|
Net Income
|
99.57M | 174.06M | 205.11M | 344.00M | 379.00M | 91.00M | 1,286.00M | 269.00M | 236.00M | 301.00M | 965.00M | 1,103.00M | 1,358.00M | 1,368.00M |
|
Depreciation and Depletion
|
| | | | 61.00M | 79.00M | 125.00M | 125.00M | 128.00M | 134.00M | 147.00M | 160.00M | 151.00M | 149.00M |
|
Share-based Compensation
|
14.13M | 25.93M | 22.83M | 30.00M | 38.00M | 80.00M | 106.00M | 113.00M | 146.00M | 95.00M | 170.00M | 194.00M | 217.00M | 206.00M |
|
Deferred Taxes
|
-73.22M | 16.59M | -24.24M | -6.00M | 18.00M | 115.00M | -1221.00M | -177.00M | -157.00M | -176.00M | -138.00M | -115.00M | -269.00M | -129.00M |
|
Gains from Sales and Divestitures
|
| | | | 918.00 | 0.25M | 0.56M | 0.80M | 0.25M | | | | | |
|
Gains from Investment Securities
|
5.00M | 11.05M | 10.10M | 9.12M | 6.65M | 7.25M | 4.08M | 2.57M | 1.46M | 25.00M | 16.00M | -27.00M | 38.00M | 22.00M |
|
Asset Writedowns and Impairment
|
12.15M | | | | 2.00M | 28.00M | 40.00M | | | | | | | |
|
Non-cash Items
|
| 142.63M | 235.73M | 271.22M | 204.00M | 299.00M | 261.00M | 211.00M | 174.00M | | | | | |
|
Cash from Operations
|
160.95M | 335.70M | 393.37M | 433.00M | 476.00M | 860.00M | 970.00M | 1,254.00M | 1,417.00M | 1,959.00M | 2,942.00M | 2,260.00M | 2,149.00M | 2,716.00M |
|
Amortization of Deferred Charges
|
30.02M | 9.24M | 21.82M | 7.00M | 9.00M | 30.00M | 9.00M | 11.00M | 13.00M | 18.00M | 17.00M | 15.00M | 18.00M | 21.00M |
|
Depreciation & Amortization (CF)
|
92.00M | 98.29M | 107.50M | 121.00M | 128.00M | 289.00M | 1,011.00M | 1,141.00M | 1,202.00M | 1,287.00M | 1,264.00M | 1,130.00M | 1,125.00M | 1,114.00M |
|
Change in Receivables
|
115.75M | 60.26M | 151.68M | 79.00M | 246.00M | 177.00M | 141.00M | 297.00M | 122.00M | -255.00M | 138.00M | 421.00M | 388.00M | -182.00M |
|
Change in Accured Expenses
|
67.38M | 58.34M | 107.05M | 46.00M | 104.00M | 160.00M | 90.00M | 368.00M | 240.00M | 253.00M | 244.00M | 427.00M | 267.00M | -155.00M |
|
Change in Taxes
|
| | | -1.00M | | -4.00M | 4.00M | | | | | | | |
|
Other Working Capital Changes
|
-52.42M | 54.50M | 0.41M | 0.57M | 0.46M | 0.36M | 0.21M | 0.04M | 0.02M | 146.00M | 15.00M | -7.00M | -34.00M | -7.00M |
|
Capital Expenditures
|
75.68M | 71.34M | 88.35M | 83.00M | 78.00M | 164.00M | 369.00M | 459.00M | 582.00M | 616.00M | 640.00M | 674.00M | 649.00M | 602.00M |
|
Sales of Property, Plant and Equipment
|
2.98M | 2.73M | 2.02M | 1.61M | 2.49M | | | | | | | | | 25.00M |
|
Acquisitions
|
227.12M | 43.20M | 144.97M | 92.00M | -32.00M | -1887.00M | 854.00M | 309.00M | 588.00M | 177.00M | 1,458.00M | 1,315.00M | 876.00M | 735.00M |
|
Divestments
|
| | | | | | 12.00M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.07M | 0.06M | 6.00M | | 41.00M | | | | | | | | |
|
Cash from Investing Activities
|
-224.84M | -132.23M | -236.18M | -173.00M | -67.00M | 1,731.00M | -1190.00M | -810.00M | -1190.00M | -796.00M | -2103.00M | -2006.00M | -1603.00M | -1444.00M |
|
Other financing activities
|
18.39M | 9.73M | 35.44M | 20.00M | 39.00M | 41.00M | 50.00M | 22.00M | 47.00M | 33.00M | 40.00M | 5.00M | 50.00M | 1.00M |
|
Cash from Financing Activities
|
-59.31M | -146.87M | 70.96M | -130.00M | -249.00M | -2284.00M | -72.00M | -452.00M | -276.00M | -217.00M | -1235.00M | -329.00M | -382.00M | -878.00M |
|
Dividends Paid - Common
|
288.32M | 567.85M | 288.30M | | | | | 31.00M | 18.00M | 13.00M | 758.00M | | | |
|
Exchange Rate Effect
|
-7.12M | -5.17M | -17.74M | -40.00M | -50.00M | -86.00M | 53.00M | -60.00M | -5.00M | 31.00M | -52.00M | -75.00M | -4.00M | -68.00M |
|
Change in Cash
|
-130.32M | 51.43M | 210.41M | 90.00M | 110.00M | 221.00M | -239.00M | -68.00M | -54.00M | 977.00M | -448.00M | -150.00M | 160.00M | 326.00M |
|
Beginning Cash Balance
|
646.62M | 516.30M | 566.59M | 777.00M | 867.00M | 977.00M | 1,198.00M | 959.00M | 891.00M | 837.00M | 1,814.00M | 1,366.00M | 1,216.00M | 1,376.00M |
|
Free Cash Flow
|
85.27M | 264.37M | 305.02M | 350.00M | 398.00M | 696.00M | 601.00M | 795.00M | 835.00M | 1,343.00M | 2,302.00M | 1,586.00M | 1,500.00M | 2,114.00M |
|
Net Cash Flow
|
-123.19M | 56.59M | 228.15M | 130.00M | 160.00M | 307.00M | -292.00M | -8.00M | -49.00M | 946.00M | -396.00M | -75.00M | 164.00M | 394.00M |