|
Net Income
|
103.30M | 134.00M | 145.10M | 146.00M | 239.00M | 333.00M | 434.00M | 836.00M | 2,006.00M | 1,462.00M | -687.00M | 3,112.00M | 3,978.00M | 3,966.00M | 4,357.00M |
|
Depreciation and Depletion
|
52.60M | 36.30M | 39.40M | 49.00M | 75.00M | 129.00M | 591.00M | 683.00M | 867.00M | 1,254.00M | 1,377.00M | | | | |
|
Deferred Taxes
|
| -0.20M | -0.10M | | | 1.00M | -17.00M | -1.00M | 8.00M | -2.00M | -1.00M | -2.00M | 3.00M | 3.00M | 2.00M |
|
Gains from Investment Securities
|
| | | 7.00M | -4.00M | 118.00M | 148.00M | 761.00M | 412.00M | 713.00M | 459.00M | 508.00M | 578.00M | 736.00M | 826.00M |
|
Asset Writedowns and Impairment
|
| | | | | | 130.00M | | | 1,197.00M | 2,165.00M | 42.00M | | | |
|
Cash from Operations
|
117.30M | 181.90M | 190.60M | 212.00M | 334.00M | 427.00M | 1,491.00M | 1,907.00M | 3,071.00M | 4,082.00M | 4,521.00M | 4,911.00M | 5,019.00M | 5,397.00M | 5,946.00M |
|
Amortization of Deferred Charges
|
| | | | 1.00M | 5.00M | 46.00M | 53.00M | 55.00M | 42.00M | 61.00M | 70.00M | 73.00M | 55.00M | 54.00M |
|
Depreciation & Amortization (CF)
|
52.60M | 36.30M | 39.40M | 49.00M | 75.00M | 129.00M | 591.00M | 683.00M | 867.00M | 1,254.00M | 1,377.00M | 1,287.00M | 1,230.00M | 1,213.00M | 1,283.00M |
|
Change in Receivables
|
2.30M | 1.00M | 2.00M | -5.00M | -2.00M | 29.00M | 52.00M | -8.00M | 104.00M | -17.00M | -62.00M | 199.00M | -14.00M | -14.00M | -180.00M |
|
Change in Inventory
|
2.60M | 0.20M | 1.00M | -1.00M | -1.00M | -1.00M | 8.00M | 3.00M | 5.00M | 9.00M | 12.00M | 24.00M | 5.00M | 19.00M | 20.00M |
|
Change in Accured Expenses
|
0.40M | 11.20M | -8.00M | -3.00M | 1.00M | 5.00M | 102.00M | 48.00M | 88.00M | -59.00M | 36.00M | 193.00M | -26.00M | -17.00M | 5.00M |
|
Other Working Capital Changes
|
0.30M | 2.30M | 0.30M | 3.00M | 2.00M | 7.00M | 16.00M | 33.00M | 61.00M | 100.00M | 112.00M | 88.00M | 108.00M | 107.00M | -5.00M |
|
Capital Expenditures
|
13.70M | 49.80M | 135.60M | 107.00M | 141.00M | 334.00M | 1,313.00M | 1,411.00M | 2,111.00M | 2,408.00M | 1,183.00M | 529.00M | 806.00M | 937.00M | 1,056.00M |
|
Sales of Property, Plant and Equipment
|
0.20M | | 1.30M | 0.20M | | | 1.00M | 7.00M | 8.00M | 30.00M | 56.00M | 126.00M | 84.00M | 26.00M | 1.00M |
|
Acquisitions
|
| | | 100.00M | 910.00M | 1,218.00M | | 249.00M | 451.00M | 6.00M | | | 28.00M | 246.00M | 622.00M |
|
Divestments
|
| | | | | | | 26.00M | 16.00M | 18.00M | 123.00M | 36.00M | 11.00M | 3.00M | 146.00M |
|
Change in Acquisitions & Divestments
|
52.00M | 311.70M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-64.60M | -218.70M | 279.00M | -114.00M | -137.00M | -1686.00M | -1417.00M | -2308.00M | -2878.00M | -3063.00M | -1262.00M | -518.00M | -956.00M | -1252.00M | -1995.00M |
|
Other financing activities
|
| | 2.40M | | 3.00M | 1,230.00M | -6.00M | 129.00M | 76.00M | 95.00M | 25.00M | -2.00M | 29.00M | 15.00M | 15.00M |
|
Cash from Financing Activities
|
-53.00M | 36.70M | -263.40M | -261.00M | -224.00M | 1,275.00M | 113.00M | 171.00M | -117.00M | -1089.00M | -3259.00M | -4395.00M | -3838.00M | -3335.00M | -3480.00M |
|
Dividends Paid - Common
|
| | | 82.00M | 103.00M | 158.00M | 845.00M | 1,120.00M | 1,819.00M | 2,435.00M | 2,884.00M | 3,432.00M | 2,921.00M | 3,181.00M | 3,559.00M |
|
Change in Cash
|
-0.30M | -0.10M | 216.60M | -163.00M | -27.00M | 16.00M | 187.00M | -230.00M | 76.00M | -70.00M | | -2.00M | 225.00M | 810.00M | 471.00M |
|
Beginning Cash Balance
|
0.50M | 0.20M | 0.40M | 217.00M | 54.00M | 27.00M | 47.00M | 235.00M | 1.00M | 85.00M | 15.00M | 15.00M | 13.00M | 238.00M | 1,048.00M |
|
Free Cash Flow
|
103.60M | 132.10M | 55.00M | 105.00M | 193.00M | 93.00M | 178.00M | 496.00M | 960.00M | 1,674.00M | 3,338.00M | 4,382.00M | 4,213.00M | 4,460.00M | 4,890.00M |
|
Net Cash Flow
|
-0.30M | -0.10M | 206.20M | -163.00M | -27.00M | 16.00M | 187.00M | -230.00M | 76.00M | -70.00M | | -2.00M | 225.00M | 810.00M | 471.00M |