|
Net Income
|
0.00M | 2.28M | -11.25M | -5.81M | -4.74M | 74.33M | 58.48M | -13.75M | -85.06M | 1.39M | 23.77M | 49.36M | 330.37M | 101.18M | 98.97M | 157.44M |
|
Depreciation and Depletion
|
7.21M | 6.70M | 6.60M | 7.00M | 5.71M | 5.27M | 5.06M | 6.41M | 7.25M | 8.36M | 9.36M | 10.70M | 12.63M | 15.64M | 17.93M | 16.78M |
|
Share-based Compensation
|
44.30M | 31.27M | 22.80M | 20.64M | 21.60M | 28.76M | 48.75M | 55.98M | 39.83M | 44.28M | 32.00M | 121.69M | 171.45M | 131.20M | 93.77M | 103.36M |
|
Deferred Taxes
|
7.36M | 17.88M | 17.10M | -11.46M | 2.63M | 10.84M | 20.96M | 31.02M | 3.37M | 0.65M | -11.32M | 36.18M | 53.98M | 32.80M | -11.43M | -17.62M |
|
Gains from Sales and Divestitures
|
0.48M | 0.68M | 1.79M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.91M | 1.96M | 0.66M | -4.96M | 0.74M | 58.60M | 31.95M | 27.30M | 31.89M | 17.13M | 9.58M | 28.89M | | | | |
|
Non-cash Items
|
0.39M | 0.17M | 0.50M | | | | | | | | | | | | | |
|
Cash from Operations
|
-115.95M | -26.27M | 205.33M | -211.78M | 42.16M | -50.07M | 379.52M | -3.23M | 203.00M | 509.80M | 67.80M | 779.76M | 707.09M | -224.91M | 275.63M | 313.25M |
|
Amortization of Goodwill
|
| | 120.30M | 5.51M | | | | 82.90M | 114.36M | | | | | | | |
|
Amortizatization of Intangibles
|
2.46M | 6.47M | 7.26M | 6.94M | 7.99M | 9.27M | 7.66M | 21.21M | 15.40M | 10.46M | | | 30.08M | 15.38M | 19.44M | 10.29M |
|
Depreciation & Amortization (CF)
|
7.21M | 6.70M | 6.60M | 7.00M | 5.71M | 5.27M | 5.06M | 6.41M | 7.25M | 8.36M | 9.36M | 10.70M | 12.63M | 15.64M | 17.93M | 16.78M |
|
Change in Receivables
|
2.01M | 19.50M | 8.24M | 17.44M | 26.27M | | | | | | | | | | | |
|
Change in Account Payables
|
38.32M | -27.61M | -22.83M | 24.72M | -33.56M | -19.78M | 24.04M | -8.01M | -29.35M | -10.73M | -1.14M | 11.08M | -5.34M | -8.62M | -3.64M | 4.88M |
|
Change in Accured Expenses
|
47.12M | 7.83M | -38.69M | 23.42M | 32.23M | 67.25M | 19.09M | 30.40M | 110.19M | -60.19M | -29.28M | 132.77M | 330.88M | -296.37M | -74.69M | 56.60M |
|
Other Working Capital Changes
|
-34.63M | 7.82M | -6.78M | 15.36M | 3.73M | -3.79M | -3.60M | 20.99M | -3.94M | 3.76M | -0.12M | -4.02M | 34.91M | 5.22M | -28.76M | 66.17M |
|
Capital Expenditures
|
3.65M | 11.75M | 7.65M | 2.13M | 5.48M | 7.39M | 5.91M | 11.02M | 7.99M | 15.80M | 6.52M | 17.58M | 20.58M | 30.60M | 10.05M | 15.50M |
|
Sales of Property, Plant and Equipment
|
| | | | 0.25M | | | | | | | | | | | |
|
Acquisitions
|
| 186.85M | 0.06M | | 24.73M | | 11.74M | 72.71M | | | 19.67M | 417.41M | | 96.50M | | 16.27M |
|
Divestments
|
| | | | 0.25M | 2.00M | 1.50M | | | | 52.88M | | | | | |
|
Cash from Investing Activities
|
-3.65M | -198.60M | -7.70M | -2.13M | -29.95M | -5.39M | -16.15M | -83.73M | -7.99M | -15.80M | 26.69M | -435.00M | -20.58M | -127.10M | -10.05M | -31.77M |
|
Other financing activities
|
-2.94M | | | 22.21M | 85.12M | -9.00M | -106.79M | 9.06M | -11.50M | 6.28M | 15.81M | 12.56M | 16.13M | 44.80M | 0.54M | -2.36M |
|
Cash from Financing Activities
|
113.29M | 234.21M | -162.69M | 234.28M | 5.80M | -52.02M | -188.96M | -111.56M | -233.12M | -476.77M | 104.66M | -87.56M | -223.12M | -250.06M | -249.59M | -180.61M |
|
Dividends Paid - Common
|
| | | | | | | | 18.98M | 47.16M | 35.59M | 28.17M | 99.35M | 107.53M | 84.44M | 73.73M |
|
Exchange Rate Effect
|
0.40M | -0.16M | -0.13M | -0.02M | 0.30M | -0.34M | -0.37M | -2.05M | 1.53M | -0.65M | 0.51M | 0.70M | -0.36M | -3.27M | 1.48M | -1.14M |
|
Change in Cash
|
-5.91M | 9.17M | 34.81M | 20.35M | 18.31M | -107.82M | 174.04M | -200.56M | -36.58M | 16.57M | 199.65M | 257.92M | 463.03M | -605.34M | 17.47M | 99.74M |
|
Free Cash Flow
|
-119.60M | -38.02M | 197.69M | -213.91M | 36.69M | -57.46M | 373.61M | -14.24M | 195.01M | 493.99M | 61.28M | 762.18M | 686.51M | -255.51M | 265.58M | 297.76M |
|
Net Cash Flow
|
-6.31M | 9.34M | 34.94M | 20.36M | 18.01M | -107.47M | 174.41M | -198.51M | -38.11M | 17.22M | 199.15M | 257.21M | 463.39M | -602.07M | 15.99M | 100.88M |