|
Net Income
|
-12.70M | -8.00M | -22.50M | -13.40M | -5.10M | -74.80M | -9.80M | -21.70M | -51.00M | 4.50M | -13.80M | -13.70M | -13.20M | 15.00M | 46.40M | 38.50M | 20.40M | 36.80M | 46.50M | 19.20M | 28.50M | 54.50M | 72.20M | 139.30M | 19.50M | 41.10M | 33.40M |
|
Depreciation and Depletion
|
| 0.70M | 1.10M | 1.30M | 1.40M | 1.30M | 1.20M | 5.90M | 1.20M | 1.40M | 1.50M | 17.70M | 7.00M | 7.40M | 8.20M | 5.80M | 7.20M | 8.20M | 9.30M | 10.60M | 11.90M | 13.00M | 14.10M | 15.40M | 16.30M | 17.40M | 19.40M |
|
Share-based Compensation
|
| | | | | | 6.20M | 10.00M | 14.00M | 6.60M | 6.30M | 13.90M | 16.90M | 9.30M | 12.20M | 11.20M | 20.90M | 13.10M | 12.40M | 11.00M | 22.80M | 14.30M | 14.30M | 14.10M | 26.00M | 15.20M | 15.60M |
|
Deferred Taxes
|
| | -0.10M | -0.10M | -0.60M | 0.20M | 1.50M | -2.40M | -0.10M | -2.20M | -2.00M | 1.80M | -6.30M | 0.80M | 1.10M | 2.30M | -5.60M | -2.80M | -0.20M | 0.50M | | -9.30M | -290.80M | -21.90M | -17.70M | -2.80M | 13.50M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.20M | 0.11M | 3.24M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 8.20M | 0.50M | -8.50M | 1.50M | 1.10M | -0.20M | 2.40M | 113.90M | | 5.90M | 12.20M | -0.30M | -36.90M | 0.60M | 7.00M | 5.60M | 8.90M | 6.40M | 9.10M | 0.30M | 1.50M | 15.20M | 17.80M | -0.90M | -2.80M |
|
Asset Writedowns and Impairment
|
| | 1.60M | 1.40M | 1.60M | 3.80M | 1.50M | 0.80M | 6.70M | 1.40M | 2.20M | 1.00M | 3.00M | 1.30M | 1.50M | 4.20M | 3.20M | 2.30M | 1.90M | 11.20M | 1.80M | 2.10M | 2.50M | 0.10M | 4.10M | 1.90M | 1.80M |
|
Cash from Operations
|
| | 10.20M | -25.10M | 9.70M | -3.00M | 10.30M | -13.00M | -7.10M | -0.60M | 14.00M | -3.30M | 30.80M | 40.00M | 65.10M | 139.50M | 79.40M | 91.90M | 111.70M | 63.00M | 115.00M | 111.80M | 142.50M | 131.00M | 96.60M | 141.90M | 171.80M |
|
Amortization of Deferred Charges
|
| 0.90M | 0.90M | 1.20M | 1.10M | 1.00M | 0.80M | 2.50M | 1.20M | 1.20M | 1.70M | 1.80M | 1.90M | 2.00M | 2.10M | 2.10M | 2.10M | 2.00M | 2.10M | 2.10M | 2.10M | 2.00M | 2.50M | 2.70M | 3.50M | 5.40M | 2.90M |
|
Depreciation & Amortization (CF)
|
| 0.70M | 16.10M | 16.30M | 17.60M | 17.90M | 24.20M | 24.50M | 25.30M | 25.70M | 25.80M | 27.60M | 29.10M | 29.90M | 42.60M | 47.50M | 47.60M | 50.00M | 55.10M | 61.90M | 66.10M | 69.70M | 77.30M | 83.50M | 85.20M | 88.40M | 125.10M |
|
Change in Receivables
|
| | -0.40M | 7.30M | -9.60M | 4.80M | 24.10M | | 40.70M | 51.30M | 6.00M | 22.70M | 20.00M | 29.50M | 8.60M | -62.20M | 17.10M | 20.80M | 5.90M | 8.90M | -0.50M | 37.30M | 9.20M | 29.00M | -15.20M | 39.20M | -17.10M |
|
Change in Inventory
|
| | 0.30M | -0.60M | 0.30M | -0.40M | | -1.10M | -0.10M | -2.90M | 0.10M | 1.10M | -1.70M | -1.20M | -0.20M | 0.30M | -0.70M | -1.80M | -3.20M | -1.50M | -0.70M | -2.20M | -4.10M | -1.30M | | | |
|
Change in Account Payables
|
| | 2.00M | -1.50M | -4.70M | 11.30M | 10.30M | -18.90M | 28.00M | 22.80M | 8.30M | -2.60M | 15.40M | 20.40M | 8.40M | -6.90M | 5.30M | 14.30M | -3.80M | -1.10M | 21.40M | 15.30M | -11.80M | | 9.40M | 7.60M | -16.50M |
|
Change in Accured Expenses
|
| | 3.90M | -3.10M | -2.20M | -4.50M | 1.20M | 0.20M | 6.40M | -1.20M | 0.10M | -0.20M | 3.10M | | 5.20M | -0.20M | 5.90M | 3.90M | 9.20M | -17.00M | 6.10M | 17.70M | 11.70M | 6.60M | -23.60M | 27.10M | -10.00M |
|
Other Working Capital Changes
|
| | 0.20M | -0.40M | 4.70M | -2.20M | 0.40M | -1.10M | 6.60M | -1.30M | -2.50M | -2.10M | 4.70M | -6.40M | 6.30M | -6.80M | 4.20M | -5.10M | 6.30M | -12.90M | 7.80M | -21.10M | 24.80M | -26.60M | -4.90M | -1.20M | 0.70M |
|
Capital Expenditures
|
| | 1.50M | 0.50M | 1.40M | | 4.40M | 8.70M | 10.40M | 8.50M | 16.40M | 10.60M | 9.90M | 15.00M | 14.70M | 14.20M | 14.70M | 22.30M | 25.70M | 15.10M | 24.40M | 22.00M | 29.50M | 25.40M | 30.30M | 23.20M | 36.10M |
|
Acquisitions
|
| | | | | | | 49.80M | 40.60M | -0.40M | 14.00M | 0.30M | 12.60M | | 122.60M | 0.10M | 1.20M | 35.10M | | 133.40M | | 301.40M | 4.50M | 248.70M | 3.70M | | 2,564.60M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | 14.90M | 1.60M | 1.00M | 1.50M | 122.30M | -26.80M | | |
|
Cash from Investing Activities
|
| | -70.40M | 8.20M | -9.60M | -7.10M | -15.20M | -50.80M | -72.10M | -30.70M | -39.90M | -27.80M | -37.60M | -35.30M | -410.10M | -33.80M | -31.40M | -76.60M | -43.10M | -150.80M | -39.70M | -341.80M | -53.70M | -255.90M | -85.00M | -47.20M | -2648.50M |
|
Other financing activities
|
| | 1.40M | 1.30M | | | | 22.70M | 0.40M | | 14.80M | 0.10M | 4.80M | 0.10M | | | | | | -1.20M | -20.30M | -50.50M | | | -1.20M | 46.50M | 27.60M |
|
Cash from Financing Activities
|
| | 66.70M | 8.90M | 66.40M | 183.90M | 89.80M | 662.70M | -3.70M | -113.90M | 614.30M | -25.50M | -35.70M | -175.30M | -0.40M | -3.20M | -7.00M | -108.20M | -9.10M | 14.40M | -88.10M | -66.70M | 1,091.00M | -7.00M | -80.70M | 1,706.80M | 965.10M |
|
Dividends Paid - Common
|
| | | 8.40M | 0.10M | 0.80M | | | | | | | | | | | 1.40M | 0.80M | 0.50M | 0.20M | 0.30M | 1.70M | 4.60M | 13.20M | 0.10M | 18.60M | 28.60M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | -0.20M | -0.10M | 1.30M | 0.40M | 0.30M | -1.50M | 11.90M | -6.50M | -2.50M | 12.30M | -24.90M | 14.80M | 67.30M | -31.80M |
|
Change in Cash
|
| | 6.50M | -8.00M | 66.50M | 173.80M | 84.90M | 598.90M | -82.90M | -145.20M | 588.40M | -56.60M | -42.50M | -170.80M | -345.50M | 103.80M | 41.40M | -92.60M | 58.00M | -61.50M | -19.30M | -299.20M | 1,192.10M | -156.80M | -54.30M | 1,868.80M | -1543.40M |
|
Beginning Cash Balance
|
| 5.20M | -6.50M | 11.70M | -66.50M | 70.20M | 244.00M | 328.90M | 927.80M | 844.90M | 699.70M | 1,288.10M | 1,231.50M | 1,189.00M | 1,018.20M | 598.70M | 702.50M | 741.60M | 634.30M | 516.50M | 542.20M | 504.20M | 234.30M | 1,368.70M | 1,221.60M | 1,160.50M | 3,054.90M |
|
Free Cash Flow
|
| | 8.70M | -25.60M | 8.30M | -3.00M | 5.90M | -21.70M | -17.50M | -9.10M | -2.40M | -13.90M | 20.90M | 25.00M | 50.40M | 125.30M | 64.70M | 69.60M | 86.00M | 47.90M | 90.60M | 89.80M | 113.00M | 105.60M | 66.30M | 118.70M | 135.70M |
|
Net Cash Flow
|
| | 6.50M | -8.00M | 66.50M | 173.80M | 84.90M | 598.90M | -82.90M | -145.20M | 588.40M | -56.60M | -42.50M | -170.60M | -345.40M | 102.50M | 41.00M | -92.90M | 59.50M | -73.40M | -12.80M | -296.70M | 1,179.80M | -131.90M | -69.10M | 1,801.50M | -1511.60M |