|
Net Income
|
-127.20M | 45.97M | 57.34M | 67.27M | 70.53M | 73.63M | 83.72M | 87.80M | 93.95M | 118.39M | 112.63M | 96.95M | 167.92M | 175.65M | 128.40M | 115.53M |
|
Depreciation and Depletion
|
7.27M | 6,917.00M | 6.70M | 6.93M | 7.15M | 8.30M | 9.60M | 9.40M | 9.00M | 8.00M | 7.70M | 7.60M | 9.00M | 9.80M | 8.70M | 12.60M |
|
Share-based Compensation
|
1.89M | 2.42M | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-5.38M | -3.74M | -3.76M | -1.13M | 5.53M | 3.67M | 0.33M | 3.16M | 40.63M | -18.54M | 1.67M | -7.93M | 12.41M | 2.22M | 2.73M | -12.27M |
|
Gains from Investment Securities
|
2.13M | 1.01M | 2.17M | 4.50M | 3.88M | 3.36M | 4.62M | 3.41M | 4.66M | 5.77M | 44.95M | 9.49M | 7.76M | 9.26M | 8.72M | 14.74M |
|
Asset Writedowns and Impairment
|
2.03M | 1.53M | 0.81M | | 0.43M | | | | | | | | | | | |
|
Change in Interest Receivables
|
1.93M | -0.54M | -0.60M | -0.65M | -1.05M | -0.79M | 0.54M | 1.32M | 2.56M | 1.83M | -2.44M | -8.47M | -4.46M | 9.91M | 7.06M | 4.95M |
|
Change in Loans
|
100.57M | 19.32M | 22.68M | 38.68M | 32.45M | 14.02M | 12.80M | 37.01M | 26.39M | 37.39M | 17.20M | 89.13M | 49.53M | 20.52M | 22.89M | 62.42M |
|
Cash from Operations
|
23.51M | 92.26M | 93.83M | 108.29M | 119.92M | 101.67M | 114.87M | 127.31M | 117.22M | 155.72M | 136.93M | 103.30M | 156.81M | 200.31M | 173.40M | 426.38M |
|
Amortization of Goodwill
|
152.50M | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
-3.61M | -9.98M | -12.68M | -16.55M | -12.94M | -10.46M | -10.61M | -10.83M | -9.95M | -8.54M | 8.43M | -10.06M | -15.84M | -12.67M | 10.49M | 13.09M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | 8.43M | 9.01M | | | | |
|
Depreciation & Amortization (CF)
|
12.38M | 10.75M | 9.66M | 9.33M | 8.78M | 11.13M | 13.71M | 12.76M | 11.62M | 10.10M | 10.39M | 11.01M | 12.66M | 13.08M | 11.70M | 41.50M |
|
Change in Accured Expenses
|
-6.49M | -5.08M | -9.47M | -4.11M | 0.17M | 7.72M | 5.37M | -2.77M | 6.14M | 4.82M | 25.31M | 59.88M | -48.11M | 60.54M | -29.01M | 17.32M |
|
Capital Expenditures
|
8.12M | 8.51M | 8.55M | 7.66M | 7.71M | 16.44M | 5.91M | 5.00M | 3.23M | 3.16M | 4.88M | 12.82M | 13.80M | 9.41M | 7.49M | 1.31M |
|
Sales of Property, Plant and Equipment
|
4.02M | 8.41M | 15.75M | 16.48M | 13.69M | 6.49M | 4.44M | 6.11M | 20.77M | 7.96M | 1.35M | 3.61M | 1.37M | 16.16M | 4.34M | 0.71M |
|
Acquisitions
|
| | 7.25M | | | 68.65M | -25.86M | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
281.51M | 506.60M | 421.37M | 488.59M | 351.47M | 207.53M | 212.09M | 211.44M | 220.14M | 196.69M | 223.81M | 350.33M | 393.17M | 278.78M | 189.54M | 566.94M |
|
Cash from Investing Activities
|
-366.36M | -88.50M | -279.43M | -185.11M | -259.34M | -74.55M | -408.68M | -580.80M | -306.34M | 46.70M | 42.87M | -504.37M | -716.57M | -647.56M | -469.60M | 507.67M |
|
Other financing activities
|
672.84M | -21.44M | 278.86M | 271.67M | -226.50M | -179.89M | 131.46M | 629.64M | 160.54M | 115.96M | 272.49M | 977.44M | 1,396.18M | -670.99M | -270.51M | -291.62M |
|
Long-Term Debt Issuances
|
106.00M | 245.80M | 236.30M | | 301.00M | 595.06M | 694.94M | 355.00M | 347.00M | 695.00M | 1,243.00M | 2,430.00M | 913.68M | 3,982.10M | 534.81M | 635.90M |
|
Long-Term Debt Repayments
|
204.34M | 322.04M | 280.09M | 55.70M | 79.09M | 289.76M | 549.93M | 485.20M | 539.75M | 804.38M | 1,549.55M | 2,286.72M | | 3,252.56M | 58.44M | 1,390.03M |
|
Short-Term Debt issuances
|
-150.11M | 46.69M | -5.71M | -61.22M | 178.71M | -112.17M | 52.78M | 35.31M | 322.51M | -190.86M | -10.59M | -294.03M | -8.44M | -18.95M | 156.30M | 18.60M |
|
Shares Issued
|
| 0.05M | 3.18M | 6.09M | 1.24M | 1.34M | 3.17M | 6.20M | 2.95M | 1.71M | 2.23M | 0.45M | 0.89M | | 0.79M | |
|
Shares Repurchased
|
0.12M | 0.19M | 4.14M | 9.42M | 5.90M | 3.55M | | 1.56M | 0.44M | 13.17M | 19.87M | 21.16M | 20.71M | 46.53M | | |
|
Dividends Paid - Common
|
24.87M | 24.98M | 26.80M | 40.73M | 32.32M | 36.12M | 41.28M | 45.37M | 59.98M | 53.60M | 72.81M | 65.82M | 71.48M | 72.02M | 72.45M | 100.96M |
|
Cash from Financing Activities
|
398.04M | -75.27M | 203.00M | 111.01M | 136.82M | -24.58M | 292.28M | 495.56M | 235.65M | -250.60M | -135.71M | 746.68M | 739.86M | -78.70M | 289.95M | -908.37M |
|
Change in Cash
|
55.20M | -71.51M | 17.40M | 34.19M | -2.60M | 2.54M | -1.54M | 42.07M | 46.54M | -48.17M | 44.09M | 345.61M | 180.11M | -525.96M | -6.25M | 25.68M |
|
Beginning Cash Balance
|
-55.20M | 71.51M | -17.40M | -34.19M | 2.60M | -2.54M | 1.54M | -42.07M | -46.54M | 48.17M | -44.09M | -345.61M | -180.11M | 525.96M | 6.25M | -25.68M |
|
Free Cash Flow
|
15.39M | 83.75M | 85.29M | 100.63M | 112.21M | 85.23M | 108.96M | 122.31M | 113.99M | 152.56M | 132.04M | 90.48M | 143.01M | 190.90M | 165.91M | 425.07M |
|
Net Cash Flow
|
55.20M | -71.51M | 17.40M | 34.19M | -2.60M | 2.54M | -1.54M | 42.07M | 46.54M | -48.17M | 44.09M | 345.61M | 180.11M | -525.96M | -6.25M | 25.68M |