|
Net Income
|
62.84M | 93.24M | 115.84M | 128.39M | 154.48M | 170.96M | 201.59M | 230.99M | 267.72M | 271.94M | 273.98M | 329.70M | 409.90M | 443.30M | 329.70M | 418.90M | 316.10M |
|
Depreciation and Depletion
|
42.03M | 42.11M | 43.54M | 46.84M | 48.21M | 47.14M | 50.32M | 53.40M | 54.70M | 53.50M | 69.31M | 76.11M | 75.50M | 74.90M | 83.50M | 93.70M | 112.20M |
|
Share-based Compensation
|
4.12M | 6.44M | 8.53M | 9.50M | 10.24M | 11.70M | 10.84M | 10.64M | 13.52M | 12.16M | 13.43M | 15.41M | 21.80M | 22.10M | 19.40M | 23.00M | 19.00M |
|
Deferred Taxes
|
-4.69M | -2.94M | 2.01M | 0.21M | -0.15M | 4.70M | -0.20M | -10.07M | 6.89M | -25.25M | 6.19M | -2.27M | -22.90M | -12.30M | -47.90M | -27.90M | -58.70M |
|
Gains from Sales and Divestitures
|
| | 0.04M | 64.27M | 215.33M | 133.64M | 202.40M | 302.80M | | | | | | | | | |
|
Gains from Investment Securities
|
29.80M | 28.57M | 2.50M | 4.45M | 3.87M | 3.47M | 3.40M | 6.16M | 97.06M | 75.81M | 54.74M | 69.52M | 101.80M | 120.50M | 165.20M | 91.70M | 106.40M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 151.30M | | 81.10M |
|
Non-cash Items
|
| 39.46M | 1.28M | 2.18M | 2.22M | 99.71M | 2.31M | 135.70M | | | | | | | | | |
|
Cash from Operations
|
251.47M | 193.51M | 113.88M | 185.80M | 221.88M | 182.37M | 249.59M | 384.29M | 360.75M | 364.81M | 337.37M | 539.37M | 555.50M | 297.20M | 306.80M | 569.90M | 662.00M |
|
Amortizatization of Intangibles
|
| | | | | | | | 10.31M | 7.79M | 18.38M | 19.51M | 23.80M | 33.90M | 35.70M | 34.50M | 30.70M |
|
Depreciation & Amortization (CF)
|
44.53M | 45.01M | 48.51M | 53.63M | 54.13M | 53.14M | 63.14M | 64.10M | 64.99M | 61.28M | 69.31M | 76.11M | 75.50M | 74.90M | 83.50M | 93.70M | 112.20M |
|
Change in Receivables
|
-126.72M | 0.08M | 2.91M | 0.49M | 11.91M | 5.04M | 25.65M | -15.79M | 17.70M | 10.37M | 11.04M | -15.21M | 52.30M | 19.30M | 71.60M | 53.10M | -83.20M |
|
Change in Inventory
|
-40.04M | 9.92M | 25.67M | 21.97M | -9.37M | 37.18M | 52.66M | -23.19M | 15.61M | 29.77M | 104.83M | -20.96M | 98.30M | 285.90M | 26.70M | -27.50M | -109.30M |
|
Change in Account Payables
|
| | | | | | | | | | | | 139.30M | 66.30M | -149.90M | 24.30M | -86.60M |
|
Change in Accured Expenses
|
-27.22M | 55.51M | -17.30M | 28.66M | 18.96M | 1.47M | 56.95M | 30.61M | 59.86M | 47.46M | 30.46M | 39.54M | 56.10M | 23.20M | -23.00M | 10.60M | 13.40M |
|
Other Working Capital Changes
|
4.36M | -3.06M | 7.14M | 6.74M | 6.83M | 3.25M | 0.61M | 0.91M | 3.42M | 11.74M | -9.75M | -11.83M | -3.00M | 30.20M | -17.80M | -19.90M | -28.40M |
|
Capital Expenditures
|
37.94M | 48.70M | 57.45M | 43.24M | 49.43M | 71.14M | 56.37M | 50.72M | 58.28M | 90.12M | 92.88M | 78.07M | 104.00M | 143.50M | 149.50M | 103.50M | 83.70M |
|
Sales of Property, Plant and Equipment
|
0.21M | 0.57M | 0.65M | 0.49M | 0.41M | 0.48M | 0.18M | 0.31M | 0.20M | 0.15M | 4.67M | 0.22M | 1.00M | 0.20M | 7.10M | 4.30M | 0.80M |
|
Acquisitions
|
6.40M | 9.66M | 15.15M | 9.66M | 2.10M | 0.71M | 198.33M | | 24.18M | 31.20M | 697.47M | 138.22M | 24.90M | 402.40M | 21.00M | 0.80M | 4.20M |
|
Divestments
|
| | | | | | | 1.50M | | | 12.94M | | 26.60M | 4.60M | 5.30M | 40.00M | 9.70M |
|
Cash from Investing Activities
|
-45.96M | -60.81M | -69.28M | -47.32M | -44.77M | -65.70M | -254.52M | -48.91M | -83.76M | -127.92M | -772.94M | -216.08M | -128.50M | -548.30M | -157.70M | -59.70M | -77.40M |
|
Other financing activities
|
7.40M | 3.40M | 22.87M | 29.59M | 8.34M | 8.86M | 8.46M | 19.03M | | | | | | | -1.50M | -5.30M | -4.20M |
|
Cash from Financing Activities
|
-121.31M | -142.29M | -140.10M | -93.04M | -118.30M | 17.02M | -181.82M | -182.93M | -245.27M | -252.07M | 299.50M | 2.35M | -503.70M | 42.20M | -147.50M | -505.10M | -446.10M |
|
Dividends Paid - Common
|
21.40M | 23.72M | 24.97M | 26.23M | 32.50M | 45.05M | 55.55M | 65.89M | 75.76M | 85.03M | 96.13M | 107.70M | 112.40M | 125.70M | 141.90M | 149.50M | 151.10M |
|
Exchange Rate Effect
|
4.21M | -0.82M | -0.98M | -0.46M | -1.67M | -1.80M | -1.85M | -5.16M | 4.98M | -5.94M | -1.22M | 2.41M | 2.40M | -8.50M | 3.30M | 1.30M | 3.00M |
|
Change in Cash
|
88.41M | -10.41M | -96.48M | 44.97M | 57.14M | 131.88M | -188.60M | 147.28M | 36.70M | -21.13M | -137.30M | 328.06M | -74.30M | -217.40M | 4.90M | 6.40M | 141.50M |
|
Beginning Cash Balance
|
99.36M | 187.77M | 177.37M | 80.89M | 125.86M | 182.99M | 314.87M | 126.28M | 273.56M | 310.26M | 289.12M | 151.84M | 479.90M | 405.60M | 188.20M | 193.10M | 199.50M |
|
Free Cash Flow
|
213.53M | 144.81M | 56.43M | 142.56M | 172.45M | 111.23M | 193.22M | 333.56M | 302.47M | 274.68M | 244.49M | 461.31M | 451.50M | 153.70M | 157.30M | 466.40M | 578.30M |
|
Net Cash Flow
|
84.20M | -9.59M | -95.50M | 45.43M | 58.80M | 133.68M | -186.75M | 152.44M | 31.72M | -15.20M | -136.07M | 325.65M | -76.70M | -208.90M | 1.60M | 5.10M | 138.50M |