|
Net Income
|
29.11M | -0.90M | 26.76M | 29.77M | 0.03M | 35.39M | 0.34M | 36.05M | 41.09M | 41.20M | 6.74M | 9.61M | 50.37M | 50.91M | 16.14M | 12.13M | 6.44M | 40.10M | 42.30M | 35.84M | 31.63M | 42.20M | 43.09M | 41.28M | 41.33M | 43.20M | 46.30M | 51.24M | 59.29M | 64.50M | 63.54M | 62.03M | 49.51M | 51.90M | 55.14M | 52.45M | 55.20M | 62.60M | 56.12M | 55.74M | 63.90M | 68.20M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.58M | 5.37M | 5.18M | 5.22M | 5.33M | | 5.29M | |
|
Deferred Taxes
|
| | | -140.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | -242.00M | -389.00M | | | | | | | | | | | | | | -333.00M | -334.00M | -334.00M | | -333.00M | -334.00M | -334.00M | |
|
Gains from Investment Securities
|
| -4.76M | | | | 1.12M | -0.04M | | | | | | | | -0.03M | 0.32M | 0.01M | 2.33M | | | 0.01M | 4.85M | | | | | | | | | 1.09M | | | 4.17M | 0.52M | 0.02M | 0.01M | 1.67M | 0.32M | 0.01M | 0.02M | |
|
Non-cash Items
|
| | | | | | 20.47M | | | | | | | | 10.79M | -10.05M | -0.14M | | | | 0.00M | | | | | | | | | | 0.87M | 0.01M | 0.01M | | 1.10M | 0.02M | 0.01M | | 1.20M | 0.01M | 0.01M | |
|
Cash from Operations
|
| 27.51M | 34.51M | 4.99M | 88.39M | 50.75M | 54.48M | 83.44M | 36.97M | 67.23M | 90.05M | 54.37M | 68.75M | 83.51M | 40.35M | 61.40M | 198.23M | -51.26M | -1.16M | 68.96M | 85.61M | 34.73M | 51.62M | 42.72M | 85.34M | 71.67M | 61.17M | 41.42M | 45.02M | 71.66M | 77.16M | 76.78M | 32.05M | 114.30M | 28.26M | 88.00M | 112.74M | 36.43M | 62.82M | 100.73M | 51.94M | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.08M | -0.05M | | 0.03M | | -0.06M | |
|
Amortizatization of Intangibles
|
1.11M | | 1.05M | 1.28M | 1.15M | | 1.03M | 1.08M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | 9.36M | -5.88M | 25.84M | 13.99M | 8.21M | 12.57M | 7.62M | 9.24M | |
|
Change in Accured Expenses
|
| 17.35M | 0.62M | -0.30M | -0.02M | 5.28M | 0.87M | -1.27M | 0.95M | 13.85M | 1.12M | -1.02M | 2.64M | 51.67M | 2.40M | -0.20M | 3.13M | 21.35M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 8.65M | -3.86M | -62.35M | 52.99M | 19.92M | 11.09M | 8.46M | 3.79M | -48.93M | 11.34M | 12.56M | -11.92M | -8.01M | -30.92M | 9.09M | 21.49M | 18.92M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| 7.94M | 2.36M | 0.63M | 2.08M | 0.46M | 0.18M | 0.89M | 0.93M | 0.69M | | | 5.27M | 0.36M | 0.79M | | 0.32M | | | | | | | | 4.12M | | 0.36M | 0.37M | 0.00M | 1.18M | | | | 0.29M | | | | 0.06M | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.48M | -0.00M | | 0.96M | | | | |
|
Divestments
|
| | | | -941.17M | 1,586.30M | -77.46M | 180.28M | -87.42M | -14.99M | 53.08M | 65.87M | -136.78M | 18.39M | 241.45M | -687.76M | 2,086.00M | 1,176.06M | -27.78M | 269.66M | -0.70M | -19.63M | -820.72M | -654.37M | -270.17M | | -276.03M | -150.22M | 486.45M | | -92.14M | 731.86M | 212.73M | | -54.23M | 189.05M | -531.07M | | 410.54M | -591.82M | 73.87M | |
|
Change in Acquisitions & Divestments
|
| 376.81M | 31.19M | -72.02M | -560.19M | 1,177.90M | -22.11M | 250.18M | 86.45M | 522.75M | | | | | 45.12M | -184.12M | 104.41M | 603.52M | -50.01M | -166.01M | 31.43M | 2,399.46M | 21.70M | 18.14M | -12.32M | 2,338.12M | 96.11M | -264.70M | -84.24M | 2,997.97M | -111.46M | 111.64M | -94.42M | 2,054.53M | 52.35M | -521.85M | -486.02M | 3,187.89M | 492.86M | -347.94M | -42.09M | |
|
Cash from Investing Activities
|
| -73.75M | 349.90M | | | 391.03M | -80.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| 1,225.34M | | | 1,356.73M | 1,142.61M | 1,147.98M | 1,150.20M | 1,152.46M | 1,155.54M | 1,160.44M | 1,163.67M | 1,168.17M | 1,171.43M | 810.15M | 1,140.39M | 1,106.55M | -589.86M | 1,043.51M | 1,019.86M | 1,012.90M | 1,141.56M | 1,014.88M | 1,016.33M | 1,018.23M | -19.50M | 1,018.88M | 1,023.10M | 1,027.46M | 279.55M | 1,035.07M | 1,024.85M | 1,005.56M | -17.42M | 187.82M | 953.25M | 937.81M | 282.51M | 898.73M | 881.20M | 872.67M | |
|
Cash from Financing Activities
|
| 81.48M | 186.25M | 853.73M | -307.86M | 207.48M | -218.89M | -436.39M | 1,432.52M | -1463.51M | 140.62M | 49.31M | 284.25M | -599.33M | 745.37M | -432.49M | -591.60M | -640.70M | -474.77M | -83.03M | 14.09M | 1,090.16M | 43.99M | 796.21M | -255.38M | -49.05M | 167.44M | -579.70M | -352.24M | 257.70M | -740.37M | -374.93M | -260.71M | -71.92M | 132.18M | 362.98M | 23.12M | 217.28M | -391.64M | -191.97M | -78.41M | |
|
Dividends Paid - Common
|
| | | | 4.67M | 5.32M | 17.30M | 17.46M | 17.48M | 17.50M | 20.94M | 20.96M | 20.99M | 20.81M | 23.62M | -70.55M | -23.38M | 163.94M | -22.94M | -22.34M | -21.88M | 156.09M | -21.90M | -21.85M | -21.80M | 152.83M | -21.83M | -21.82M | -21.84M | 152.84M | -21.98M | -21.85M | -21.43M | 151.44M | -20.51M | -20.12M | -19.72M | 139.93M | -18.77M | -18.36M | -20.45M | |
|
Exchange Rate Effect
|
-0.01M | -30.99M | | -0.01M | -0.00M | -105.23M | | 0.00M | 0.00M | 46.63M | | | | | 9.28M | -17.17M | -98.92M | 192.87M | -83.73M | -3.74M | 64.78M | 65.40M | 19.86M | 4.29M | -24.22M | 7.61M | -29.95M | -67.64M | -41.70M | 47.84M | 5.81M | 18.35M | -26.11M | 23.50M | -4.23M | 2.18M | 86.28M | -87.92M | 15.85M | 44.69M | -7.51M | |
|
Change in Cash
|
0.02M | 26.57M | 514.85M | 0.01M | -0.00M | -985.96M | -231.67M | 0.01M | 0.00M | -1105.78M | 299.55M | -84.61M | -492.48M | 789.92M | 553.10M | -592.68M | 1,593.71M | -1045.35M | -587.44M | 251.84M | -57.77M | 1,128.96M | -705.25M | 188.85M | -464.43M | -130.18M | -77.36M | -756.14M | 137.53M | 609.02M | -749.53M | 452.06M | -42.04M | -104.78M | 101.98M | 642.20M | -308.92M | -18.98M | 97.56M | -638.37M | 39.88M | |
|
Free Cash Flow
|
| 27.51M | 34.51M | 4.99M | 88.39M | 50.75M | 54.48M | 83.44M | 36.97M | 67.23M | 90.05M | 54.37M | 68.75M | 83.51M | 40.35M | 61.40M | 198.23M | -51.26M | -1.16M | 68.96M | 85.61M | 34.73M | 51.62M | 42.72M | 85.34M | 71.67M | 61.17M | 41.42M | 45.02M | 71.66M | 77.16M | 76.78M | 32.05M | 114.30M | 28.26M | 88.00M | 112.74M | 36.43M | 62.82M | 100.73M | 51.94M | |
|
Net Cash Flow
|
| 35.24M | 570.65M | 858.72M | -219.48M | 649.26M | -244.50M | -352.95M | 1,469.48M | -1396.28M | 230.66M | 103.68M | 353.00M | -515.82M | 785.72M | -371.10M | -393.37M | -691.96M | -475.93M | -14.07M | 99.70M | 1,124.90M | 95.61M | 838.93M | -170.04M | 22.62M | 228.61M | -538.28M | -307.22M | 329.36M | -663.21M | -298.15M | -228.66M | 42.38M | 160.44M | 450.97M | 135.87M | 253.71M | -328.82M | -91.24M | -26.47M | |