|
Net Income
|
-340.44M | -822.92M | 16.12M | -98.38M | 23.87M | -538.82M |
|
Depreciation and Depletion
|
350.69M | 605.10M | 743.53M | 775.86M | 744.43M | 822.94M |
|
Share-based Compensation
|
10.93M | 28.29M | 36.47M | 42.38M | 92.50M | 76.47M |
|
Deferred Taxes
|
-121.04M | -190.13M | -103.65M | | | |
|
Gains from Investment Securities
|
| | 1.52M | 3.62M | -9.71M | -1.61M |
|
Asset Writedowns and Impairment
|
| 15.97M | | 5.54M | | |
|
Change in Working Capital
|
56.45M | -3.88M | 69.50M | | | |
|
Change in Receivables
|
-43.19M | -46.13M | -110.12M | -169.99M | 42.77M | -79.76M |
|
Change in Account Payables
|
-10.02M | -62.26M | -58.49M | -123.37M | 2.52M | -98.17M |
|
Change in Accured Expenses
|
-10.02M | -62.26M | -58.49M | -123.37M | 2.52M | -98.17M |
|
Change in Taxes
|
0.23M | | 19.07M | 3.46M | 264.60M | 18.55M |
|
Other Working Capital Changes
|
-23.06M | -0.37M | -17.87M | -19.15M | -17.27M | -31.48M |
|
Cash from Operations
|
189.17M | 374.88M | 716.48M | 843.24M | 726.64M | 1,124.96M |
|
Amortizatization of Intangibles
|
251.80M | 318.75M | 368.02M | 397.51M | 359.69M | 322.18M |
|
Depreciation & Amortization (CF)
|
350.69M | 605.10M | 743.53M | 775.86M | 744.43M | 822.94M |
|
Capital Expenditures
|
345.03M | 319.72M | 516.44M | 588.57M | 782.00M | 871.37M |
|
Sales of Property, Plant and Equipment
|
15.68M | 11.94M | 207.23M | 262.82M | 1,222.33M | 62.81M |
|
Cash from Investing Activities
|
-872.99M | -3249.80M | -2144.27M | -1333.89M | -230.06M | -1230.28M |
|
Cash from Financing Activities
|
1,108.28M | 2,491.97M | 1,567.74M | 437.66M | -446.78M | 119.20M |
|
Dividends Paid - Common
|
| 9.78M | 14.28M | 15.92M | 18.53M | 20.60M |
|
Exchange Rate Effect
|
3.17M | -25.83M | -9.74M | -30.31M | -10.08M | -15.27M |
|
Change in Cash
|
424.47M | -382.94M | 139.96M | -53.00M | 49.81M | 13.88M |
|
Beginning Cash Balance
|
8.74M | 403.25M | 11.97M | 116.14M | 50.77M | 83.85M |
|
Free Cash Flow
|
-155.86M | 55.16M | 200.05M | 254.67M | -55.37M | 253.59M |
|
Net Cash Flow
|
424.47M | -382.94M | 139.96M | -53.00M | 49.81M | 13.88M |