70M | -4.50M | 9.60M | 2.10M | 11.40M | 0.70M | 5.10M | 6.20M | 12.80M | 8.90M | 2.90M | 22.80M | 15.70M | -2.40M | 4.10M | 3.40M | 9.90M | -5.20M | 7.70M | 14.30M | 7.00M | 0.70M | 8.20M | 10.10M | 6.90M | -23.10M | -1.20M |
|
Capital Expenditures
|
| | | | | 4.28M | 8.51M | 7.13M | 11.20M | 5.15M | 5.66M | 7.87M | 11.62M | 7.34M | 3.24M | 6.44M | 6.63M | 6.70M | 8.91M | 12.17M | 16.15M | 11.65M | 10.18M | 7.54M | 10.10M | 9.29M | 12.37M | 8.90M | 16.50M | 11.00M | 8.00M | 7.40M | 11.80M | 6.90M | 11.40M | 7.30M | 5.30M | 15.20M | 8.50M | 5.80M | 13.30M | 7.80M | 8.20M | 10.60M | 6.60M | 20.00M | 10.20M | 9.90M | 11.40M | 16.00M | 13.70M | 10.80M | 11.40M | 10.20M | 27.40M | 12.40M | 7.80M | 7.70M | 17.10M | 7.30M | 17.80M | 12.00M | 23.80M | 14.70M | 20.30M | 16.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.10M | 3.20M | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | | | 0.10M | | 0.30M | 0.50M | 0.80M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | 34.14M | 14.30M | 9.90M | 0.40M | -0.90M | 1,405.40M | | | 8.70M | 1.00M | | 0.80M | | | | | | 61.60M | 5.00M | 36.70M | 248.20M | | | | -15.80M | | | 0.90M | 0.90M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.00M | | 110.10M | | 46.30M | 0.60M | 131.80M | | 35.30M | 0.20M | 62.50M | | 47.30M | | 155.20M | | 67.60M | | 92.60M | | 8.60M | | 41.20M | 1.40M | 64.40M | | 71.30M | | 20.60M | | 47.30M | | 70.30M | | 177.80M |
|
Cash from Investing Activities
|
| 48.47M | -39.04M | -6.56M | -12.20M | -4.28M | -9.51M | -7.10M | -11.18M | -5.15M | -6.85M | -8.26M | -12.05M | -7.75M | -4.91M | -7.11M | -7.08M | -7.09M | -9.92M | -12.67M | -16.62M | -12.17M | -10.67M | -37.76M | -10.57M | -14.31M | -16.76M | -27.90M | -36.00M | -13.40M | -7.10M | -1386.80M | -80.60M | 97.80M | -66.90M | -25.20M | -72.20M | 115.30M | -43.50M | 22.00M | -45.40M | 54.70M | -47.20M | -51.00M | -140.60M | 87.00M | -325.90M | -13.30M | -32.50M | -90.70M | -216.20M | -24.90M | -748.00M | 28.30M | -90.50M | 1.90M | -44.70M | 25.90M | -38.20M | -13.30M | -37.10M | 35.40M | -126.80M | -19.70M | -116.90M | 167.50M |
|
Other financing activities
|
| 0.20M | 0.02M | -0.00M | 0.01M | | 0.02M | | | | | | | | | | 2.21M | 0.15M | | 0.77M | 2.77M | 0.02M | 0.00M | 1.19M | 0.05M | 0.04M | 0.01M | 1.10M | 0.10M | 3.50M | 3.50M | -1.60M | -4.10M | -1.40M | -19.00M | 0.10M | | | | 0.80M | 0.10M | | | 0.10M | | | | | | | | 4.80M | 0.10M | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.20M | -0.02M | -0.00M | -112.18M | -10.38M | -309.75M | -9.23M | -12.30M | -25.91M | -44.26M | -41.39M | -32.83M | -13.24M | -79.44M | -13.30M | -17.21M | -29.80M | -47.13M | -97.92M | -70.25M | -69.25M | -46.52M | -51.06M | -64.73M | -41.96M | -53.75M | -64.30M | -36.80M | -25.20M | -23.90M | 1,457.70M | -111.20M | -132.20M | -114.60M | -114.20M | -135.60M | -82.50M | -39.30M | -71.70M | -334.80M | -142.50M | -113.90M | -175.70M | -139.20M | -17.70M | 130.90M | -119.50M | 25.40M | -52.40M | -53.80M | 146.50M | 289.30M | -161.10M | -193.00M | -141.20M | -207.50M | -164.90M | -142.50M | -168.60M | -177.60M | -78.10M | -70.70M | -114.50M | -103.80M | -75.80M |
|
Dividends Paid - Common
|
| | | | | 10.43M | -123.85M | 9.23M | 9.23M | 11.02M | 10.90M | 10.74M | 10.60M | 13.24M | 31.61M | 13.30M | 13.31M | 15.95M | 15.82M | 15.73M | 15.58M | 17.91M | 17.78M | 17.73M | 17.56M | 19.12M | 18.99M | 18.90M | 18.80M | 20.40M | 20.40M | 28.30M | 28.40M | 30.70M | 30.70M | 30.60M | 30.40M | 34.60M | 34.70M | 34.80M | 34.80M | 40.40M | 40.00M | 40.00M | 39.50M | 45.80M | 45.30M | 45.30M | 45.00M | 51.50M | 51.50M | 51.40M | 51.20M | 53.40M | 53.40M | 53.30M | 53.20M | 58.50M | 58.50M | 58.50M | 58.20M | 66.30M | 66.40M | 66.40M | 66.40M | 75.70M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | -2.70M | 3.80M | 4.70M | -1.30M | -4.30M | 5.20M | -5.50M | 2.80M | -4.30M | -1.00M | 2.70M | -0.70M | -0.30M | 4.10M | -1.50M | -0.50M | 0.20M | 2.80M | -11.60M | 0.70M | -16.50M | -14.70M | 20.50M | 21.10M | -0.80M | -2.60M | 35.10M | -25.00M | -16.40M | 74.80M | -128.50M | 125.70M | 173.70M | -32.50M |
|
Change in Cash
|
| 9.01M | 34.79M | | | -1.13M | -269.15M | 61.90M | -9.14M | 40.67M | -12.28M | 13.69M | -21.49M | 33.14M | -24.68M | 74.89M | -2.72M | 18.61M | -5.04M | -22.28M | -53.95M | -18.59M | 21.41M | -10.37M | -47.92M | 32.04M | -19.35M | 5.20M | -55.30M | 20.60M | 24.50M | 56.00M | -4.70M | -23.80M | 18.70M | 22.80M | -26.30M | -3.20M | 138.30M | 71.10M | -184.90M | -11.30M | 79.30M | -64.10M | 44.90M | 774.50M | 72.90M | 465.80M | 115.80M | 423.30M | -970.20M | 1,382.10M | -1109.60M | 21.80M | -406.60M | 912.60M | -756.10M | 595.30M | -334.60M | 688.70M | 1,262.80M | -546.40M | -1036.40M | 904.40M | 286.70M | 213.10M |
|
Beginning Cash Balance
|
339.93M | 339.93M | 348.94M | 55.77M | 324.07M | 324.07M | 322.94M | 53.79M | 115.69M | 106.55M | 147.22M | 134.94M | 148.63M | 127.14M | 160.28M | 135.60M | 210.49M | 207.77M | 226.38M | 221.34M | 199.06M | 145.11M | 126.49M | 147.93M | 137.56M | 89.63M | 121.65M | 102.30M | 107.50M | 52.20M | 72.80M | 97.30M | 153.30M | 148.60M | 124.80M | 143.50M | 166.30M | 140.00M | 136.80M | 275.10M | 346.20M | 161.30M | 150.00M | 229.30M | 165.20M | -561.80M | 172.50M | -202.50M | 335.10M | -30.90M | 1,312.10M | -722.70M | 1,482.90M | 331.50M | 839.30M | -477.00M | 1,169.70M | -192.20M | 877.80M | -152.40M | -648.20M | 1,309.60M | 1,956.70M | 142.80M | 969.60M | 1,283.60M |
|
Free Cash Flow
|
| 17.94M | 16.45M | 62.33M | 8.95M | 9.25M | 41.60M | 71.09M | 3.14M | 66.58M | 33.17M | 55.47M | 11.77M | 46.80M | 56.43M | 88.86M | 14.93M | 48.81M | 43.11M | 76.14M | 16.77M | 51.18M | 68.41M | 70.92M | 17.27M | 79.02M | 38.79M | 88.50M | 1.00M | 48.20M | 47.50M | -25.10M | 178.00M | -0.10M | 184.10M | 156.20M | 180.50M | -56.40M | 218.10M | 112.20M | 186.30M | 69.70M | 229.50M | 152.70M | 318.40M | 681.10M | 259.20M | 589.20M | 111.30M | 547.60M | -702.30M | 1,249.00M | -645.80M | 159.10M | -171.00M | 1,018.40M | -510.90M | 729.20M | -206.10M | 888.30M | 1,476.10M | -590.50M | -734.20M | 898.20M | 313.40M | 137.90M |
|
Net Cash Flow
|
| 66.22M | -22.61M | 55.77M | -115.43M | -1.13M | -269.15M | 61.90M | -9.14M | 40.67M | -12.28M | 13.69M | -21.49M | 33.14M | -24.68M | 74.89M | -2.72M | 18.61M | -5.04M | -22.28M | -53.95M | -18.59M | 21.41M | -10.37M | -47.92M | 32.04M | -19.35M | 5.20M | -55.30M | 20.60M | 24.50M | 53.20M | -2.00M | -27.60M | 14.00M | 24.10M | -22.00M | -8.40M | 143.80M | 68.30M | -180.60M | -10.30M | 76.60M | -63.40M | 45.20M | 770.40M | 74.40M | 466.30M | 115.60M | 420.50M | -958.60M | 1,381.40M | -1093.10M | 36.50M | -427.10M | 891.50M | -755.30M | 597.90M | -369.70M | 713.70M | 1,279.20M | -621.20M | -907.90M | 778.70M | 113.00M | 245.60M |