|
Net Income
|
39.30M | 24.80M | 35.20M | 29.80M | 36.90M | 43.20M | 35.30M | 34.80M | 39.20M | 36.70M | 55.70M | 42.90M | 43.10M | 97.30M | 68.00M | 76.00M | 63.00M | 126.00M | -14.00M | 72.00M | 194.00M | 182.00M | 187.00M | 191.00M | 217.00M | 241.00M | 423.00M | 456.00M | 516.00M | 611.00M | 689.00M | 657.00M | 689.00M | -573.00M | -2716.00M | 655.00M | 674.00M | 700.00M | 748.00M | 715.00M | 811.00M | 838.00M | 833.00M | 884.00M | 1,437.00M | 824.00M | 952.00M | 942.00M | 928.00M | 1,144.00M | 1,015.00M | 1,186.00M | 1,047.00M | 1,109.00M | 1,136.00M | 1,058.00M | 1,555.00M |
|
Depreciation and Depletion
|
9.70M | 8.90M | 9.20M | 9.20M | 9.40M | 11.60M | 11.70M | 11.90M | 12.70M | 12.70M | 12.60M | 12.40M | 12.50M | 37.50M | 19.00M | 20.00M | 19.00M | 71.00M | 136.00M | 151.00M | 151.00M | 153.00M | 187.00M | 164.00M | 164.00M | 168.00M | 176.00M | 188.00M | 201.00M | 302.00M | 301.00M | 313.00M | 302.00M | 338.00M | 325.00M | 321.00M | 346.00M | 385.00M | 329.00M | 318.00M | 324.00M | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | -0.50M | | | | | | -1.00M | | 2.00M | -4.00M | -9.00M | -3.00M | -1.00M | | 1.00M | 1.00M | -3.00M | 4.00M | 1.00M | 2.00M | 1.00M | -2.00M | | 3.00M | -3.00M | | -1.00M | | | | -1.00M | | -1.00M | 4.00M | | | -1.00M | | -1.00M | | 4.00M | | | | 2.00M | | | 2.00M |
|
Gains from Investment Securities
|
| | | | | | | | | 7.00M | 1.50M | -5.30M | -0.20M | | 8.00M | 30.00M | 26.00M | 54.00M | -64.00M | 142.00M | 33.00M | 37.00M | 554.00M | 86.00M | 50.00M | 71.00M | 68.00M | 107.00M | 104.00M | 133.00M | 135.00M | 188.00M | 171.00M | 219.00M | 119.00M | 107.00M | 124.00M | 109.00M | 119.00M | 120.00M | 122.00M | 147.00M | 120.00M | 138.00M | 147.00M | 173.00M | 140.00M | 191.00M | 195.00M | 210.00M | 180.00M | 197.00M | 219.00M | 230.00M | 188.00M | 207.00M | 236.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 129.00M | 1.00M | | | | | | | | | | | | | | 1,197.00M | 2,165.00M | | | | | 42.00M | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 40.30M | 50.40M | 44.50M | 26.90M | 68.80M | 46.70M | 61.90M | 58.50M | 44.90M | 71.90M | 56.50M | 61.90M | 143.70M | 72.00M | 101.00M | 85.00M | 169.00M | 321.00M | 349.00M | 305.00M | 516.00M | 377.00M | 467.00M | 494.00M | 569.00M | 450.00M | 840.00M | 737.00M | 1,044.00M | 853.00M | 1,101.00M | 1,036.00M | 1,092.00M | 1,009.00M | 1,105.00M | 1,222.00M | 1,185.00M | 1,124.00M | 1,365.00M | 1,182.00M | 1,240.00M | 1,125.00M | 1,487.00M | 1,039.00M | 1,368.00M | 1,227.00M | 1,437.00M | 1,244.00M | 1,489.00M | 1,291.00M | 1,565.00M | 1,415.00M | 1,675.00M | 1,246.00M | 1,736.00M | 1,431.00M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | 1.00M | | 4.00M | 11.00M | 12.00M | 11.00M | 12.00M | 12.00M | 13.00M | 13.00M | 15.00M | 16.00M | 14.00M | 15.00M | 10.00M | 7.00M | 12.00M | 10.00M | 13.00M | 14.00M | 15.00M | 15.00M | 17.00M | 17.00M | 18.00M | 18.00M | 17.00M | 18.00M | 18.00M | 19.00M | 18.00M | 17.00M | 12.00M | 13.00M | 13.00M | 13.00M | 14.00M | 14.00M | 13.00M | 10.00M | 6.00M | 7.00M |
|
Depreciation & Amortization (CF)
|
9.70M | 8.90M | 9.20M | 9.20M | 9.40M | 11.60M | 11.70M | 11.90M | 12.70M | 12.70M | 12.60M | 12.40M | 12.50M | 37.50M | 19.00M | 20.00M | 19.00M | 71.00M | 136.00M | 151.00M | 151.00M | 153.00M | 187.00M | 164.00M | 164.00M | 168.00M | 176.00M | 188.00M | 201.00M | 302.00M | 301.00M | 313.00M | 302.00M | 338.00M | 325.00M | 321.00M | 346.00M | 385.00M | 329.00M | 318.00M | 324.00M | 316.00M | 313.00M | 310.00M | 302.00M | 305.00M | 296.00M | 310.00M | 301.00M | 306.00M | 317.00M | 320.00M | 322.00M | 324.00M | 326.00M | 324.00M | 346.00M |
|
Change in Receivables
|
| -0.10M | -1.80M | 2.50M | -2.60M | 3.90M | -3.60M | -1.20M | 1.50M | -1.70M | | -1.30M | -2.00M | 1.30M | -2.00M | 4.00M | | 27.00M | 5.00M | 15.00M | 23.00M | 9.00M | -44.00M | 27.00M | 37.00M | -28.00M | 8.00M | 63.00M | 86.00M | -53.00M | -6.00M | -69.00M | 37.00M | 21.00M | -71.00M | 40.00M | -38.00M | 7.00M | 67.00M | 16.00M | 79.00M | 37.00M | 87.00M | 44.00M | 88.00M | -233.00M | -38.00M | -16.00M | 85.00M | -45.00M | -95.00M | -22.00M | -21.00M | -42.00M | 100.00M | -132.00M | -12.00M |
|
Change in Inventory
|
| -0.40M | | | 0.40M | 0.60M | 1.80M | -1.70M | -1.20M | 0.10M | -0.30M | | -0.40M | -0.30M | | | | -1.00M | -1.00M | 4.00M | 1.00M | 4.00M | | 2.00M | 1.00M | | -2.00M | 7.00M | 5.00M | -5.00M | -4.00M | 4.00M | 3.00M | 6.00M | -3.00M | 10.00M | 1.00M | 4.00M | 11.00M | -3.00M | 14.00M | 2.00M | 7.00M | 8.00M | -8.00M | -2.00M | 2.00M | 5.00M | 8.00M | 4.00M | 4.00M | 5.00M | 2.00M | 9.00M | 6.00M | 6.00M | 7.00M |
|
Change in Accured Expenses
|
| 10.30M | -7.20M | 0.30M | 7.70M | -8.80M | -7.10M | 8.20M | 1.60M | -5.70M | -2.30M | 0.50M | 2.70M | 0.10M | 2.00M | 10.00M | | -7.00M | -18.00M | 37.00M | 45.00M | 38.00M | -59.00M | 43.00M | 22.00M | 42.00M | -44.00M | 163.00M | 32.00M | -63.00M | -69.00M | -48.00M | 36.00M | 22.00M | -142.00M | 40.00M | 75.00M | 63.00M | 26.00M | 51.00M | 89.00M | 27.00M | 73.00M | 180.00M | -204.00M | -75.00M | -130.00M | 46.00M | 48.00M | 19.00M | -124.00M | 69.00M | 1.00M | 59.00M | -76.00M | 71.00M | -33.00M |
|
Other Working Capital Changes
|
| 1.10M | 0.40M | -1.20M | -2.50M | 3.60M | 2.40M | -3.40M | 1.40M | 2.60M | -0.50M | -1.30M | 1.80M | 2.00M | -1.00M | | 3.00M | 5.00M | 17.00M | 5.00M | -4.00M | -2.00M | 9.00M | 8.00M | 7.00M | 9.00M | 7.00M | 9.00M | 14.00M | 31.00M | 15.00M | 31.00M | 12.00M | 42.00M | 30.00M | 19.00M | 36.00M | 27.00M | 24.00M | 19.00M | 22.00M | 23.00M | 45.00M | -4.00M | 23.00M | 44.00M | 9.00M | 26.00M | 30.00M | 42.00M | 9.00M | 4.00M | | -18.00M | -12.00M | -21.00M | -19.00M |
|
Capital Expenditures
|
| 27.60M | 17.60M | 37.20M | 54.40M | 26.40M | 9.20M | 31.60M | 40.20M | 26.00M | 5.10M | 8.10M | 33.90M | 93.90M | 35.00M | 35.00M | 59.00M | 205.00M | 304.00M | 302.00M | 337.00M | 370.00M | 280.00M | 372.00M | 352.00M | 407.00M | 455.00M | 407.00M | 521.00M | 728.00M | 575.00M | 561.00M | 584.00M | 688.00M | 379.00M | 329.00M | 274.00M | 201.00M | 126.00M | 109.00M | 139.00M | 155.00M | 169.00M | 125.00M | 241.00M | 271.00M | 169.00M | 263.00M | 230.00M | 275.00M | 255.00M | 213.00M | 280.00M | 308.00M | 267.00M | 301.00M | 526.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | 1.20M | | | | 0.20M | | | | | | | | -0.40M | | | | 1.00M | | | 1.00M | 3.00M | 2.00M | 2.00M | 1.00M | 3.00M | 7.00M | 1.00M | 6.00M | 16.00M | 39.00M | 4.00M | 11.00M | 2.00M | 70.00M | 4.00M | 3.00M | 49.00M | 3.00M | 64.00M | 7.00M | 10.00M | | 18.00M | 7.00M | 1.00M | | | | 1.00M | 1.00M | | |
|
Acquisitions
|
| | | | | | | 100.00M | | 100.00M | 310.00M | | | 600.00M | | | | 1,218.00M | | | | | 220.00M | | 29.00M | | | | 451.00M | | 1.00M | 5.00M | | | | | | | | | | | | | | | | | | 246.00M | 622.00M | | | | 237.00M | | 3,079.00M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 20.00M | 4.00M | | 2.00M | | 15.00M | 1.00M | | 2.00M | | | 16.00M | 69.00M | 41.00M | 2.00M | 11.00M | | | 36.00M | | | | | | | | | 3.00M | | 134.00M | 4.00M | 8.00M | 21.00M | 39.00M | 83.00M |
|
Cash from Investing Activities
|
| -73.40M | -54.20M | -171.00M | 337.80M | 166.40M | -9.20M | -31.60M | -40.20M | -33.00M | -6.60M | -2.80M | -33.70M | -93.90M | -43.00M | -66.00M | -82.00M | -1495.00M | -266.00M | -337.00M | -289.00M | -525.00M | -955.00M | -450.00M | -431.00M | -472.00M | -490.00M | -464.00M | -1073.00M | -851.00M | -700.00M | -739.00M | -750.00M | -874.00M | -362.00M | -415.00M | -283.00M | -202.00M | -90.00M | -155.00M | -132.00M | -141.00M | -276.00M | -135.00M | -265.00M | -280.00M | -220.00M | -271.00M | -236.00M | -525.00M | -996.00M | -114.00M | -536.00M | -349.00M | -601.00M | -602.00M | -3731.00M |
|
Other financing activities
|
| | | | | | | | | | | | | 3.00M | 4.00M | | | 1,226.00M | 2.00M | | 2.00M | -10.00M | 126.00M | 2.00M | | 1.00M | 53.00M | 4.00M | 3.00M | 23.00M | 94.00M | | | 1.00M | -2.00M | -3.00M | 28.00M | 2.00M | -3.00M | 1.00M | -1.00M | 1.00M | 16.00M | | 13.00M | | 15.00M | | | | -6.00M | 20.00M | 1.00M | | 19.00M | 1.00M | 42.00M |
|
Cash from Financing Activities
|
| 19.50M | 8.90M | 121.90M | -296.80M | -97.40M | -26.30M | -142.90M | -46.70M | -45.10M | -78.80M | -51.10M | -39.20M | -54.90M | 76.00M | -37.00M | -43.00M | 1,279.00M | -94.00M | 19.00M | 157.00M | 31.00M | 607.00M | 12.00M | -351.00M | -97.00M | 37.00M | -373.00M | 366.00M | -147.00M | -116.00M | -452.00M | -277.00M | -244.00M | -605.00M | -680.00M | -978.00M | -996.00M | -1025.00M | -1226.00M | -1019.00M | -1125.00M | -820.00M | -1096.00M | -951.00M | -971.00M | -852.00M | -804.00M | -803.00M | -876.00M | -958.00M | 665.00M | -954.00M | -2233.00M | 370.00M | -2282.00M | 2,679.00M |
|
Dividends Paid - Common
|
| 17.70M | | | | | 13.30M | 21.60M | 25.00M | 22.10M | 23.70M | 25.00M | 26.50M | 27.80M | 33.00M | 37.00M | 41.00M | 47.00M | 190.00M | 201.00M | 221.00M | 233.00M | 242.00M | 263.00M | 295.00M | 320.00M | 347.00M | 467.00M | 498.00M | 507.00M | 515.00M | 523.00M | 693.00M | 704.00M | 717.00M | 728.00M | 717.00M | 722.00M | 713.00M | 708.00M | 705.00M | 1,306.00M | 716.00M | 714.00M | 714.00M | 777.00M | 777.00M | 776.00M | 776.00M | 852.00M | 853.00M | 864.00M | 868.00M | 974.00M | 972.00M | 976.00M | 975.00M |
|
Change in Cash
|
| -13.60M | 5.10M | -4.60M | 67.90M | 148.20M | 11.20M | -112.60M | -28.40M | -33.20M | -13.50M | 2.60M | -11.00M | -5.10M | 105.00M | -2.00M | -40.00M | -47.00M | -39.00M | 31.00M | 173.00M | 22.00M | 29.00M | 29.00M | -288.00M | | -3.00M | 3.00M | 30.00M | 46.00M | 37.00M | -90.00M | 9.00M | -26.00M | 42.00M | 10.00M | -39.00M | -13.00M | 9.00M | -16.00M | 31.00M | -26.00M | 29.00M | 256.00M | -177.00M | 117.00M | 155.00M | 362.00M | 205.00M | 88.00M | -663.00M | 2,116.00M | -75.00M | -907.00M | 1,015.00M | -1148.00M | 379.00M |
|
Beginning Cash Balance
|
13.70M | 13.70M | 0.10M | 5.20M | 0.60M | 68.80M | 216.70M | 227.90M | 115.30M | 87.20M | 56.70M | 40.60M | 43.20M | 32.10M | 27.00M | 132.00M | 130.00M | 90.00M | 43.00M | 4.00M | 35.00M | 212.00M | 236.00M | 264.00M | 291.00M | 5.00M | 5.00M | | 7.00M | 31.00M | 56.00M | 97.00M | 32.00M | 41.00M | 15.00M | 57.00M | 67.00M | 28.00M | 15.00M | 24.00M | 8.00M | 39.00M | 13.00M | 42.00M | 298.00M | 121.00M | 238.00M | 393.00M | 755.00M | 960.00M | 1,048.00M | 385.00M | 2,501.00M | 2,426.00M | 1,519.00M | 2,534.00M | 1,386.00M |
|
Free Cash Flow
|
| 12.70M | 32.80M | 7.30M | -27.50M | 42.40M | 37.50M | 30.30M | 18.30M | 18.90M | 66.80M | 48.40M | 28.00M | 49.80M | 37.00M | 66.00M | 26.00M | -36.00M | 17.00M | 47.00M | -32.00M | 146.00M | 97.00M | 95.00M | 142.00M | 162.00M | -5.00M | 433.00M | 216.00M | 316.00M | 278.00M | 540.00M | 452.00M | 404.00M | 630.00M | 776.00M | 948.00M | 984.00M | 998.00M | 1,256.00M | 1,043.00M | 1,085.00M | 956.00M | 1,362.00M | 798.00M | 1,097.00M | 1,058.00M | 1,174.00M | 1,014.00M | 1,214.00M | 1,036.00M | 1,352.00M | 1,135.00M | 1,367.00M | 979.00M | 1,435.00M | 905.00M |
|
Net Cash Flow
|
| -13.60M | 5.10M | -4.60M | 67.90M | 137.80M | 11.20M | -112.60M | -28.40M | -33.20M | -13.50M | 2.60M | -11.00M | -5.10M | 105.00M | -2.00M | -40.00M | -47.00M | -39.00M | 31.00M | 173.00M | 22.00M | 29.00M | 29.00M | -288.00M | | -3.00M | 3.00M | 30.00M | 46.00M | 37.00M | -90.00M | 9.00M | -26.00M | 42.00M | 10.00M | -39.00M | -13.00M | 9.00M | -16.00M | 31.00M | -26.00M | 29.00M | 256.00M | -177.00M | 117.00M | 155.00M | 362.00M | 205.00M | 88.00M | -663.00M | 2,116.00M | -75.00M | -907.00M | 1,015.00M | -1148.00M | 379.00M |