|
Net Income
|
61.80M | 510.50M | 3.20M | -39.30M | 4.10M | -167.20M | -16.40M | 6.30M | 847.80M |
|
Depreciation and Depletion
|
263.50M | 266.00M | 266.20M | 276.60M | 268.00M | 273.50M | 242.00M | 221.70M | 275.00M |
|
Cash from Discontinued Operations
|
| | | | | 27.20M | 151.10M | 15.40M | |
|
Gains from Investment Securities
|
| | | | 4.10M | | | | |
|
Asset Writedowns and Impairment
|
5.30M | -524.10M | | 287.80M | -45.80M | 15.00M | 17.10M | | -455.50M |
|
Change in Working Capital
|
-19.60M | -1.30M | 97.60M | 4.50M | 20.60M | -1.80M | 40.60M | 14.90M | 114.40M |
|
Change in Taxes
|
33.40M | 97.60M | 38.00M | 30.40M | 44.10M | 33.40M | 78.10M | 30.70M | 129.40M |
|
Cash from Operations
|
327.40M | 345.30M | 233.30M | 413.20M | 383.50M | 293.90M | 408.70M | 226.30M | 541.40M |
|
Depreciation & Amortization (CF)
|
263.50M | 266.00M | 266.20M | 276.60M | 268.00M | 273.50M | 242.00M | 221.70M | 275.00M |
|
Capital Expenditures
|
269.50M | 197.00M | 257.20M | 248.10M | 292.10M | 525.20M | 742.70M | 907.30M | 558.60M |
|
Divestments
|
| | | | | -103.70M | -130.70M | -8.20M | |
|
Change in Acquisitions & Divestments
|
-0.50M | 4.40M | 0.50M | 12.30M | 36.40M | -18.50M | 27.60M | -5.30M | 18.50M |
|
Cash from Investing Activities
|
-161.40M | -177.40M | -224.90M | -149.80M | -246.20M | -630.70M | -891.90M | -402.30M | -582.40M |
|
Other financing activities
|
-5.70M | -3.60M | -3.70M | -3.10M | -5.90M | -18.40M | -16.90M | -47.40M | -59.00M |
|
Cash from Financing Activities
|
21.90M | -117.20M | -10.50M | 0.80M | 0.80M | -41.20M | 420.90M | 203.70M | 83.30M |
|
Dividends Paid - Common
|
| | 3.70M | 1.90M | 1.90M | 5.10M | 18.40M | 13.70M | |
|
Exchange Rate Effect
|
-0.60M | 11.40M | -4.70M | 1.50M | 8.70M | -9.70M | -17.10M | 1.30M | -7.00M |
|
Change in Cash
|
171.00M | 12.10M | -49.00M | 215.50M | 110.90M | -396.60M | -137.10M | -40.70M | -20.10M |
|
Beginning Cash Balance
|
481.00M | 652.00M | 664.10M | 615.10M | 830.60M | 941.50M | 544.90M | 407.80M | 367.60M |
|
Free Cash Flow
|
57.90M | 148.30M | -23.90M | 165.10M | 91.40M | -231.30M | -334.00M | -681.00M | -17.20M |
|
Net Cash Flow
|
187.90M | 50.70M | -2.10M | 264.20M | 138.10M | -378.00M | -62.30M | 27.70M | 42.30M |