|
Net Income
|
38.62M | 6.56M | -84.92M | -360.15M | -1.02M | 53.22M | 169.92M | 56.79M | -47.36M | -52.55M | 41.36M | 87.32M | | | | |
|
Depreciation and Depletion
|
| | | 63.40M | 42.30M | 42.50M | 59.50M | 81.50M | | | | | | | | |
|
Gains from Investment Securities
|
-0.42M | 0.19M | -0.55M | -1.19M | -1.51M | 1.45M | -3.03M | -20.60M | -12.98M | 14.96M | 24.22M | 25.15M | 23.87M | 50.64M | 34.11M | -6.58M |
|
Asset Writedowns and Impairment
|
| 1.86M | 58.03M | 352.55M | | | | | | | 3.20M | 65.40M | 85.00M | | | |
|
Cash from Operations
|
91.83M | 58.40M | 24.02M | 27.54M | 14.75M | 20.94M | 201.97M | 206.55M | 80.49M | -7.26M | 117.66M | 347.94M | -107.31M | 199.69M | 631.25M | 471.91M |
|
Amortization of Goodwill
|
| | 19.29M | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
45.16M | 77.32M | 74.48M | 72.36M | 50.97M | 53.29M | 73.76M | 104.15M | 100.48M | 118.51M | 124.00M | 117.21M | 106.08M | 99.03M | 97.55M | 93.58M |
|
Change in Receivables
|
| -7.33M | -6.70M | 4.74M | 9.19M | 24.49M | 27.48M | | | | | | | | | |
|
Change in Account Payables
|
| 5.84M | -0.84M | -1.20M | 7.73M | -0.93M | -12.18M | | | | | | | | | |
|
Change in Accured Expenses
|
| -3.77M | -1.79M | 2.34M | 2.08M | -3.17M | 32.88M | | | | | | | | | |
|
Other Working Capital Changes
|
-24.68M | 1.96M | -2.69M | 19.79M | 6.63M | 50.90M | -1.66M | -30.00M | -6.59M | 54.95M | 30.43M | -89.92M | 47.98M | 115.03M | -22.75M | -43.15M |
|
Capital Expenditures
|
5.09M | 11.99M | 4.34M | 2.52M | 1.90M | 2.08M | 236.23M | 9.23M | 4.73M | 5.83M | 11.63M | 16.02M | 21.45M | 15.43M | 10.20M | 70.50M |
|
Sales of Property, Plant and Equipment
|
| 35.40M | | | 9.11M | 154.00M | 11.08M | 27.55M | 52.13M | 0.59M | 20.01M | | | | | |
|
Acquisitions
|
| | | 9.51M | 3.89M | | 45.58M | -3.50M | 30.83M | | | | | | | |
|
Divestments
|
| | | | | | 14.00M | | | 0.75M | 20.01M | 85.89M | 58.09M | 69.65M | 23.56M | 88.78M |
|
Cash from Investing Activities
|
-5.09M | -102.00M | -4.34M | -5.86M | -5.80M | 109.81M | -880.88M | 21.82M | 78.78M | -4.49M | 8.38M | 74.52M | 38.14M | 51.22M | 17.26M | -5.11M |
|
Other financing activities
|
3.09M | 9.39M | 4.95M | 3.23M | | | | | -2.67M | -0.09M | -0.13M | -0.56M | -0.23M | -1.01M | 4.54M | -4.11M |
|
Cash from Financing Activities
|
-103.00M | 48.05M | -16.01M | -13.90M | -9.65M | 6.41M | 647.68M | -290.85M | -178.47M | -3.45M | -89.76M | -416.10M | 21.95M | -113.05M | -470.13M | -343.40M |
|
Dividends Paid - Common
|
50.35M | 55.24M | 51.36M | 32.23M | 10.03M | 10.16M | 15.14M | 46.85M | 20.68M | 8.05M | | | | | 59.52M | 102.82M |
|
Change in Cash
|
-16.27M | 4.46M | 3.68M | 7.78M | -0.69M | 137.15M | -31.24M | -62.48M | -19.20M | -15.20M | 36.28M | 6.36M | -47.22M | 137.86M | 178.38M | 123.41M |
|
Beginning Cash Balance
|
26.70M | 10.43M | 14.89M | 18.57M | 26.34M | 50.61M | 187.76M | 156.64M | 90.64M | 70.12M | 52.54M | 90.88M | 47.22M | -137.86M | -178.38M | -123.41M |
|
Free Cash Flow
|
86.73M | 46.41M | 19.68M | 25.02M | 12.85M | 18.86M | -34.26M | 197.32M | 75.76M | -13.09M | 106.03M | 331.92M | -128.76M | 184.26M | 621.05M | 401.41M |
|
Net Cash Flow
|
-16.27M | 4.46M | 3.68M | 7.78M | -0.69M | 137.15M | -31.24M | -62.48M | -19.20M | -15.20M | 36.28M | 6.36M | -47.22M | 137.86M | 178.38M | 123.41M |