|
Net Income
|
37.01M | 55.16M | 98.47M | -45.54M | 32.49M | 4.29M | 115.56M | 39.56M | 23.41M | 32.06M | 122.57M | -16.33M | 14.24M | 0.64M | 99.53M | -5.13M | 44.58M | 585.19M | 163.25M | 185.11M | 0.71M | 61.79M | 37.91M | 12.12M | -16.35M | 11.23M | 14.15M | 53.34M | -26.32M | 23.41M | 24.34M | 64.05M | -15.95M | 29.51M | 58.45M |
|
Depreciation and Depletion
|
3.00M | 2.80M | | | 3.20M | 3.20M | 3.60M | 3.70M | 4.90M | 4.40M | 4.40M | 9.00M | 4.90M | 3.40M | 5.30M | 9.30M | 4.30M | 5.80M | 6.40M | 5.50M | 6.70M | 8.50M | 12.20M | 15.10M | 9.20M | 9.60M | 10.20M | 10.30M | 11.40M | 9.20M | 9.60M | 9.50M | 15.20M | 10.40M | 9.90M |
|
Deferred Taxes
|
| | | | | | -0.04M | 12.03M | | | | -28.81M | | | 0.00M | 0.44M | | 1.08M | | 117.56M | -0.09M | | | -24.41M | | | | -5.20M | -0.14M | | | 1.18M | | -0.77M | -9.33M |
|
Gains from Investment Securities
|
| | | | 2.40M | 0.90M | | 1.76M | 182.18M | 1.90M | | 129.80M | 12.45M | 2.20M | 13.03M | 11.36M | 244.74M | 7.42M | 258.89M | -13.19M | 44.70M | 37.32M | 5.43M | 51.35M | 50.08M | 12.81M | -5.20M | 22.40M | 3.54M | -2.97M | 41.44M | 3.54M | 46.72M | 18.62M | 4.66M |
|
Asset Writedowns and Impairment
|
| | | | 1.14M | 1.08M | 0.16M | 1.15M | 0.96M | 0.69M | -0.07M | 0.24M | 2.75M | 0.19M | 0.03M | 1.69M | 1.19M | 2.87M | 0.53M | 1.74M | 3.79M | 0.84M | 0.91M | 8.86M | -1.95M | 0.51M | 0.11M | 8.93M | -0.91M | 0.27M | 0.27M | 0.60M | 1.56M | 4.08M | 2.48M |
|
Cash from Operations
|
296.41M | -105.63M | 320.19M | 342.67M | -590.39M | 469.40M | -515.37M | 303.99M | 39.43M | 179.18M | 174.81M | 593.35M | -652.40M | -302.69M | -385.95M | 563.36M | 290.96M | 494.18M | -1111.70M | 277.85M | 502.15M | -163.12M | -74.30M | 931.61M | -398.84M | -500.64M | 413.54M | 219.98M | -68.78M | -258.49M | -85.24M | 402.58M | -179.40M | -379.74M | 112.63M |
|
Amortizatization of Intangibles
|
1.97M | 2.38M | 24.61M | 5.46M | 6.01M | 5.60M | 9.10M | 7.04M | 7.44M | 11.07M | 13.18M | 7.30M | 14.47M | 17.46M | 18.27M | 23.40M | 17.32M | 19.45M | 17.22M | 25.43M | 18.86M | 20.70M | 21.41M | 23.14M | 25.38M | 25.04M | 28.27M | 14.25M | 31.20M | 30.87M | 29.70M | 32.08M | 32.36M | 38.88M | 39.98M |
|
Amortization of Deferred Charges
|
0.26M | 0.55M | 0.26M | | 0.26M | 0.25M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
18.24M | 23.22M | 29.92M | 24.44M | 22.51M | 20.20M | 25.87M | 29.15M | 28.30M | 33.42M | 36.78M | 32.63M | 46.04M | 28.95M | 29.63M | 36.58M | 21.05M | 30.87M | 28.88M | 40.92M | 35.48M | 38.92M | 44.36M | 47.06M | 38.83M | 42.03M | 41.46M | 43.89M | 43.98M | 40.88M | 44.58M | 44.87M | 46.36M | 42.61M | 45.46M |
|
Change in Receivables
|
-4.34M | 26.18M | 13.87M | 21.47M | 19.37M | 25.11M | 22.77M | 62.24M | -4.71M | 19.59M | 9.42M | 27.73M | -62.00M | -36.19M | -22.54M | -3.01M | 15.15M | 16.08M | 104.07M | 55.97M | -36.66M | -13.39M | -9.46M | 17.07M | -25.03M | 5.35M | -3.77M | 92.75M | -99.00M | 28.52M | -9.51M | 62.31M | -42.32M | 10.17M | 20.50M |
|
Change in Account Payables
|
| | | | | | | | | | 5.61M | 17.82M | -14.26M | -12.37M | 2.26M | -1.62M | 4.68M | -9.35M | 1.62M | 3.42M | 13.48M | -17.14M | 0.58M | -2.23M | -8.45M | 7.96M | -6.51M | 3.90M | 2.93M | -2.84M | -0.69M | -6.04M | 6.21M | 5.62M | -7.04M |
|
Change in Accured Expenses
|
-33.60M | 42.74M | 14.62M | 21.99M | 30.11M | 9.74M | 29.50M | 83.52M | -62.05M | 20.43M | 65.74M | 15.85M | -89.74M | -10.06M | 1.62M | 15.78M | -24.23M | 147.66M | -242.73M | 36.07M | -108.57M | 11.43M | -5.23M | 0.04M | -90.11M | 0.51M | -1.32M | 162.59M | -96.50M | -15.07M | 13.48M | 82.95M | -115.98M | -27.27M | 37.41M |
|
Other Working Capital Changes
|
-10.50M | 5.60M | -6.48M | -24.71M | 14.06M | 10.61M | 2.42M | -17.17M | 18.60M | 24.89M | 19.39M | 30.94M | 34.40M | -44.94M | 20.30M | -31.53M | -8.79M | -74.15M | 20.12M | 28.14M | 34.78M | -47.50M | 65.95M | -1.64M | 9.40M | 11.41M | -52.93M | -7.62M | -32.19M | -37.18M | 5.05M | -42.54M | 62.46M | -23.83M | 12.08M |
|
Capital Expenditures
|
3.05M | 5.17M | 5.11M | 5.74M | 1.71M | 7.41M | 1.66M | 10.23M | 5.94M | 4.80M | 12.71M | 11.08M | 9.85M | 2.13M | 4.21M | 3.44M | 2.44M | 3.66M | 5.18M | 8.44M | 8.67M | 8.86M | 22.49M | 22.17M | 18.17M | 15.46M | 10.19M | 11.54M | 7.04M | 9.27M | 9.18M | 6.02M | 5.44M | 6.50M | 7.73M |
|
Sales of Property, Plant and Equipment
|
| | | | 52.20M | -0.76M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 27.28M | 1.98M | | 16.20M | 2.01M | 15.73M | 5.85M | | | | 38.97M | 4.56M | 15.40M | 10.82M | | 64.25M | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | 1.27M | | | | 0.09M | | | | | | | | | | | 105.50M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 52.20M | -0.76M | | 44.45M | 9.11M | 13.10M | 10.40M | | 34.59M | 34.60M | 0.15M | | 31.63M | 3.78M | 460.29M | 55.36M | 437.82M | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-4.05M | -135.84M | 128.78M | 11.50M | 42.47M | -29.53M | -29.45M | 24.25M | 2.87M | -28.43M | -5.04M | -26.18M | 18.80M | -2.24M | -4.06M | -16.11M | -9.78M | -4.44M | 438.21M | 29.10M | 426.80M | -73.47M | -22.52M | -22.17M | -118.06M | -15.46M | 95.31M | -11.54M | -7.35M | -9.27M | -10.68M | -6.13M | -5.44M | -6.50M | -118.01M |
|
Other financing activities
|
0.01M | 0.88M | 0.22M | 0.38M | 0.02M | 0.04M | 1.10M | 0.16M | 0.03M | 0.05M | 1.28M | 0.01M | 2.34M | 0.54M | 0.52M | 0.67M | | 0.45M | 1.00M | 0.03M | 2.76M | 0.65M | 1.63M | 0.01M | | | 1.99M | 3.08M | 5.04M | 0.30M | 0.03M | 1.62M | | 0.45M | 1.23M |
|
Cash from Financing Activities
|
-271.97M | 251.36M | -407.28M | -370.31M | 666.56M | -356.62M | 556.62M | -527.90M | -91.88M | -123.25M | -160.78M | -519.61M | 763.32M | 320.48M | 359.54M | -625.51M | -328.43M | -463.25M | 681.05M | -285.65M | -677.49M | 73.80M | 49.19M | -904.02M | 498.65M | 473.10M | -527.28M | -183.01M | 56.14M | 307.24M | 102.06M | -375.92M | 147.62M | 428.20M | -77.17M |
|
Dividends Paid - Common
|
0.07M | | 66.71M | 34.95M | 0.10M | 13.83M | 13.93M | 18.63M | 33.95M | 59.92M | 18.82M | 27.89M | 36.75M | 37.97M | 7.16M | | 6.51M | 4.86M | 3.00M | 0.54M | 20.82M | 37.89M | 16.00M | 6.27M | 11.43M | 11.10M | 9.12M | 3.72M | 16.23M | 6.19M | 9.91M | 6.33M | 12.87M | 9.98M | 5.13M |
|
Change in Cash
|
20.39M | 9.89M | 41.68M | -16.14M | 118.64M | 83.25M | 11.79M | -199.65M | -49.57M | 27.50M | 8.98M | 47.56M | 129.72M | 15.55M | -30.48M | -78.26M | -47.25M | 26.50M | 7.56M | 21.30M | 251.46M | -162.80M | -47.62M | 5.41M | -18.25M | -43.00M | -18.43M | 25.43M | -20.00M | 39.49M | 6.14M | 20.53M | -37.22M | 41.95M | -82.55M |
|
Beginning Cash Balance
|
-20.39M | -9.89M | -41.68M | 137.17M | 125.31M | 175.43M | 248.80M | 322.13M | 122.10M | 80.17M | 107.33M | 116.01M | 161.83M | 290.85M | 303.43M | 269.71M | 190.10M | 139.22M | 163.19M | 170.04M | 191.33M | 443.26M | 277.30M | 227.60M | 228.97M | 207.37M | 161.77M | 139.46M | 160.90M | 136.90M | 172.44M | 177.16M | 194.30M | 153.88M | 306.64M |
|
Free Cash Flow
|
293.36M | -110.80M | 315.08M | 336.93M | -592.11M | 461.99M | -517.03M | 293.76M | 33.50M | 174.37M | 162.10M | 582.27M | -662.25M | -304.82M | -390.16M | 559.91M | 288.52M | 490.52M | -1116.88M | 269.41M | 493.49M | -171.98M | -96.78M | 909.43M | -417.01M | -516.10M | 403.35M | 208.44M | -75.83M | -267.75M | -94.43M | 396.56M | -184.85M | -386.24M | 104.90M |
|
Net Cash Flow
|
20.39M | 9.89M | 41.68M | -16.14M | 118.64M | 83.25M | 11.79M | -199.65M | -49.57M | 27.50M | 8.98M | 47.56M | 129.72M | 15.55M | -30.48M | -78.26M | -47.25M | 26.50M | 7.56M | 21.30M | 251.46M | -162.80M | -47.62M | 5.41M | -18.25M | -43.00M | -18.43M | 25.43M | -20.00M | 39.49M | 6.14M | 20.53M | -37.22M | 41.95M | -82.55M |