|
Net Income
|
215.03M | 246.33M | 294.50M | 270.65M | 181.49M | 157.71M | 97.18M | 84.81M | 25.40M | -3.90M | 17.17M | 101.23M | -80.74M | 180.05M | 161.54M | 210.72M | 70.78M |
|
Depreciation and Depletion
|
53.19M | 56.52M | 63.75M | 77.04M | 87.20M | 85.82M | 82.07M | 68.59M | 67.48M | 62.08M | 64.39M | | | | | | |
|
Share-based Compensation
|
22.85M | 27.34M | 29.31M | 28.10M | 16.29M | 13.95M | 15.34M | 18.88M | 16.91M | 18.85M | 19.97M | 24.29M | 18.83M | 21.12M | 20.39M | 20.25M | 19.39M |
|
Deferred Taxes
|
-8.80M | -4.68M | 11.85M | -0.89M | 7.30M | -17.80M | -7.98M | 0.72M | 0.41M | 23.80M | 5.42M | -5.66M | -5.41M | -95.54M | 9.31M | -12.79M | 3.31M |
|
Gains from Sales and Divestitures
|
| | | 0.53M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
119.28M | 106.09M | 80.28M | 129.95M | 92.40M | 113.00M | 78.12M | 31.19M | 24.87M | 26.91M | 40.77M | 15.11M | -12.40M | 152.69M | 25.61M | 28.93M | 32.60M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 8.48M | 6.94M | 9.98M | 80.44M | 3.15M | 9.54M | 6.90M | 6.62M |
|
Non-cash Items
|
| | | 1.21M | | | | | | | | | | | | | |
|
Cash from Operations
|
228.62M | 358.21M | 346.37M | 364.49M | 268.90M | 327.94M | 153.83M | 179.67M | 71.74M | 148.37M | 81.68M | 197.91M | 209.05M | 131.64M | 169.19M | 330.38M | 121.68M |
|
Amortizatization of Intangibles
|
7.91M | 7.85M | 3.74M | 2.24M | 2.50M | 2.55M | 2.99M | 2.10M | 1.84M | | | 7.56M | 10.39M | 11.12M | | 0.62M | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 0.92M | 1.35M | 1.39M | 1.56M | 2.41M | 5.55M |
|
Depreciation & Amortization (CF)
|
53.19M | 56.52M | 63.75M | 77.04M | 87.20M | 85.82M | 82.07M | 68.59M | 67.48M | 63.59M | 68.36M | 72.19M | 63.50M | 56.80M | 61.47M | 61.35M | 68.19M |
|
Change in Receivables
|
34.92M | 12.80M | 76.71M | -10.63M | -28.93M | -38.01M | -31.11M | 5.97M | 10.80M | 11.66M | 41.52M | 12.46M | -34.53M | 42.23M | 19.00M | -24.33M | 66.82M |
|
Change in Inventory
|
18.45M | 0.07M | 40.69M | 35.81M | 30.17M | -17.16M | -2.26M | 2.18M | 57.10M | 28.12M | 74.28M | -65.43M | -17.84M | 91.05M | 54.41M | -39.28M | 62.33M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | -29.54M | -12.93M | 23.46M |
|
Change in Accured Expenses
|
-15.16M | 17.33M | 81.77M | 37.50M | -64.20M | -22.65M | -54.85M | 33.51M | 19.05M | 69.30M | 84.53M | -87.42M | 31.11M | 101.55M | 9.09M | 18.45M | 38.92M |
|
Other Working Capital Changes
|
17.59M | -15.04M | 46.49M | 37.92M | -10.54M | -35.37M | -10.98M | -14.59M | -4.87M | 14.79M | 27.04M | -14.74M | -5.29M | 15.77M | 1.31M | -2.44M | 16.78M |
|
Capital Expenditures
|
89.97M | 82.29M | 123.06M | 123.53M | 99.59M | 75.44M | 71.50M | 83.84M | 90.58M | 84.66M | 108.12M | 61.87M | 18.88M | 63.52M | 89.50M | 74.21M | 86.09M |
|
Sales of Property, Plant and Equipment
|
| | 5.07M | 3.11M | | | | | 43.40M | 1.05M | | | | | 0.20M | 0.04M | 39.81M |
|
Change in Intangibles
|
| | 2.25M | 1.34M | | | | | | | | | | | | | |
|
Acquisitions
|
0.90M | -0.55M | | | 15.98M | 1.65M | 0.89M | 1.33M | 2.07M | 4.85M | 6.40M | | | | | | 60.19M |
|
Change in Acquisitions & Divestments
|
| 0.47M | | 15.00M | 9.50M | 6.83M | 5.60M | | | | | | | | | | |
|
Cash from Investing Activities
|
-102.22M | -90.84M | -146.10M | -132.10M | -120.26M | -63.08M | -57.83M | -73.55M | -48.98M | -90.35M | -123.53M | -56.47M | -22.16M | -62.28M | -89.87M | -75.14M | -113.16M |
|
Other financing activities
|
5.35M | 6.13M | 8.70M | 1.99M | 1.30M | 1.20M | 0.44M | 1.07M | 2.16M | 0.96M | | 5.28M | | | 2.03M | 6.97M | 2.86M |
|
Cash from Financing Activities
|
-99.13M | -61.76M | -277.01M | -162.99M | -318.28M | -84.81M | -79.69M | -127.98M | -69.03M | -128.74M | -96.82M | -64.17M | -9.91M | -97.04M | -217.19M | -168.84M | -165.50M |
|
Dividends Paid - Common
|
34.02M | 41.60M | 247.10M | 74.37M | 172.80M | 68.22M | 77.00M | 76.86M | 76.50M | 76.06M | 73.59M | 42.13M | 15.55M | 36.75M | 53.27M | 62.79M | 184.61M |
|
Exchange Rate Effect
|
-8.76M | 2.33M | 1.71M | -4.64M | 6.86M | -6.13M | -35.77M | -15.96M | -2.07M | 40.75M | -18.02M | -3.44M | 7.54M | -26.10M | -1.93M | -1.88M | -14.81M |
|
Change in Cash
|
18.52M | 207.94M | -75.03M | 64.77M | -162.78M | 173.92M | -19.46M | -37.82M | -48.35M | -29.97M | -156.69M | 73.83M | 184.52M | -53.78M | -139.80M | 84.52M | -171.79M |
|
Beginning Cash Balance
|
275.60M | 294.12M | 502.06M | 427.04M | 491.81M | 329.02M | 502.94M | 483.30M | 444.48M | 397.41M | 367.15M | 210.78M | 284.59M | 469.35M | 415.56M | 275.76M | 359.49M |
|
Free Cash Flow
|
138.65M | 275.92M | 223.31M | 240.96M | 169.31M | 252.50M | 82.33M | 95.82M | -18.84M | 63.72M | -26.44M | 136.04M | 190.17M | 68.12M | 79.69M | 256.17M | 35.59M |
|
Net Cash Flow
|
27.28M | 205.61M | -76.73M | 69.41M | -169.64M | 180.06M | 16.31M | -21.86M | -46.28M | -70.71M | -138.67M | 77.28M | 176.98M | -27.68M | -137.87M | 86.40M | -156.98M |