|
Net Income
|
150.00M | 272.00M | 258.00M | 236.00M | 311.00M | 548.00M | 668.00M | 671.00M |
|
Depreciation and Depletion
|
31.00 | | | | | 27.00M | | |
|
Share-based Compensation
|
7.00M | 6.00M | 7.00M | 8.00M | 8.00M | 5.00M | 5.00M | 5.00M |
|
Gains from Investment Securities
|
-1.00M | 18.00M | -12.00M | -8.00M | -15.00M | -11.00M | -38.00M | -42.00M |
|
Asset Writedowns and Impairment
|
1.00M | 3.00M | 222.00M | 117.00M | 100.00M | 9.00M | 1.00M | 20.00M |
|
Cash from Operations
|
319.00M | 485.00M | 490.00M | 566.00M | 468.00M | 847.00M | 786.00M | 779.00M |
|
Amortizatization of Intangibles
|
12.00 | | | | | 16.00M | | |
|
Depreciation & Amortization (CF)
|
180.00M | 176.00M | 165.00M | 175.00M | 156.00M | 154.00M | 178.00M | 200.00M |
|
Change in Receivables
|
-32.00M | 26.00M | -165.00M | 28.00M | -224.00M | -70.00M | -97.00M | -120.00M |
|
Change in Inventory
|
-50.00M | -123.00M | -20.00M | -135.00M | -70.00M | -32.00M | -221.00M | -149.00M |
|
Change in Account Payables
|
38.00M | 6.00M | 21.00M | 39.00M | 58.00M | | 42.00M | 4.00M |
|
Change in Taxes
|
70.00M | 53.00M | -19.00M | 125.00M | 115.00M | 186.00M | 194.00M | 229.00M |
|
Capital Expenditures
|
143.00M | 101.00M | 64.00M | 133.00M | 193.00M | 138.00M | 197.00M | 322.00M |
|
Sales of Property, Plant and Equipment
|
2.00M | 18.00M | 2.00M | 1.00M | 5.00M | 1.00M | 13.00M | 6.00M |
|
Cash from Investing Activities
|
-229.00M | -112.00M | -65.00M | -310.00M | -348.00M | -503.00M | -483.00M | -682.00M |
|
Cash from Financing Activities
|
-68.00M | -308.00M | -334.00M | -4.00M | -32.00M | -327.00M | -45.00M | 222.00M |
|
Dividends Paid - Common
|
61.00M | 58.00M | 52.00M | 57.00M | 55.00M | 61.00M | 80.00M | 78.00M |
|
Exchange Rate Effect
|
1.00M | 1.00M | | 2.00M | 10.00M | 3.00M | -1.00M | 1.00M |
|
Change in Cash
|
-20.00M | -5.00M | -3.00M | 174.00M | -9.00M | -114.00M | 17.00M | 85.00M |
|
Beginning Cash Balance
|
61.00M | 37.00M | 30.00M | 29.00M | 205.00M | 184.00M | 68.00M | 87.00M |
|
Free Cash Flow
|
176.00M | 384.00M | 426.00M | 433.00M | 275.00M | 709.00M | 589.00M | 457.00M |
|
Net Cash Flow
|
22.00M | 65.00M | 91.00M | 252.00M | 88.00M | 17.00M | 258.00M | 319.00M |