|
Net Income
|
-51.47M | -17.68M | -3.12M | -12.62M | 2.42M | 2.73M | 1.56M | -4.29M | -9.91M | 8.94M | 11.78M | -12.20M | -33.32M | 7.66M | -20.18M | -8.04M | 5.46M | 37.09M | -854.83M | -410.39M | -72.96M | -66.79M | 197.63M | 258.76M | -587.64M | -1088.61M | 147.07M | -393.44M | -540.00M | -374.30M | 926.26M | 189.35M | 20.18M | 419.29M | 532.39M | -2.60M | -16.27M | -81.84M | 146.66M | -336.56M | -640.84M | -63.28M | 114.49M | -127.32M | -153.12M | -159.55M | -33.38M | -33.93M | 13.05M | 25.93M | -92.74M | 13.05M | 105.89M | -7.65M | 22.81M | -4.75M | -53.80M | 32.69M | -31.20M | -0.10M | 21.63M | -22.20M | 6.02M | 4.80M | -0.73M |
|
Depreciation and Depletion
|
706.95M | 710.98M | 708.40M | 711.84M | 719.41M | 730.15M | | | | | 0.24M | | | | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | 0.79M | 0.81M | 0.83M | 0.67M | 0.69M | 0.69M | 1.36M | 1.94M | 0.53M | 1.40M | 0.71M | 2.33M | 4.64M | 5.02M | 5.12M | 4.33M | 4.91M | 4.59M | 4.90M | 4.77M | 3.44M | 3.00M | 3.28M | 2.15M | 1.50M | 1.20M | 8.35M | | | 31.86M | 3.58M | 4.24M | 4.42M | 3.02M | -6.78M | | | 0.39M | 0.79M | 0.62M | 0.79M | 0.59M | 0.48M | 0.48M | 0.45M | 0.38M | 0.47M | 0.68M | 0.67M | 0.23M | -0.77M | -0.69M | 2.33M | 0.10M | 0.04M | 0.01M | 0.06M | -0.11M | | |
|
Deferred Taxes
|
5.78M | -3.13M | -1.78M | 8.82M | 1.55M | -1.29M | -1.20M | 1.51M | -5.14M | 3.19M | 13.08M | -4.58M | 5.52M | -5.39M | 0.89M | -14.09M | -1.00M | 22.30M | -356.19M | 175.64M | | | | | | | | | | | | | | | | | | | | -45.48M | -50.31M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.33M | | | | 0.11M | | | | 246.23M | | | | 858.71M | | | 0.44M | | | | 2.52M | | | | 0.54M | | | | | | | | 0.09M | 0.09M | 0.09M | 0.10M | 0.09M | 0.09M | 0.09M | 0.10M | 0.16M | 0.16M | 0.16M | 0.16M | | | | | | | |
|
Gains from Investment Securities
|
0.90M | 0.90M | 0.90M | -0.91M | 0.06M | 0.35M | 0.05M | 17.37M | -0.02M | 0.50M | 0.05M | 14.79M | 0.01M | 29.03M | -26.60M | -1.47M | -1.33M | 32.13M | -25.26M | -19.69M | -0.35M | 1.58M | -2.45M | -7.38M | -2.54M | -2.47M | -0.80M | -3.13M | -1.93M | | 0.70M | 231.19M | 4.50M | 491.83M | 25.82M | -0.16M | -2.23M | -1.33M | -3.69M | -0.39M | | | -0.51M | | 0.03M | -0.77M | | | | 0.34M | 0.16M | -0.06M | | 0.00M | -0.01M | -0.04M | -0.09M | -0.21M | -0.27M | 0.09M | -0.10M | 18.79M | 0.31M | 0.06M | 0.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 909.10M | 238.67M | 61.16M | 3.48M | | 178.50M | 554.00M | 948.63M | 511.88M | 611.79M | 496.90M | 257.87M | | | | | | | | | | 275.24M | 664.40M | 45.57M | | 60.11M | 128.34M | 26.70M | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 928.35M | | | | | | | | -4.98M | -0.74M | -0.72M | -0.12M | | | | | -0.74M | | | | | | | | | | | | | | |
|
Non-cash Items
|
32.52M | 27.03M | 5.23M | 25.97M | 5.39M | 10.66M | 6.54M | 12.87M | | | -1.01M | 18.23M | 1.20M | | | 2.94M | 20.10M | | | 13.70M | 20.40M | 17.90M | 13.70M | 0.72M | 11.00M | 9.00M | 9.70M | 11.10M | 3.50M | 2.80M | | 21.40M | 23.10M | 17.30M | 13.00M | 13.10M | 9.90M | 7.10M | 5.20M | 1.50M | 0.90M | 0.20M | 1.50M | 1.30M | 1.20M | 0.90M | 0.80M | 0.70M | 0.50M | | 0.30M | 0.30M | 0.20M | | 0.10M | 0.10M | 0.10M | | | | | | | | |
|
Cash from Operations
|
3.17M | 13.75M | 2.11M | 13.35M | 7.81M | 13.39M | 8.10M | 8.57M | 4.20M | 8.84M | 10.77M | 6.02M | -9.20M | 6.49M | 4.59M | 82.48M | 45.71M | 185.66M | 160.24M | 102.32M | 159.50M | 251.44M | 170.95M | 86.04M | 93.94M | 123.59M | 114.66M | 134.81M | 34.37M | | | 45.56M | 77.08M | | -60.76M | -12.58M | 56.16M | -6.87M | 30.45M | -36.83M | | | 12.34M | 30.76M | 4.77M | 2.32M | 13.36M | 15.74M | 18.03M | 21.44M | 12.05M | 16.29M | 25.48M | 24.99M | -0.69M | 9.34M | 2.42M | 6.52M | 3.92M | 29.82M | -5.07M | 6.69M | 12.73M | 10.21M | 27.97M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | 228.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | 32.20M | | 0.45M | 0.45M | 33.60M | | 0.41M | 0.41M | 0.42M | | | | | | | | | | | | | | | | | | | | 1.64M | 0.24M | | 1.08M | 0.13M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | 0.79M | 0.81M | 0.77M | 0.78M | 0.79M | -0.25M | 2.66M | 0.33M | 0.34M | 0.34M | 6.09M | 0.21M | 8.37M | | 0.27M | 0.24M | 0.83M | 1.31M | 0.84M | 1.32M | 1.04M | 1.12M | 1.56M | 2.53M | 1.91M | 1.35M | 1.75M | | 5.47M | 0.18M | 0.71M | | -4.58M | 0.29M | 0.36M | 0.37M | 0.38M | 0.40M | 0.57M | | | | | | | | | | 0.90M | 0.91M | 0.92M | 2.72M | 1.80M | 2.04M | 1.95M | 1.83M | 1.70M | 1.69M | 1.56M | 1.47M | 0.40M | 0.40M | 0.39M |
|
Depreciation & Amortization (CF)
|
706.95M | 710.98M | 708.40M | 711.84M | 719.41M | 6.89M | 6.78M | 8.37M | 5.67M | 5.61M | 5.59M | 6.11M | 5.98M | 5.96M | 22.73M | 55.62M | 81.86M | 95.31M | 143.09M | 143.39M | 119.91M | 133.47M | 135.58M | 145.47M | 119.14M | 101.19M | 77.07M | 66.80M | 55.27M | 39.67M | 25.62M | 32.89M | 31.96M | 35.94M | -10.35M | 15.99M | 16.10M | 20.31M | 25.13M | 29.98M | 40.42M | 20.51M | 18.03M | 14.38M | 15.76M | 13.89M | 10.60M | 11.25M | 10.88M | 12.68M | 10.22M | 12.60M | 13.62M | 15.48M | 16.15M | 14.71M | 13.43M | 12.34M | 13.03M | 13.21M | 12.53M | 14.15M | 13.08M | 13.94M | 13.52M |
|
Change in Receivables
|
| | | | | | 0.21M | -0.68M | 0.84M | -0.89M | -1.24M | 1.00M | 0.56M | -1.51M | 26.56M | 67.51M | 50.75M | 1.94M | 30.32M | 13.21M | -12.06M | 11.99M | -30.95M | -54.75M | -56.28M | 10.96M | -30.01M | -11.08M | -61.53M | | | -30.02M | -4.96M | | -55.25M | 5.21M | -5.54M | 7.83M | -7.88M | 3.41M | | | -18.92M | 1.30M | 1.35M | 2.76M | 7.61M | -2.12M | 2.94M | -3.79M | 5.64M | 6.96M | -10.99M | -2.20M | -6.93M | -9.04M | 4.55M | -4.25M | 1.28M | -0.83M | -4.60M | 6.92M | -6.44M | 3.25M | -4.01M |
|
Change in Inventory
|
| | | | | | | | 0.11M | 0.32M | 0.07M | 0.43M | -0.05M | 0.21M | 1.40M | -2.76M | 1.03M | -0.27M | -0.21M | -0.05M | -0.28M | 1.22M | 0.02M | -1.42M | -0.31M | 0.32M | -0.00M | 0.59M | 0.13M | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | 0.57M | -1.06M | | | -4.13M | 2.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | -0.71M | 0.78M | -5.26M | 0.25M | -5.44M | 2.61M | -2.95M | 6.45M | 15.48M | 103.17M | -11.28M | 74.02M | 14.08M | -35.24M | 2.28M | 83.77M | -26.83M | -99.38M | -27.39M | -9.55M | -22.72M | 6.63M | -44.98M | | | -17.04M | 31.70M | | -32.36M | -17.55M | 7.76M | 3.07M | 29.06M | -17.85M | | | -18.24M | 9.46M | -7.40M | -1.80M | 2.50M | -0.65M | -0.66M | -0.33M | -2.24M | 7.53M | 3.17M | 10.00M | -26.09M | -8.61M | -2.97M | 2.65M | 1.05M | 19.68M | -15.50M | -8.17M | -0.34M | 0.66M | 11.26M |
|
Change in Taxes
|
0.24M | 0.19M | 0.22M | -24.25M | 0.83M | 0.48M | -0.30M | -24.38M | | | -0.02M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | -0.94M | 0.46M | -0.26M | 0.98M | -1.27M | 0.15M | 0.84M | 1.00M | 0.34M | -1.43M | -3.92M | 9.36M | 3.00M | 0.29M | -4.66M | 1.72M | 1.20M | -5.73M | 1.16M | -2.19M | -1.18M | -1.50M | 3.43M | | | -0.82M | 0.73M | | -0.64M | -0.11M | 1.72M | -1.27M | -6.18M | 2.88M | | | -1.04M | -2.43M | -1.58M | 0.34M | -0.15M | 0.59M | -1.25M | 0.17M | -0.10M | -0.34M | 0.03M | 0.17M | -0.10M | 0.02M | -0.26M | 0.14M | 0.01M | -0.10M | 0.07M | 0.09M | 0.42M | -0.83M | 0.13M |
|
Capital Expenditures
|
-13.26M | -4.49M | -3.98M | 51.60M | -7.82M | 26.49M | 8.81M | 6.06M | 5.62M | -5.15M | 0.03M | 24.71M | 23.99M | 444.21M | 247.91M | 467.18M | 380.12M | 656.34M | 792.51M | 551.48M | 432.78M | 420.95M | 324.91M | 345.69M | 264.63M | 143.12M | 123.99M | 127.45M | 116.92M | | | 707.30M | 200.18M | | 791.80M | 132.46M | 200.44M | 36.40M | 106.38M | 81.07M | | | 48.16M | 43.01M | 5.32M | 5.30M | 13.79M | 23.80M | 9.61M | 5.35M | 15.68M | 35.69M | 35.62M | 38.47M | 28.61M | 4.02M | 4.06M | 9.59M | 24.60M | 20.25M | 6.93M | 12.85M | 19.80M | 33.29M | 16.48M |
|
Sales of Property, Plant and Equipment
|
0.21M | 0.00M | 5.94M | -0.04M | 0.46M | 0.02M | | 48.89M | 0.46M | 0.01M | | -0.01M | 0.01M | 0.33M | 0.21M | 21.41M | | | 149.80M | 288.03M | 1.53M | 463.92M | 14.52M | 4.21M | 0.96M | 0.15M | | 0.60M | 0.06M | | -10.21M | 10.29M | 0.07M | | 21.66M | 1.90M | | 0.34M | 213.85M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | 176.56M | 29.89M | -0.16M | 2.44M | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-13.15M | -4.31M | 1.82M | -8.28M | -7.61M | -10.93M | -9.17M | 42.69M | -5.37M | -8.13M | -6.13M | -5.75M | -28.38M | -472.43M | -1111.51M | -1220.15M | -445.02M | -722.20M | -659.27M | -274.20M | -509.50M | -98.06M | -319.69M | -343.84M | -268.01M | -144.21M | -126.45M | -128.47M | -117.76M | | | -289.56M | -290.47M | | 826.37M | -293.05M | -341.22M | -143.86M | 71.64M | -114.43M | | | -47.65M | -42.51M | -2.35M | 20.15M | -12.72M | -23.95M | -9.58M | -5.67M | -15.84M | -36.14M | -35.79M | -38.35M | -27.70M | -4.04M | -5.37M | -14.74M | -31.85M | -13.86M | -6.88M | -12.86M | -20.11M | -33.36M | -16.49M |
|
Other financing activities
|
221.34M | 221.89M | 222.43M | 4.65M | 223.64M | 224.44M | | | 6.71M | 0.29M | | 0.82M | 18.06M | 0.08M | 5.52M | 29.22M | 11.48M | 0.04M | 7.78M | 4.57M | 0.13M | -0.05M | 0.68M | 0.06M | | | 7.09M | 3.87M | 1.19M | | -14.85M | 15.51M | 1.31M | | 15.82M | 3.37M | 0.63M | 0.01M | 0.32M | | | | | | | | | | | | 0.46M | -0.08M | | 2.51M | 0.45M | | | | 0.13M | | 0.05M | 8.22M | 1.74M | 0.14M | |
|
Cash from Financing Activities
|
9.95M | -7.36M | -6.02M | -5.06M | -0.23M | -2.54M | 1.08M | -51.25M | 1.17M | -0.30M | -5.05M | -0.27M | 723.31M | -0.64M | 905.84M | 1,122.05M | 397.61M | 538.80M | 496.44M | 174.25M | 347.53M | 7.53M | 82.16M | 206.82M | 148.97M | 11.97M | 8.07M | -4.57M | 83.96M | | | 306.13M | 151.25M | | -347.48M | 263.63M | -1.14M | 54.99M | -55.36M | 104.59M | | | 25.97M | 11.21M | -1.00M | -20.00M | -3.26M | 8.00M | -8.04M | 30.72M | -0.93M | 19.99M | 0.10M | 12.62M | 18.90M | -10.03M | 27.03M | 23.15M | 19.34M | -10.48M | -12.64M | -3.95M | 61.24M | -5.79M | -5.65M |
|
Net Equity Issued and Repurchased
|
0.13M | 2.08M | -2.09M | | 0.10M | -0.08M | 0.01M | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.02M | 3.11M | 3.21M | 3.27M | 3.29M | 3.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-0.04M | 2.08M | -2.09M | -10.22M | -0.03M | -0.08M | 0.01M | 3.81M | 0.01M | 0.41M | -0.41M | 0.01M | 685.73M | -466.57M | -201.08M | -15.62M | -1.70M | 2.26M | -2.60M | 2.37M | -2.47M | 160.91M | -66.58M | -50.98M | -25.10M | -8.64M | -3.72M | 1.77M | 0.58M | | | 62.13M | -62.14M | | 418.13M | -42.00M | -286.20M | -95.73M | 46.73M | -46.67M | | | -9.34M | -0.54M | 1.43M | 2.47M | -2.62M | -0.21M | 0.41M | 46.49M | -4.72M | 0.14M | -10.22M | -0.74M | -9.48M | -4.73M | 24.08M | 14.94M | -8.59M | 5.49M | -24.60M | -10.12M | 53.86M | -28.95M | 5.83M |
|
Free Cash Flow
|
16.42M | 18.24M | 6.09M | -38.25M | 15.63M | -13.10M | -0.71M | 2.51M | -1.42M | 13.99M | 10.74M | -18.69M | -33.19M | -437.72M | -243.33M | -384.70M | -334.41M | -470.68M | -632.27M | -449.16M | -273.28M | -169.51M | -153.96M | -259.65M | -170.69M | -19.53M | -9.33M | 7.36M | -82.55M | | | -661.74M | -123.10M | | -852.56M | -145.05M | -144.28M | -43.27M | -75.94M | -117.90M | | | -35.81M | -12.25M | -0.55M | -2.99M | -0.43M | -8.06M | 8.42M | 16.09M | -3.64M | -19.41M | -10.14M | -13.48M | -29.30M | 5.32M | -1.65M | -3.07M | -20.68M | 9.57M | -12.00M | -6.16M | -7.07M | -23.09M | 11.49M |
|
Net Cash Flow
|
-0.04M | 2.08M | -2.09M | 0.01M | -0.03M | -0.08M | 0.01M | 0.01M | 0.01M | 0.41M | -0.41M | 0.01M | 685.73M | -466.57M | -201.08M | -15.62M | -1.70M | 2.26M | -2.60M | 2.37M | -2.47M | 160.91M | -66.58M | -50.98M | -25.10M | -8.64M | -3.72M | 1.77M | 0.58M | | | 62.13M | -62.14M | | 418.13M | -42.00M | -286.20M | -95.73M | 46.73M | -46.67M | | | -9.34M | -0.54M | 1.43M | 2.47M | -2.62M | -0.21M | 0.41M | 46.49M | -4.72M | 0.14M | -10.22M | -0.74M | -9.48M | -4.73M | 24.08M | 14.94M | -8.59M | 5.49M | -24.60M | -10.12M | 53.86M | -28.95M | 5.83M |