|
Net Income
|
-8.00M | 11.00M | 7.00M | 213.00M | | | | | 151.00M | -3.00M | 88.00M | -1529.00M | 31.00M | -45.00M | 319.00M | 458.00M | 168.00M | 68.00M | -135.00M | 72.00M | 207.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 23.00M | 53.00M | 60.00M | 56.00M | 56.00M | 53.00M | 55.00M | 52.00M | 46.00M |
|
Deferred Taxes
|
-121.00M | 1.00M | -30.00M | 124.00M | 13.00M | -59.00M | 16.00M | -31.00M | 2.00M | -144.00M | 134.00M | -40.00M | 16.00M | -4.00M | 57.00M | | | -85.00M | -70.00M | 4.00M | 110.00M |
|
Gains from Investment Securities
|
8.00M | -18.00M | -9.00M | 329.00M | 9.00M | -47.00M | -13.00M | 5.00M | 164.00M | 431.00M | | -795.00M | -17.00M | -23.00M | 42.00M | | | -32.00M | -37.00M | 3.00M | -46.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | 2.00M | | | | 1.00M | | | |
|
Cash from Operations
|
276.00M | 14.00M | 175.00M | -3.00M | 221.00M | 134.00M | 376.00M | 37.00M | 196.00M | 11.00M | 342.00M | -362.00M | -1.00M | 180.00M | 173.00M | | | 10.00M | 119.00M | -184.00M | 489.00M |
|
Amortizatization of Intangibles
|
44.00M | 33.00M | 40.00M | 46.00M | 46.00M | 47.00M | 66.00M | 63.00M | 51.00M | 42.00M | 69.00M | -68.00M | 25.00M | 47.00M | 35.00M | 28.00M | 30.00M | 30.00M | 26.00M | 18.00M | 27.00M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | 27.00M | 89.00M | 74.00M | 56.00M | 56.00M | 69.00M | 72.00M | 69.00M | 67.00M |
|
Change in Receivables
|
15.00M | -40.00M | 26.00M | -18.00M | 16.00M | -66.00M | -14.00M | -51.00M | -7.00M | 25.00M | -35.00M | 315.00M | 5.00M | 23.00M | -11.00M | | | 27.00M | -23.00M | 126.00M | -46.00M |
|
Change in Inventory
|
-43.00M | 34.00M | 76.00M | 30.00M | -73.00M | 40.00M | -25.00M | 46.00M | -21.00M | -2.00M | -71.00M | 149.00M | 11.00M | -9.00M | -89.00M | | | 6.00M | -83.00M | 5.00M | 43.00M |
|
Change in Account Payables
|
153.00M | -208.00M | 10.00M | 47.00M | -94.00M | -41.00M | -13.00M | 1.00M | -37.00M | 9.00M | -2.00M | | | | | | | | | | |
|
Change in Accured Expenses
|
2.00M | 10.00M | 4.00M | -16.00M | -2.00M | 3.00M | -9.00M | -15.00M | 5.00M | -1.00M | 1.00M | 305.00M | -89.00M | -89.00M | -154.00M | | | 46.00M | -67.00M | -34.00M | -60.00M |
|
Change in Taxes
|
53.00M | | | -73.00M | 30.00M | -32.00M | -21.00M | | 69.00M | 143.00M | -124.00M | | | | | | | | | | |
|
Other Working Capital Changes
|
20.00M | 9.00M | -47.00M | 71.00M | -34.00M | -3.00M | 113.00M | -13.00M | 22.00M | -79.00M | 30.00M | 73.00M | -22.00M | -45.00M | 1.00M | | | 89.00M | -22.00M | 7.00M | -187.00M |
|
Capital Expenditures
|
88.00M | 88.00M | 100.00M | 140.00M | 109.00M | 70.00M | 73.00M | 199.00M | 99.00M | 169.00M | 68.00M | -104.00M | 20.00M | 60.00M | 25.00M | | | 27.00M | 18.00M | 33.00M | 21.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 670.00M | 855.00M | | -1525.00M | | | 339.00M | | | | | | 40.00M |
|
Change in Intangibles
|
| | 14.00M | 8.00M | | | 16.00M | 35.00M | | | 15.00M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
27.00M | 38.00M | 47.00M | 42.00M | 38.00M | 62.00M | 43.00M | 37.00M | 54.00M | 38.00M | 29.00M | | | | | | | | | | |
|
Cash from Investing Activities
|
-389.00M | -14.00M | 59.00M | 841.00M | -130.00M | 3.00M | -46.00M | -742.00M | 583.00M | 707.00M | -71.00M | -1587.00M | -38.00M | -108.00M | 265.00M | | | -54.00M | -68.00M | -46.00M | -42.00M |
|
Other financing activities
|
-1.00M | 731.00M | | 9.00M | | 82.00M | | | -3.00M | | | 62.00M | 1.00M | 6.00M | -6.00M | | | 45.00M | 9.00M | | 20.00M |
|
Cash from Financing Activities
|
315.00M | -177.00M | -304.00M | -680.00M | -222.00M | -6.00M | -34.00M | 198.00M | -527.00M | -20.00M | -4.00M | 977.00M | | -62.00M | -259.00M | | | -723.00M | -96.00M | 45.00M | -85.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | 19.00M | 39.00M | | | 86.00M | | | |
|
Change in Cash
|
202.00M | -177.00M | -70.00M | 158.00M | -131.00M | 131.00M | 296.00M | -507.00M | 252.00M | 698.00M | 267.00M | -972.00M | -39.00M | 10.00M | 179.00M | | | -767.00M | -45.00M | -185.00M | 362.00M |
|
Free Cash Flow
|
188.00M | -74.00M | 75.00M | -143.00M | 112.00M | 64.00M | 303.00M | -162.00M | 97.00M | -158.00M | 274.00M | -258.00M | -21.00M | 120.00M | 148.00M | | | -17.00M | 101.00M | -217.00M | 468.00M |
|
Net Cash Flow
|
202.00M | -177.00M | -70.00M | 158.00M | -131.00M | 131.00M | 296.00M | -507.00M | 252.00M | 698.00M | 267.00M | -972.00M | -39.00M | 10.00M | 179.00M | | | -767.00M | -45.00M | -185.00M | 362.00M |