|
Net Income
|
64.10M | 51.20M | 37.90M | 61.50M | 62.10M | 22.60M | -17.20M | -93.50M | 12.00M | 17.30M | 9.90M | 11.10M | 12.70M | 43.30M | 4.50M | 2.60M | -2.00M | 73.50M | 43.80M | 51.90M | 21.50M | -217.40M | 23.60M | -1151.60M | 8.20M | 1.20M | 18.00M | 26.40M | -30.30M |
|
Depreciation and Depletion
|
| 10.30M | 9.80M | 10.00M | 10.00M | 9.20M | 9.50M | 10.10M | 11.90M | 10.90M | 10.30M | 9.60M | 9.50M | 11.40M | 7.80M | 8.30M | 7.80M | 7.90M | 8.50M | 9.40M | 8.90M | 9.20M | 9.50M | 11.60M | 10.50M | 9.20M | 9.10M | 10.80M | 10.10M |
|
Share-based Compensation
|
3.70M | 3.80M | 4.10M | 4.80M | 3.60M | 5.90M | 6.00M | 5.70M | 5.00M | 5.90M | 6.40M | 7.90M | 7.30M | 6.60M | 7.50M | 8.30M | 7.30M | 7.40M | 15.00M | 5.20M | 6.00M | 4.50M | 11.00M | 5.30M | 9.80M | 9.20M | 7.10M | 9.70M | 10.40M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | 1.00M | 37.00M | | | 0.70M | -17.80M | | | -26.30M |
|
Gains from Investment Securities
|
| 3.00M | 14.40M | -2.20M | 29.10M | 18.20M | -3.80M | -3.90M | 23.70M | 12.10M | 5.20M | 5.60M | 14.10M | -0.20M | 7.60M | 10.70M | 11.30M | 6.40M | 7.60M | 4.50M | 6.80M | 3.70M | 11.50M | 8.00M | 25.00M | 10.30M | 3.80M | 5.20M | 15.60M |
|
Asset Writedowns and Impairment
|
| | | | 4.50M | 1.90M | 6.10M | 5.50M | 8.50M | 12.50M | 2.90M | 1.20M | 5.30M | 9.00M | 3.90M | 1.00M | 0.90M | 0.60M | 2.00M | | | 254.80M | 4.50M | 1,153.80M | | | 1.30M | | |
|
Cash from Operations
|
| 189.60M | -9.00M | 121.70M | 97.80M | 187.00M | -62.30M | 4.70M | 148.10M | 193.40M | 16.60M | 120.70M | 88.30M | 136.00M | 3.50M | 22.20M | 46.70M | 110.30M | 3.10M | 75.10M | 95.50M | 102.00M | 40.30M | 93.10M | 70.70M | 132.40M | 0.30M | 88.70M | 78.70M |
|
Amortizatization of Intangibles
|
| -68.00M | 22.50M | -6.40M | 13.10M | 10.40M | 7.80M | 7.40M | 7.90M | 7.40M | 7.20M | 7.10M | 7.00M | 7.00M | 6.40M | 4.80M | 6.50M | 6.60M | 6.50M | 6.60M | 6.80M | 7.10M | 7.30M | 7.70M | 8.10M | 8.30M | 8.40M | 8.80M | 8.60M |
|
Amortization of Deferred Charges
|
| | 9.80M | 35.20M | 22.30M | 22.20M | 22.50M | 22.80M | 22.70M | 22.20M | 21.00M | 21.00M | 20.60M | 20.20M | 23.50M | 26.80M | 27.90M | 27.80M | 27.90M | 24.10M | 23.90M | 23.70M | 22.60M | 22.40M | 18.70M | 18.60M | 18.80M | 19.00M | 19.10M |
|
Depreciation & Amortization (CF)
|
| 10.30M | 9.80M | 10.00M | 10.00M | 9.20M | 9.50M | 10.10M | 11.90M | 10.90M | 10.30M | 9.60M | 9.50M | 11.40M | 7.80M | 8.30M | 7.80M | 7.90M | 8.50M | 9.40M | 8.90M | 9.20M | 9.50M | 11.60M | 10.50M | 9.20M | 9.10M | 10.80M | 10.10M |
|
Change in Receivables
|
| -0.50M | -1.20M | 17.30M | -4.50M | -14.90M | -66.90M | -59.20M | 61.80M | -7.60M | 5.10M | -3.60M | 13.60M | 28.10M | 16.20M | 40.40M | 19.90M | -5.50M | 8.50M | 15.50M | 9.00M | -16.00M | 16.30M | -21.40M | 6.00M | -10.90M | 21.30M | 15.90M | -13.60M |
|
Change in Inventory
|
| -18.80M | 7.70M | -6.00M | 2.80M | -3.00M | 36.70M | -27.30M | -26.20M | 4.90M | 20.40M | 27.50M | 19.20M | -1.10M | 20.30M | 9.20M | 6.40M | 4.00M | 7.10M | -3.20M | -13.30M | -25.70M | 12.20M | -1.20M | 0.60M | -15.20M | 10.10M | 13.40M | 11.10M |
|
Change in Account Payables
|
| 25.20M | -39.40M | 15.00M | -8.50M | 25.00M | -10.70M | -66.40M | 27.80M | 70.90M | -27.60M | 4.10M | -16.40M | 19.60M | -2.50M | 8.40M | 5.40M | 33.20M | -38.10M | -9.00M | -6.10M | 6.90M | -2.70M | -2.30M | -2.50M | 6.30M | -15.10M | 5.10M | -15.90M |
|
Change in Accured Expenses
|
| 43.40M | -11.80M | 22.20M | 8.30M | 25.80M | -118.80M | 28.00M | 90.00M | 10.80M | -37.90M | 3.70M | 15.50M | 53.00M | -51.50M | -29.40M | -28.80M | -23.30M | -41.30M | 14.10M | 1.10M | 14.10M | 4.30M | 52.40M | 42.80M | 35.00M | 0.80M | 43.70M | 50.50M |
|
Other Working Capital Changes
|
| -7.00M | 24.70M | 3.30M | 10.90M | -30.30M | -11.40M | 14.40M | 30.80M | -31.30M | 7.90M | -0.70M | 16.20M | -11.90M | 16.80M | 0.60M | 4.30M | -10.00M | -1.30M | 3.40M | -7.50M | 2.10M | 3.80M | -0.10M | 9.20M | -6.20M | 7.80M | -3.50M | -5.80M |
|
Capital Expenditures
|
| 32.00M | 15.60M | 26.50M | 19.80M | 15.90M | 13.60M | 7.80M | 13.20M | 13.10M | 8.30M | 20.20M | 17.50M | 8.70M | 19.80M | 12.10M | 26.90M | 16.90M | 17.50M | 14.10M | 18.40M | 8.20M | 11.00M | 6.80M | 7.40M | 8.60M | 5.90M | 12.30M | 10.80M |
|
Sales of Property, Plant and Equipment
|
| | 0.30M | 0.10M | 1.20M | | | | | 5.30M | | | | | | | | 1.70M | | | | 6.10M | | | | 0.10M | 0.50M | | |
|
Acquisitions
|
| | | | | | 41.60M | -0.90M | | | | | | 2.10M | | | 126.40M | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | 312.50M | 30.00M | -1.20M | 31.00M | 14.10M | | 10.70M | | | | | | | | | |
|
Cash from Investing Activities
|
| -35.00M | -15.30M | -26.60M | -20.70M | -15.80M | -51.40M | -3.00M | -9.60M | -5.10M | -5.50M | -17.30M | -3.10M | 288.60M | 5.10M | -591.60M | -69.70M | -1.10M | -22.00M | -2.80M | -25.00M | -12.60M | -10.70M | -5.90M | -30.60M | -7.40M | -8.80M | -17.10M | -9.70M |
|
Other financing activities
|
| | 24.30M | -24.30M | 144.40M | -142.00M | 5.50M | 11.80M | -0.10M | | 6.20M | 0.10M | -4.00M | -2.20M | | | | | | 1.60M | -1.40M | -0.10M | -0.60M | -0.20M | | | | | |
|
Cash from Financing Activities
|
| -154.60M | 24.30M | -95.10M | 111.20M | -148.10M | 258.50M | 474.60M | -244.40M | 3.80M | -469.60M | 6.50M | -4.30M | 1.80M | 5.30M | 1.80M | 73.70M | -68.30M | -1.50M | 2.60M | 114.50M | 3.30M | -2.60M | 0.30M | -100.50M | -0.90M | -17.60M | -86.40M | -41.70M |
|
Dividends Paid - Common
|
| 154.60M | | | 45.70M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | 4.90M | -5.10M | -2.40M | -7.50M | -15.70M | -4.00M | 10.80M | 2.80M | 4.00M | 8.40M | -9.20M | 12.40M | -5.30M | -2.50M | -1.30M | -8.40M | -12.50M | 23.10M | -18.50M | 0.20M | 15.50M | -46.30M | 34.30M | 48.10M | -4.00M |
|
Change in Cash
|
| | | | 193.20M | 18.00M | 142.40M | 468.80M | -121.60M | 188.10M | -447.70M | 112.70M | 84.90M | 434.80M | 4.70M | -555.20M | 45.40M | 38.40M | -21.70M | 66.50M | 172.50M | 115.80M | 8.50M | 87.70M | -44.90M | 77.80M | 8.20M | 33.30M | 23.30M |
|
Beginning Cash Balance
|
| | | | | 193.20M | 211.20M | 353.60M | 822.40M | 700.80M | 888.90M | 441.20M | 553.90M | 638.80M | 1,073.60M | 1,078.30M | 523.10M | 568.50M | 606.90M | 585.20M | 651.70M | 824.20M | 940.00M | 948.50M | 1,036.20M | 991.30M | 1,069.10M | 1,077.30M | 1,110.60M |
|
Free Cash Flow
|
| 157.60M | -24.60M | 95.20M | 78.00M | 171.10M | -75.90M | -3.10M | 134.90M | 180.30M | 8.30M | 100.50M | 70.80M | 127.30M | -16.30M | 10.10M | 19.80M | 93.40M | -14.40M | 61.00M | 77.10M | 93.80M | 29.30M | 86.30M | 63.30M | 123.80M | -5.60M | 76.40M | 67.90M |
|
Net Cash Flow
|
| | | | 188.30M | 23.10M | 144.80M | 476.30M | -105.90M | 192.10M | -458.50M | 109.90M | 80.90M | 426.40M | 13.90M | -567.60M | 50.70M | 40.90M | -20.40M | 74.90M | 185.00M | 92.70M | 27.00M | 87.50M | -60.40M | 124.10M | -26.10M | -14.80M | 27.30M |