|
Net Income
|
57.96M | 78.04M | 111.67M | 42.59M | 32.34M | 11.63M | 6.53M | -91.40M | -0.30M | 257.07M | 207.71M | 175.12M | 209.45M |
|
Depreciation and Depletion
|
13.00M | 17.00M | 18.70M | 17.90M | 14.40M | 12.20M | 13.10M | 14.00M | 18.00M | 28.50M | 28.80M | 29.80M | 32.20M |
|
Share-based Compensation
|
0.15M | 0.25M | 0.66M | 9.63M | 8.52M | 11.31M | 11.66M | 11.97M | 18.04M | 21.18M | 21.95M | 26.74M | 31.82M |
|
Deferred Taxes
|
-2.42M | 5.24M | 12.14M | -1.40M | -2.20M | -3.92M | 23.01M | 4.74M | 3.24M | 39.31M | 17.03M | 8.54M | 112.72M |
|
Cash from Discontinued Operations
|
| | | | | 53.22M | 81.36M | 44.03M | -0.30M | | | | |
|
Gains from Sales and Divestitures
|
0.00M | 0.00M | 0.01M | 0.15M | 0.21M | 0.56M | 0.60M | 0.55M | 0.59M | 0.79M | 0.64M | 0.62M | 0.62M |
|
Gains from Investment Securities
|
| | 0.20M | -0.98M | 3.30M | 2.36M | -0.25M | -0.03M | -0.17M | -0.03M | | | |
|
Non-cash Items
|
| | | | 0.73M | 4.20M | 1.25M | 1.28M | 1.64M | 42.70M | 32.60M | 55.90M | 106.40M |
|
Cash from Operations
|
375.51M | 438.30M | 429.94M | 283.92M | 393.37M | 447.17M | 684.84M | 848.64M | 741.17M | 471.87M | 894.00M | 1,166.87M | 1,538.58M |
|
Amortization of Deferred Charges
|
| | 1.95M | 3.37M | 6.91M | 7.20M | 6.20M | 6.00M | 12.70M | 6.22M | 5.70M | 10.12M | 15.79M |
|
Depreciation & Amortization (CF)
|
13.27M | 17.14M | 18.73M | 18.39M | 15.56M | 13.28M | 14.20M | 15.05M | 19.73M | 35.38M | 36.87M | 38.16M | 40.21M |
|
Change in Accured Expenses
|
3.26M | 6.38M | 7.71M | 8.67M | 8.46M | 0.18M | 11.19M | 13.78M | -18.09M | 17.84M | -2.84M | 18.14M | 35.05M |
|
Change in Taxes
|
0.01M | 0.01M | 6.76M | -12.30M | 5.79M | -11.80M | -26.82M | 70.38M | 29.74M | -48.63M | 50.91M | 47.16M | -49.33M |
|
Other Working Capital Changes
|
0.20M | -1.84M | 7.61M | 3.80M | | | | | | | | | |
|
Capital Expenditures
|
17.87M | 14.87M | 13.28M | 32.24M | 14.40M | 15.23M | 14.66M | 20.06M | 29.49M | 29.67M | 43.63M | 45.24M | 43.42M |
|
Acquisitions
|
| | | 17.73M | | | | | -109.92M | 29.15M | | | |
|
Divestments
|
| | | | | -57.38M | -72.58M | -70.31M | | 1.93M | 8.71M | | |
|
Cash from Investing Activities
|
-365.52M | -403.74M | -313.10M | -372.17M | -464.45M | -524.57M | -720.93M | -941.40M | 83.58M | -980.37M | -1666.27M | -1494.66M | -1911.19M |
|
Other financing activities
|
| | 16.33M | 1.60M | 6.70M | 14.66M | 13.01M | 3.50M | 0.39M | 6.23M | 7.47M | 22.42M | 28.07M |
|
Cash from Financing Activities
|
-9.01M | -28.57M | -79.04M | 56.62M | 99.88M | 104.58M | 22.48M | 95.48M | -535.97M | 365.15M | 724.87M | 526.54M | 318.88M |
|
Dividends Paid - Common
|
| | 122.38M | | | | | | | | | | |
|
Exchange Rate Effect
|
2.15M | 3.94M | -10.17M | -1.41M | -12.01M | 4.72M | -7.27M | 0.98M | -0.24M | 0.03M | -0.08M | 0.29M | -1.03M |
|
Change in Cash
|
3.14M | 9.93M | 27.63M | -33.04M | 16.80M | 31.90M | -20.89M | 3.71M | 288.24M | -143.32M | -47.48M | 199.04M | -54.77M |
|
Free Cash Flow
|
357.64M | 423.43M | 416.65M | 251.68M | 378.98M | 431.95M | 670.18M | 828.58M | 711.68M | 442.19M | 850.37M | 1,121.63M | 1,495.15M |
|
Net Cash Flow
|
0.98M | 5.99M | 37.80M | -31.63M | 28.80M | 27.19M | -13.61M | 2.73M | 288.78M | -143.35M | -47.41M | 198.75M | -53.74M |