|
Net Income
|
21.40M | -99.50M | 146.80M | 1,732.60M | 98.10M | 103.50M | 23.30M | 109.00M | 72.10M | 135.20M | -156.80M | -58.10M | 24.70M | 191.10M |
|
Depreciation and Depletion
|
| 1.10M | 1.20M | | | | 0.20M | | | | | | | |
|
Share-based Compensation
|
| 2.60M | 2.80M | 21.00M | 1.20M | 2.60M | 2.80M | 3.10M | 1.80M | 1.90M | 1.00M | 1.30M | 1.60M | 2.40M |
|
Deferred Taxes
|
| | | | | | | | | | 9.80M | -16.30M | -1.70M | 18.20M |
|
Gains from Investment Securities
|
| | 200.00M | | | | | | | | 200.00M | | | -124.40M |
|
Change in Working Capital
|
| | | | -3.30M | | -0.10M | | | | | | | |
|
Cash from Operations
|
| 276.70M | 109.20M | -111.70M | 260.20M | 149.30M | 197.40M | -35.30M | 208.50M | 318.90M | 126.10M | -433.10M | -359.20M | 155.20M |
|
Depreciation & Amortization (CF)
|
| 1.10M | 1.20M | | | | 0.20M | | | | | | | |
|
Capital Expenditures
|
| -2.30M | 35.10M | -0.90M | -0.90M | | 8.20M | -0.30M | -1.90M | -1.70M | 8.50M | -0.30M | -0.10M | -0.60M |
|
Change in Acquisitions & Divestments
|
| 147.80M | 1,013.80M | | | | 1,327.10M | 201.20M | 214.30M | 197.00M | 595.20M | 642.00M | 668.60M | 281.20M |
|
Cash from Investing Activities
|
| -250.70M | 742.20M | -389.20M | -50.70M | -325.80M | -69.20M | -16.60M | -193.60M | -85.40M | -180.20M | 444.70M | 294.90M | -121.40M |
|
Other financing activities
|
| | 2,075.20M | | 1,944.80M | 2,036.20M | 2,039.00M | 2,042.10M | 2,041.70M | 2,043.60M | 2,044.60M | 1,940.50M | 1,831.20M | 1,801.70M |
|
Cash from Financing Activities
|
| 0.50M | -2.60M | -196.30M | | 89.40M | | -16.80M | -46.50M | -79.40M | -11.20M | -33.20M | 233.90M | -47.30M |
|
Dividends Paid - Common
|
| | 14.90M | | | | 6.10M | -11.80M | -11.70M | -11.50M | 81.20M | -11.10M | -10.90M | -15.40M |
|
Change in Cash
|
| | | -696.50M | 210.80M | | | -71.90M | -33.10M | 160.00M | -72.50M | -18.90M | | |
|
Free Cash Flow
|
| 279.00M | 74.10M | -110.80M | 261.10M | 149.30M | 189.20M | -35.00M | 210.40M | 320.60M | 117.60M | -432.80M | -359.10M | 155.80M |
|
Net Cash Flow
|
| 26.50M | 848.80M | -697.20M | 209.50M | -87.10M | 128.20M | -68.70M | -31.60M | 154.10M | -65.30M | -21.60M | 169.60M | -13.50M |