|
Net Income
|
117.16M | 164.81M | 405.58M | 435.64M | 313.84M | 251.22M |
|
Depreciation and Depletion
|
139.17M | 129.28M | 140.24M | 146.86M | 173.46M | 246.92M |
|
Share-based Compensation
|
10.35M | 15.57M | 36.18M | 47.14M | 62.11M | 96.06M |
|
Deferred Taxes
|
-16.28M | -19.85M | -25.73M | -30.82M | -121.71M | -235.25M |
|
Gains from Investment Securities
|
-1.41M | -1.93M | 32.39M | 12.47M | 17.23M | -29.27M |
|
Asset Writedowns and Impairment
|
5.13M | 8.14M | -0.20M | 3.33M | 10.24M | 7.06M |
|
Cash from Operations
|
449.74M | 507.61M | 514.18M | 600.72M | 678.01M | 667.49M |
|
Amortizatization of Intangibles
|
166.61M | 147.28M | 136.94M | 162.67M | 214.83M | 458.93M |
|
Amortization of Deferred Charges
|
| | 1.65M | 1.77M | 6.09M | 25.28M |
|
Depreciation & Amortization (CF)
|
139.17M | 129.28M | 140.24M | 146.86M | 173.46M | 246.92M |
|
Change in Receivables
|
-3.65M | 124.09M | 139.10M | 53.13M | 45.90M | 63.85M |
|
Change in Account Payables
|
-5.00M | 36.56M | -4.55M | 14.63M | 9.34M | -25.82M |
|
Other Working Capital Changes
|
4.96M | -120.88M | -0.50M | 124.94M | -25.90M | 77.22M |
|
Capital Expenditures
|
111.12M | 171.33M | 149.08M | 140.02M | 180.53M | 238.76M |
|
Acquisitions
|
9.43M | 5.56M | 3.28M | 1,698.26M | 1,914.08M | 5.50M |
|
Divestments
|
| | 73.71M | | | |
|
Cash from Investing Activities
|
-151.01M | -109.22M | -78.65M | -1839.28M | -2109.24M | -244.27M |
|
Other financing activities
|
| 8.52M | | 9.33M | 30.52M | 0.60M |
|
Cash from Financing Activities
|
-339.64M | -335.22M | -401.87M | 1,237.53M | 1,802.68M | -492.53M |
|
Dividends Paid - Common
|
| | 13.08M | 53.43M | 63.49M | 83.81M |
|
Exchange Rate Effect
|
-3.45M | 9.66M | -7.00M | -24.52M | -12.42M | -17.58M |
|
Change in Cash
|
-44.37M | 72.84M | 26.66M | -25.55M | 359.02M | -86.88M |
|
Beginning Cash Balance
|
127.88M | 83.51M | 156.35M | 170.93M | -63.69M | 327.45M |
|
Free Cash Flow
|
338.61M | 336.28M | 365.10M | 460.70M | 497.48M | 428.73M |
|
Net Cash Flow
|
-40.92M | 63.17M | 33.66M | -1.02M | 371.44M | -69.31M |