|
Net Income
|
99.89M | 86.15M | -296.31M | 87.30M | 107.94M | 45.29M | 85.65M | 131.45M | 97.78M | -360.23M | 152.34M | 134.15M | -192.57M | -127.60M | -122.34M |
|
Depreciation and Depletion
|
21.38M | 32.19M | 40.58M | 43.38M | 40.22M | 37.92M | 63.76M | 48.39M | 43.72M | 58.82M | 74.88M | 82.73M | 49.84M | 42.99M | 51.55M |
|
Share-based Compensation
|
12.75M | 8.82M | 9.47M | 6.62M | 18.61M | 9.48M | 13.42M | 21.17M | 22.78M | 19.14M | 11.83M | 11.64M | 9.06M | 12.26M | 40.36M |
|
Deferred Taxes
|
3.83M | -10.85M | 25.61M | -9.01M | -21.46M | -22.21M | 10.17M | 23.10M | 0.45M | 71.61M | -48.25M | 13.89M | 79.45M | 64.82M | 78.01M |
|
Gains from Sales and Divestitures
|
| | 0.21M | 0.85M | 0.28M | 0.37M | 0.05M | 0.80M | 0.39M | 0.18M | | | | | |
|
Gains from Investment Securities
|
48.42M | 53.05M | -2.70M | 3.72M | -3.27M | 3.68M | 1.87M | 11.77M | 2.67M | 4.69M | 1.67M | -2.64M | 3.02M | -10.29M | 8.46M |
|
Asset Writedowns and Impairment
|
| | 376.57M | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 1.21M | 1.49M | 1.40M | 1.99M | 2.03M | 1.51M | | | | | |
|
Cash from Operations
|
25.54M | -31.62M | -67.86M | 50.73M | -56.68M | 14.07M | 113.34M | 163.55M | 21.40M | 136.53M | 172.77M | -148.45M | 206.97M | 308.47M | 503.54M |
|
Amortization of Goodwill
|
| | | | | | | | | 379.90M | | | | | |
|
Amortizatization of Intangibles
|
9.95M | 15.44M | 20.87M | 16.03M | 13.49M | 3.71M | 3.54M | 3.54M | 3.54M | 6.23M | 32.20M | 35.50M | 14.53M | 2.24M | 2.24M |
|
Amortization of Deferred Charges
|
| | | | | 2.10M | 10.97M | 17.59M | 12.07M | 13.21M | 20.15M | 5.76M | 3.70M | 5.46M | |
|
Depreciation & Amortization (CF)
|
31.33M | 47.63M | 61.46M | 59.41M | 53.70M | 41.63M | 67.30M | 51.93M | 47.27M | 65.04M | 74.88M | 82.73M | 49.84M | 42.99M | 51.55M |
|
Change in Receivables
|
22.05M | -6.66M | -50.66M | 62.99M | 186.38M | -4.73M | 184.55M | 91.06M | -3.90M | 81.98M | | | | | |
|
Change in Account Payables
|
-101.14M | -45.28M | -89.25M | 59.17M | 51.71M | 139.29M | 3.02M | -35.75M | -78.24M | 54.00M | | | | | |
|
Change in Accured Expenses
|
-10.79M | -36.65M | 2.80M | -6.51M | 2.80M | -24.43M | -32.94M | 24.51M | 28.05M | 14.85M | | | | | |
|
Other Working Capital Changes
|
-7.14M | 80.67M | 106.60M | 129.90M | 268.81M | 128.78M | 90.53M | 125.76M | 156.84M | -131.26M | 169.98M | 422.23M | -390.42M | -428.91M | -589.12M |
|
Capital Expenditures
|
25.20M | 66.75M | 41.35M | 42.36M | 75.01M | 35.91M | 15.74M | 30.28M | 77.07M | 84.20M | 54.78M | 38.59M | 59.78M | 52.95M | 37.41M |
|
Sales of Property, Plant and Equipment
|
1.81M | 10.05M | 11.76M | 2.66M | 5.33M | 4.98M | 1.90M | 2.74M | 6.39M | 12.58M | 14.55M | 7.25M | 8.60M | 10.06M | 4.75M |
|
Acquisitions
|
30.92M | 341.90M | | | | | | | | -6.61M | | | | | |
|
Change in Acquisitions & Divestments
|
7.07M | 30.19M | 16.55M | | 44.50M | | | | | | 25.20M | 24.77M | 9.49M | 13.00M | 27.61M |
|
Cash from Investing Activities
|
-70.80M | -375.22M | -16.86M | -43.57M | -26.96M | -32.41M | -13.84M | -87.13M | -70.21M | -76.06M | -46.36M | -37.34M | -65.64M | -78.25M | -40.69M |
|
Other financing activities
|
7.90M | 5.00M | 2.00M | 1.15M | 3.68M | 0.19M | 15.09M | 15.27M | 3.80M | 9.81M | 11.19M | 7.00M | 8.69M | 2.23M | 25.09M |
|
Cash from Financing Activities
|
168.32M | 139.70M | 48.53M | -55.29M | 99.30M | -41.79M | -24.19M | -75.38M | -28.98M | 21.76M | 123.34M | -54.66M | -78.90M | -109.38M | -393.35M |
|
Dividends Paid - Common
|
47.09M | | | | | | | 17.50M | 29.00M | 46.50M | 48.47M | 22.66M | 47.39M | 46.50M | 23.30M |
|
Change in Cash
|
123.07M | -267.14M | -36.18M | -48.13M | 15.66M | -60.13M | 75.30M | 1.04M | -77.78M | 82.24M | 249.75M | -240.46M | 62.44M | 120.85M | 69.51M |
|
Free Cash Flow
|
0.34M | -98.37M | -109.22M | 8.37M | -131.69M | -21.84M | 97.59M | 133.27M | -55.67M | 52.33M | 117.99M | -187.05M | 147.19M | 255.52M | 466.13M |
|
Net Cash Flow
|
123.07M | -267.14M | -36.18M | -48.13M | 15.66M | -60.13M | 75.30M | 1.04M | -77.78M | 82.24M | 249.75M | -240.46M | 62.44M | 120.85M | 69.51M |