|
Net Income
|
-1.00M | 4.00M | 4.00M | 11.00M | 35.00M | 49.00M | 28.00M | 26.00M | 42.00M | 39.00M | 1.00M | -20.00M | 38.00M | 32.00M | 19.00M | 2.00M | 64.00M | -114.00M | -2.00M | 44.00M | 31.00M | -97.00M | | 96.00M | 49.00M | -91.00M | -47.00M | -36.00M | 35.00M | -48.00M | -107.00M | 76.00M | 42.00M | -73.00M | -76.00M | 32.00M | 25.00M | -56.00M | -97.00M | 1,149.00M | 62.00M | -54.00M | -40.00M | 84.00M | 15.00M | -73.00M | -46.00M | 4.00M | 27.00M | -48.00M | -104.00M | 12.00M | 60.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.00M | 369.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | -5.00M | | -3.00M | -2.00M | -10.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 2.00M | -1.00M | -6.00M | 25.00M | | -13.00M | -11.00M | | -6.00M | 38.00M | -35.00M | 67.00M | 8.00M | 20.00M | 7.00M | 18.00M | 15.00M | 16.00M | 13.00M | 23.00M | 20.00M | 13.00M | 19.00M | 26.00M | 12.00M | 11.00M | 11.00M | 10.00M | 2.00M | 7.00M | 3.00M | 41.00M | 10.00M | 13.00M | 3.00M | 9.00M | 13.00M | 11.00M | 6.00M | 8.00M | 12.00M | 6.00M | 5.00M | 17.00M | 3.00M | 9.00M | 6.00M | 6.00M | 13.00M | -8.00M | 21.00M | 6.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | 12.00M | 32.00M | | | | | | 19.00M | | 14.00M | | | | 32.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -38.00M | 36.00M | 10.00M | -29.00M | 109.00M | 30.00M | 25.00M | 50.00M | 174.00M | 113.00M | 75.00M | 18.00M | 217.00M | 115.00M | 89.00M | 129.00M | 134.00M | 64.00M | 105.00M | 204.00M | 144.00M | 65.00M | 116.00M | 215.00M | 102.00M | 61.00M | 89.00M | 224.00M | 103.00M | 84.00M | 100.00M | 257.00M | 104.00M | 47.00M | 194.00M | 288.00M | 172.00M | 93.00M | 186.00M | 328.00M | 180.00M | 75.00M | 134.00M | 287.00M | 206.00M | 81.00M | 196.00M | 301.00M | 192.00M | 95.00M | 191.00M | 225.00M |
|
Amortizatization of Intangibles
|
| | -1.00M | | 1.00M | 1.00M | -1.00M | 1.00M | | 20.00M | 7.00M | 12.00M | 14.00M | 15.00M | 14.00M | 23.00M | 17.00M | 19.00M | 17.00M | 17.00M | 18.00M | 18.00M | 17.00M | 18.00M | 17.00M | 18.00M | 17.00M | 18.00M | 17.00M | 19.00M | 22.00M | 23.00M | 22.00M | 23.00M | 32.00M | 38.00M | 37.00M | 39.00M | 42.00M | 40.00M | 41.00M | 49.00M | 47.00M | 47.00M | 45.00M | 46.00M | 46.00M | 45.00M | 46.00M | 45.00M | 43.00M | 45.00M | 49.00M |
|
Amortization of Deferred Charges
|
| 1.00M | | 1.00M | | | 3.00M | 1.00M | 4.00M | 3.00M | 3.00M | 3.00M | 3.00M | 7.00M | 3.00M | 5.00M | 5.00M | 5.00M | 5.00M | 6.00M | 7.00M | 7.00M | 7.00M | 6.00M | 6.00M | 5.00M | 4.00M | 3.00M | 7.00M | 3.00M | 4.00M | 4.00M | 4.00M | 3.00M | 4.00M | 3.00M | 3.00M | 4.00M | 4.00M | 3.00M | 3.00M | 4.00M | 3.00M | 3.00M | 3.00M | 4.00M | 4.00M | 3.00M | 3.00M | 4.00M | 3.00M | 4.00M | 4.00M |
|
Depreciation & Amortization (CF)
|
6.00M | 6.00M | 7.00M | 10.00M | 10.00M | 18.00M | 36.00M | 24.00M | 54.00M | 34.00M | 123.00M | 67.00M | 70.00M | 50.00M | 79.00M | 74.00M | 67.00M | 79.00M | 77.00M | 79.00M | 90.00M | 88.00M | 81.00M | 82.00M | 84.00M | 88.00M | 85.00M | 91.00M | 113.00M | 112.00M | 102.00M | 99.00M | 102.00M | 125.00M | 128.00M | 128.00M | 131.00M | 122.00M | 124.00M | 126.00M | 129.00M | 133.00M | 128.00M | 128.00M | 133.00M | 137.00M | 154.00M | 153.00M | 164.00M | 156.00M | 163.00M | 163.00M | 176.00M |
|
Change in Taxes
|
| 8.00M | | | | | 3.00M | 3.00M | 2.00M | 10.00M | -11.00M | -4.00M | 4.00M | 8.00M | 4.00M | | 12.00M | -26.00M | -1.00M | 8.00M | 8.00M | 57.00M | -1.00M | 7.00M | 11.00M | 45.00M | -7.00M | 4.00M | -11.00M | 6.00M | -22.00M | 26.00M | 9.00M | -5.00M | -20.00M | 7.00M | 1.00M | 24.00M | -1.00M | 198.00M | 10.00M | -13.00M | -11.00M | 20.00M | 40.00M | -36.00M | -10.00M | 9.00M | 24.00M | 2.00M | -2.00M | 4.00M | -28.00M |
|
Other Working Capital Changes
|
| 47.00M | -26.00M | 7.00M | 73.00M | -53.00M | 36.00M | 31.00M | 38.00M | -52.00M | | 16.00M | 6.00M | | -3.00M | -16.00M | 19.00M | -16.00M | -10.00M | 29.00M | 23.00M | -37.00M | -9.00M | 45.00M | 8.00M | -10.00M | -6.00M | 36.00M | 12.00M | -32.00M | -22.00M | 48.00M | 3.00M | 16.00M | 3.00M | 27.00M | 27.00M | -43.00M | 30.00M | 18.00M | -3.00M | -63.00M | 29.00M | 83.00M | -33.00M | -9.00M | 71.00M | 69.00M | -56.00M | -37.00M | 60.00M | 16.00M | 20.00M |
|
Capital Expenditures
|
| 117.00M | 291.00M | 179.00M | 88.00M | 72.00M | 14.00M | 22.00M | 7.00M | -1.00M | 32.00M | 3.00M | 5.00M | 9.00M | 12.00M | 7.00M | 4.00M | 4.00M | 6.00M | 54.00M | 42.00M | 88.00M | 18.00M | 27.00M | 17.00M | 21.00M | 16.00M | 80.00M | 104.00M | 28.00M | 40.00M | 43.00M | 12.00M | 29.00M | 58.00M | 35.00M | 31.00M | 27.00M | 47.00M | 34.00M | 14.00M | 17.00M | 88.00M | 21.00M | 34.00M | 69.00M | 98.00M | 104.00M | 35.00M | 50.00M | 56.00M | 76.00M | 81.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 18.00M | 15.00M | 75.00M | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 120.00M | | | | | -3.00M | 331.00M | 23.00M | 51.00M | 51.00M | 8.00M | 14.00M | 7.00M | 26.00M | 15.00M | 25.00M | 6.00M | 10.00M | -5.00M | | 4.00M | 96.00M | | | | | | | | | | 533.00M | | | | -223.00M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | 1.00M | 26.00M | 8.00M | 10.00M | 12.00M | 16.00M | 9.00M | 7.00M | 15.00M | 14.00M | 4.00M | 4.00M | 23.00M | 14.00M | 3.00M | 20.00M | 19.00M | 12.00M | 11.00M | 30.00M | 26.00M | 8.00M | 12.00M | 17.00M | 10.00M | 3.00M | 3.00M | 6.00M | 1.00M | 9.00M | 1.00M | 4.00M | | 4.00M | 31.00M | 3.00M | 3.00M | 6.00M | 4.00M | 4.00M |
|
Cash from Investing Activities
|
| -118.00M | -332.00M | -182.00M | -129.00M | -107.00M | -97.00M | 125.00M | -303.00M | -930.00M | 369.00M | -489.00M | -350.00M | -28.00M | -231.00M | -21.00M | -20.00M | 4.00M | -124.00M | -66.00M | -93.00M | -159.00M | -44.00M | -122.00M | -9.00M | -10.00M | -26.00M | -185.00M | -89.00M | -168.00M | -17.00M | 57.00M | -60.00M | -42.00M | -314.00M | -106.00M | -10.00M | -435.00M | -92.00M | 1,423.00M | -231.00M | -35.00M | -86.00M | -30.00M | -155.00M | -252.00M | -203.00M | -444.00M | -27.00M | -51.00M | -46.00M | -352.00M | -341.00M |
|
Other financing activities
|
| 3.00M | 1.00M | 4.00M | | 1.00M | 153.00M | 8.00M | 5.00M | 13.00M | 164.00M | | 123.00M | | -1.00M | 10.00M | -2.00M | 37.00M | 14.00M | 1.00M | -2.00M | -33.00M | 30.00M | 64.00M | -1.00M | -2.00M | 19.00M | -4.00M | | 159.00M | 154.00M | | -7.00M | 100.00M | 229.00M | 36.00M | -14.00M | 716.00M | 23.00M | -30.00M | -7.00M | 74.00M | 273.00M | 2.00M | 19.00M | 734.00M | 207.00M | 1,192.00M | -14.00M | 108.00M | 44.00M | 336.00M | 354.00M |
|
Cash from Financing Activities
|
| 159.00M | 288.00M | 173.00M | 153.00M | 101.00M | 5.00M | 225.00M | -73.00M | 1,041.00M | -446.00M | 119.00M | 505.00M | -351.00M | 81.00M | -103.00M | -103.00M | 10.00M | -115.00M | -62.00M | -88.00M | 8.00M | -60.00M | -2.00M | -86.00M | 102.00M | -320.00M | 94.00M | -34.00M | 85.00M | -104.00M | -121.00M | -76.00M | -134.00M | 233.00M | -49.00M | -193.00M | 376.00M | -184.00M | -792.00M | -229.00M | -305.00M | 28.00M | -199.00M | 106.00M | -59.00M | 34.00M | -145.00M | -170.00M | -82.00M | -71.00M | 236.00M | -29.00M |
|
Dividends Paid - Common
|
| 9.00M | 40.00M | | | 707.00M | 395.00M | 22.00M | 22.00M | 28.00M | 263.00M | 30.00M | 31.00M | 38.00M | 40.00M | 45.00M | 44.00M | 57.00M | 48.00M | 49.00M | 52.00M | 53.00M | 55.00M | 58.00M | 61.00M | 64.00M | 39.00M | 38.00M | 39.00M | 39.00M | 42.00M | 42.00M | 63.00M | 64.00M | 66.00M | 66.00M | 67.00M | 69.00M | 70.00M | 71.00M | 73.00M | 75.00M | 76.00M | 77.00M | 78.00M | 80.00M | 81.00M | 83.00M | 85.00M | 85.00M | 87.00M | 89.00M | 90.00M |
|
Change in Cash
|
| 3.00M | -8.00M | 1.00M | -5.00M | 103.00M | -62.00M | 375.00M | -326.00M | 285.00M | 36.00M | -295.00M | 173.00M | -162.00M | -35.00M | -35.00M | 6.00M | 148.00M | -175.00M | -23.00M | 23.00M | -7.00M | -39.00M | -8.00M | 120.00M | 194.00M | -285.00M | -2.00M | 101.00M | 20.00M | -37.00M | 36.00M | 121.00M | -72.00M | -34.00M | 39.00M | 85.00M | 99.00M | -188.00M | 822.00M | -132.00M | -160.00M | 17.00M | -95.00M | 238.00M | -105.00M | -88.00M | -393.00M | 104.00M | 59.00M | -22.00M | 75.00M | -145.00M |
|
Free Cash Flow
|
| -155.00M | -255.00M | -169.00M | -117.00M | 37.00M | 16.00M | 3.00M | 43.00M | 175.00M | 81.00M | 72.00M | 13.00M | 208.00M | 103.00M | 82.00M | 125.00M | 130.00M | 58.00M | 51.00M | 162.00M | 56.00M | 47.00M | 89.00M | 198.00M | 81.00M | 45.00M | 9.00M | 120.00M | 75.00M | 44.00M | 57.00M | 245.00M | 75.00M | -11.00M | 159.00M | 257.00M | 145.00M | 46.00M | 152.00M | 314.00M | 163.00M | -13.00M | 113.00M | 253.00M | 137.00M | -17.00M | 92.00M | 266.00M | 142.00M | 39.00M | 115.00M | 144.00M |
|
Net Cash Flow
|
| 3.00M | -8.00M | 1.00M | -5.00M | 103.00M | -62.00M | 375.00M | -326.00M | 285.00M | 36.00M | -295.00M | 173.00M | -162.00M | -35.00M | -35.00M | 6.00M | 148.00M | -175.00M | -23.00M | 23.00M | -7.00M | -39.00M | -8.00M | 120.00M | 194.00M | -285.00M | -2.00M | 101.00M | 20.00M | -37.00M | 36.00M | 121.00M | -72.00M | -34.00M | 39.00M | 85.00M | 113.00M | -183.00M | 817.00M | -132.00M | -160.00M | 17.00M | -95.00M | 238.00M | -105.00M | -88.00M | -393.00M | 104.00M | 59.00M | -22.00M | 75.00M | -145.00M |