|
Net Income
|
182.20M | 189.29M | 197.49M | 158.34M | 18.90M | 620.19M | -103.70M | 1,120.91M | 827.23M | 468.33M | 263.92M | 534.53M |
|
Depreciation and Depletion
|
12.90M | 20.00M | 24.00M | 19.60M | 36.80M | 48.40M | 44.70M | 37.40M | 28.40M | 26.10M | 25.60M | 24.50M |
|
Share-based Compensation
|
13.44M | 14.23M | 61.88M | 22.87M | 26.26M | 31.93M | 71.73M | 59.84M | 55.75M | 67.22M | 63.93M | 75.47M |
|
Deferred Taxes
|
| | 3.98M | 13.31M | 102.97M | 4.13M | -18.69M | 21.60M | 34.62M | -3.47M | 19.07M | 4.25M |
|
Gains from Sales and Divestitures
|
| | | 0.30M | 0.53M | | | | | | | |
|
Gains from Investment Securities
|
4.56M | 3.76M | 8.99M | 38.75M | 5.98M | 93.99M | 12.27M | 248.53M | 134.88M | 103.97M | 38.69M | 43.42M |
|
Asset Writedowns and Impairment
|
1.97M | 0.38M | 0.56M | 0.43M | 1.22M | 3.24M | | | | | | |
|
Non-cash Items
|
| | | 2.06M | 3.87M | | | | | | | |
|
Cash from Operations
|
259.36M | 272.70M | 260.28M | 239.60M | 290.57M | 714.60M | 168.77M | 1,060.88M | 1,171.63M | 706.80M | 491.78M | 598.99M |
|
Amortizatization of Intangibles
|
1.01M | 0.21M | 0.21M | 0.21M | 15.45M | 26.12M | 70.60M | 74.30M | 69.70M | 64.84M | 64.00M | 50.50M |
|
Amortization of Deferred Charges
|
3.86M | 1.33M | 1.75M | 5.58M | 10.46M | 10.64M | 41.13M | 26.15M | 6.94M | 24.32M | 11.39M | 22.56M |
|
Depreciation & Amortization (CF)
|
23.92M | 30.44M | 33.63M | 29.70M | 47.33M | 61.15M | 65.64M | 66.74M | 67.82M | 66.38M | 63.31M | 65.82M |
|
Change in Receivables
|
| | | | | 18.09M | -29.73M | 110.95M | -68.00M | -65.65M | 25.41M | 43.56M |
|
Change in Account Payables
|
277.72M | 155.97M | -199.60M | 209.37M | -516.38M | -148.76M | 107.27M | 29.11M | -267.13M | -276.65M | 886.21M | -244.06M |
|
Change in Accured Expenses
|
0.51M | 7.12M | -13.39M | -14.68M | 17.86M | -50.11M | -37.66M | 81.95M | -36.26M | -4.10M | -1.53M | 89.58M |
|
Other Working Capital Changes
|
2.92M | -2.75M | 5.80M | -1.07M | -44.49M | -125.27M | 265.67M | -50.02M | -59.21M | 62.80M | 39.12M | 57.40M |
|
Capital Expenditures
|
21.93M | 28.12M | 16.27M | 11.86M | 18.93M | 26.47M | 48.49M | 31.47M | 35.51M | 37.66M | 38.35M | 41.89M |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.60M | | | | | | |
|
Acquisitions
|
| | | | 5.59M | | 835.58M | | | | | |
|
Divestments
|
| | | | 0.30M | 400.19M | | 60.59M | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | 7.62M | | | | |
|
Cash from Investing Activities
|
-32.02M | -36.16M | -24.30M | -59.02M | -838.02M | 329.17M | -899.64M | -2.56M | -87.35M | -29.53M | -94.48M | -61.85M |
|
Other financing activities
|
13.44M | 15.95M | 0.98M | 5.09M | 56.51M | 2.26M | 35.70M | 9.78M | 2.66M | 39.20M | 3.93M | 27.39M |
|
Cash from Financing Activities
|
-202.69M | -221.65M | -144.35M | -161.24M | 889.80M | -835.48M | 769.58M | -839.92M | -957.86M | -735.75M | -585.03M | -469.56M |
|
Dividends Paid - Common
|
| | 81.38M | 162.97M | 89.56M | 206.90M | 211.63M | 484.42M | 548.02M | 375.28M | 306.14M | 299.40M |
|
Exchange Rate Effect
|
1.38M | -5.03M | -4.25M | -1.17M | 9.12M | -5.13M | -1.48M | 15.32M | -12.47M | -24.24M | 4.96M | -9.05M |
|
Change in Cash
|
26.03M | 9.85M | 87.37M | 18.18M | 351.47M | 203.16M | 37.23M | 233.72M | 113.95M | -82.71M | -182.78M | 58.53M |
|
Free Cash Flow
|
237.43M | 244.58M | 244.01M | 227.74M | 271.64M | 688.13M | 120.28M | 1,029.41M | 1,136.12M | 669.14M | 453.42M | 557.11M |
|
Net Cash Flow
|
24.65M | 14.89M | 91.63M | 19.34M | 342.36M | 208.29M | 38.71M | 218.41M | 126.42M | -58.47M | -187.74M | 67.58M |