|
Net Income
|
7.07M | 4.48M | 5.53M | 6.73M | -0.37M | 2.09M | 5.85M | 8.65M | 6.55M | 10.39M | 3.69M | -16.08M | -100.46M | 18.63M | 14.50M | 25.07M | 32.27M | 67.20M | 65.47M | 44.19M | 54.84M | 198.34M | 81.30M | 85.79M | 56.27M | 58.83M | 23.55M | 38.30M | -0.79M | -0.07M | -8.35M | -0.35M | 3.10M | 16.61M | 2.08M | 202.26M | 8.28M | -6.06M | 18.54M | 11.84M | -26.47M | -468.82M | 9.02M | -49.74M | -3.36M | -4.91M | -2.64M | -7.41M | 52.09M | 71.83M | 40.44M | 14.17M | 54.36M | -43.67M | -0.53M | 16.27M | -0.31M | 4.80M | 16.61M | 0.01M | | -0.07M | 2.24M | 0.43M | -0.12M | -0.09M | -0.04M |
|
Depreciation and Depletion
|
| | | | | | | | | 3.23M | 3.23M | 3.51M | | 17.19M | 17.83M | 22.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.60M | 23.39M | 23.24M | 40.58M | 24.87M | 23.96M | 25.71M |
|
Share-based Compensation
|
0.56M | 0.68M | 0.73M | 0.62M | 1.07M | 0.65M | 0.15M | 1.26M | 1.72M | 1.11M | 1.06M | 1.02M | 1.20M | 2.79M | 2.44M | 2.94M | 2.78M | 3.36M | 3.64M | 3.55M | 3.68M | 4.68M | 4.72M | 4.50M | 4.37M | 4.34M | 3.17M | 4.43M | 5.11M | 5.86M | 2.95M | 5.10M | 5.80M | 6.13M | 3.70M | 5.92M | 5.59M | 7.24M | 6.03M | 6.24M | 5.24M | 5.93M | 5.84M | 4.96M | 6.12M | 8.56M | 6.96M | 7.27M | 7.81M | 9.46M | 8.97M | 9.12M | 9.86M | 9.94M | 8.01M | 11.16M | 0.84M | 16.14M | 8.78M | 8.31M | 6.43M | 7.67M | 7.83M | 7.73M | 7.41M | 8.67M | 8.73M |
|
Deferred Taxes
|
-1.59M | 0.88M | 2.65M | 0.75M | -2.50M | -1.40M | -0.47M | 4.08M | -1.25M | -0.04M | 3.49M | -3.92M | 49.06M | -2.49M | -6.39M | -32.95M | 0.54M | 4.09M | 0.16M | 5.17M | -0.96M | -151.25M | 0.42M | 12.30M | 1.67M | -0.50M | -1.15M | -22.73M | -0.14M | -0.39M | -0.64M | -0.51M | -1.83M | -1.87M | -2.35M | 18.11M | -0.59M | -19.07M | -2.07M | -44.84M | -9.19M | -8.23M | -1.26M | 18.08M | -0.57M | -19.29M | -11.09M | 1.73M | -3.61M | -0.25M | -2.04M | -16.28M | 2.23M | -0.06M | -5.63M | 9.78M | 0.83M | -0.94M | -20.50M | -6.80M | -9.97M | -9.45M | -10.06M | 19.46M | -1.77M | -1.90M | 3.11M |
|
Gains from Investment Securities
|
-0.01M | -0.00M | -0.02M | 16.63M | | | | 5.78M | | | | | | | | | | | | | | | | | | | | | | | | 77.10M | | 11.73M | -1.18M | 60.11M | 7.15M | 0.69M | 0.37M | 89.24M | -0.22M | -0.66M | 1.02M | 134.78M | -0.98M | 4.38M | -3.92M | 59.90M | -0.26M | 1.69M | | 45.70M | -0.35M | | 8.80M | 22.56M | -0.43M | -0.10M | | -0.29M | 13.44M | -33.50M | -0.10M | -0.20M | 3.45M | 1.80M | 1.80M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.09M | | | | -481.00M | 449.00M | -449.00M | | | | | | | | | | | 51.99M | -51.99M | | | 73.40M | -67.85M | | 644.75M | | | 548.44M |
|
Cash from Operations
|
10.67M | 7.26M | 16.07M | 4.70M | 16.09M | 11.35M | 7.87M | 26.66M | 4.71M | 23.71M | 13.26M | 15.47M | -109.28M | 78.23M | 40.39M | 164.68M | -13.41M | 99.10M | 101.16M | 175.32M | -67.03M | 104.11M | 164.45M | 184.24M | -2.05M | 68.92M | 85.27M | 151.68M | 15.52M | 40.90M | 45.44M | 145.12M | 40.41M | 58.15M | 16.13M | 104.08M | -2.66M | 36.32M | 67.15M | 125.56M | -72.29M | 82.72M | 55.32M | 65.20M | 56.23M | 36.98M | 79.92M | 128.80M | 84.38M | 78.37M | 97.13M | 96.22M | -14.42M | -24.89M | 19.41M | -35.96M | 7.46M | 28.10M | 31.01M | 68.42M | -36.16M | 7.77M | 53.56M | 88.33M | -1.60M | 47.77M | 82.58M |
|
Amortization of Deferred Charges
|
0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.19M | 0.19M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
889.15M | 900.11M | 1,025.20M | 0.07M | 0.07M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
3.54M | 3.54M | 4.16M | 3.83M | 3.73M | 3.58M | 3.93M | 5.57M | 5.53M | 7.03M | 5.61M | 4.43M | 61.80M | 43.22M | 46.25M | 32.12M | 29.91M | 25.67M | 31.05M | 32.63M | 31.21M | 55.55M | 42.69M | 45.28M | 36.93M | 34.19M | 39.66M | 31.26M | 37.72M | 36.28M | 33.10M | 30.07M | 31.97M | 36.63M | 33.24M | 30.36M | 36.99M | 34.97M | 38.64M | 31.28M | 44.83M | 75.64M | 70.11M | 45.45M | 58.34M | 61.70M | 61.08M | 65.11M | 62.78M | 65.94M | 68.92M | 65.28M | 66.03M | 51.27M | 50.15M | 52.26M | 7.61M | 97.43M | 55.46M | 56.62M | 73.40M | 65.76M | 71.23M | 74.40M | 71.44M | 71.55M | 74.38M |
|
Change in Receivables
|
| | | | 5.95M | -15.02M | 8.15M | 6.99M | 0.50M | -3.71M | 1.41M | 7.77M | 66.47M | 34.46M | -30.63M | -32.97M | 65.94M | 20.16M | 28.63M | -15.82M | 39.83M | 9.63M | -10.80M | -18.75M | 35.70M | -0.59M | 3.85M | -103.02M | -23.76M | 37.57M | 14.53M | 22.62M | 1.43M | 57.99M | 37.05M | -52.13M | 17.90M | 47.29M | -13.46M | 20.68M | -1.88M | 8.46M | -35.66M | -20.85M | -29.45M | -59.79M | 44.64M | 1.90M | 39.95M | 43.51M | -13.05M | 40.58M | 20.69M | 12.43M | 10.19M | 1.87M | 12.29M | 13.62M | -19.39M | 9.79M | 12.01M | 12.80M | 4.38M | 27.86M | 15.98M | 4.85M | -20.81M |
|
Change in Inventory
|
| | | | | | -3.08M | 0.73M | 7.76M | 2.87M | 0.60M | -22.07M | 56.06M | -15.60M | -12.84M | -54.32M | 19.17M | -23.59M | -18.07M | -57.49M | 29.89M | -10.27M | -24.82M | -52.65M | 34.05M | -12.53M | -0.56M | -20.58M | 24.24M | -16.89M | -10.29M | -16.73M | 17.96M | 11.97M | 8.56M | -4.47M | 42.44M | 11.56M | 2.96M | -9.79M | 36.13M | 3.27M | 14.86M | -9.37M | 16.43M | -16.78M | -28.20M | 4.77M | 32.74M | 46.59M | 51.01M | -0.38M | 70.83M | 22.08M | 26.23M | -0.35M | 9.25M | 1.23M | 19.44M | -5.18M | 11.05M | -13.00M | 4.80M | -41.91M | 23.30M | 33.99M | -24.13M |
|
Change in Account Payables
|
| | | | | | | | | | | | -12.74M | 24.86M | -24.14M | 100.95M | 21.29M | 14.31M | 11.24M | 82.05M | -77.45M | 12.10M | -17.52M | 56.84M | 19.30M | -32.89M | 17.31M | -2.75M | -37.11M | 35.40M | -22.19M | 60.98M | -8.10M | 13.57M | -8.78M | 13.57M | -18.84M | 38.71M | -13.39M | 63.60M | -45.75M | -17.08M | -36.09M | -20.41M | 30.59M | -78.03M | 4.57M | 12.12M | 83.44M | 40.91M | 19.34M | 34.77M | 24.71M | -8.79M | 18.23M | -45.99M | 15.62M | -7.30M | -20.70M | 5.74M | -11.75M | 5.01M | -4.76M | 25.48M | 4.19M | 18.97M | -12.82M |
|
Change in Accured Expenses
|
| | | | -2.40M | -0.29M | 8.74M | 15.71M | -0.60M | -1.82M | 0.93M | -9.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.27M | | | | 14.26M | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
1.97M | -1.54M | -1.66M | 5.87M | -1.83M | 8.51M | 2.02M | -16.65M | -0.42M | -4.38M | -1.43M | -1.13M | -14.40M | -10.07M | 35.73M | 67.74M | 19.14M | 25.11M | 4.68M | 81.15M | 10.71M | 18.44M | -14.80M | 84.21M | 52.75M | 14.54M | -4.23M | 22.08M | 15.77M | 19.77M | -9.52M | 6.13M | 6.34M | -22.89M | 1.07M | -20.49M | 30.60M | -1.28M | -2.03M | -43.44M | 30.98M | -54.65M | 44.93M | -4.09M | 59.06M | 1.54M | -15.21M | -14.65M | 15.38M | 6.60M | -12.00M | -55.35M | 43.36M | 4.97M | 4.13M | -6.00M | 25.16M | 2.16M | -25.61M | -22.14M | 25.45M | 16.39M | -31.13M | -0.78M | -9.51M | -22.63M | 15.49M |
|
Capital Expenditures
|
-3.14M | -2.75M | -1.89M | 18.79M | -2.51M | 7.93M | 3.86M | 3.24M | 3.04M | 3.34M | 4.34M | 2.91M | 18.90M | 22.11M | 17.62M | 24.55M | 17.98M | 17.67M | 15.27M | 20.57M | 12.59M | 29.62M | 16.84M | 25.41M | 11.16M | 7.16M | 14.41M | 37.15M | 15.39M | 10.11M | 16.17M | 21.58M | 11.71M | 15.05M | 10.00M | 32.01M | 11.10M | 13.71M | 15.44M | 29.40M | 24.36M | 39.60M | 36.43M | 25.02M | 31.11M | 19.31M | 31.16M | 33.20M | 24.54M | 20.10M | 28.95M | 30.64M | 24.09M | 23.71M | 20.87M | 36.78M | 30.44M | 36.80M | 27.03M | 27.94M | 36.93M | 39.41M | 51.19M | 53.19M | 43.26M | 44.37M | 53.49M |
|
Sales of Property, Plant and Equipment
|
0.05M | 0.02M | 0.17M | -0.02M | 0.02M | 0.01M | 0.04M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | 16.11M | | 5.12M | 9.03M | 5.60M | 3.12M | 17.07M | 1.28M | 1.97M | 4.22M | 0.31M | 1.69M | 3.31M | -0.07M | 4.62M | | 3.19M | -0.28M | 4.12M | 2.75M | | | | | | 42.57M | -10.00M | | | | | | | |
|
Acquisitions
|
| | | 2.94M | | | | 0.95M | 22.30M | | | 34.05M | 1,653.76M | 7.89M | 30.33M | 167.66M | 3.50M | -3.50M | 13.72M | 358.75M | | | | | | | 184.50M | 11.51M | | | | 25.99M | | 50.00M | 6.93M | 289.83M | 50.96M | -0.05M | 32.93M | 207.07M | 3,147.84M | | -11.06M | 14.28M | 7.83M | -0.28M | -0.07M | 62.37M | 103.47M | 127.17M | -7.69M | 0.31M | 13.82M | 21.30M | 38.27M | 0.29M | 3.94M | 94.80M | 32.65M | 21.43M | 760.91M | -2.72M | 7.23M | 4.49M | 18.86M | 5.43M | 2.57M |
|
Cash from Investing Activities
|
-3.09M | -2.73M | -2.99M | -3.66M | -2.49M | -2.94M | -30.87M | -4.12M | -25.34M | -3.34M | -4.34M | -36.95M | -1672.65M | -30.01M | -47.95M | -190.36M | -17.98M | -17.67M | -28.99M | -410.33M | -12.59M | -978.42M | -16.84M | -22.29M | -11.16M | -7.16M | -198.91M | -29.73M | -15.39M | -10.11M | -16.17M | -40.32M | -11.71M | -48.94M | -16.93M | 167.46M | -54.08M | 151.07M | -45.23M | -219.62M | -3170.91M | -37.63M | -21.15M | 1,596.93M | -37.26M | -15.72M | -31.15M | -90.95M | -128.01M | -144.09M | -21.55M | -26.83M | -35.17M | -45.01M | -59.14M | -37.08M | -34.38M | -131.60M | -17.11M | -59.37M | -797.84M | -41.33M | -58.42M | -57.88M | -60.52M | -49.80M | -56.06M |
|
Other financing activities
|
-0.20M | 401.50M | 402.23M | 2.29M | 403.82M | 405.31M | 405.53M | -0.10M | 1.10M | -1.10M | | | -4.61M | -3.90M | 18.31M | -29.40M | -6.06M | -5.12M | -18.89M | 5.20M | -4.17M | -5.61M | -12.47M | 1.19M | -2.51M | -1.11M | -6.17M | -11.27M | 1.23M | -6.50M | -2.55M | | -2.49M | -5.84M | -0.52M | -1.16M | -0.69M | -0.15M | -0.20M | -9.05M | 24.28M | | 0.12M | -1.02M | -1.35M | -15.08M | 4.02M | 0.14M | -2.70M | -3.50M | -1.50M | -2.17M | -4.59M | -5.21M | 2.94M | -0.65M | -0.80M | -0.87M | | 27.34M | -3.90M | -3.27M | | -1.63M | -2.27M | | -0.17M |
|
Cash from Financing Activities
|
-1.51M | -1.35M | -1.33M | -1.22M | -1.28M | -1.93M | -2.44M | -2.39M | 2.42M | -2.65M | -5.08M | 38.05M | 2,281.74M | -66.48M | -15.93M | -16.11M | -210.63M | 280.68M | -25.67M | -89.43M | 247.12M | 719.33M | -179.56M | -136.85M | -71.17M | -64.32M | 148.42M | -144.19M | -5.29M | -41.87M | -25.99M | -72.08M | -47.28M | 52.20M | 1.26M | -286.62M | 57.41M | -173.15M | 14.80M | 53.79M | 3,239.03M | -60.00M | -88.13M | -1721.40M | 245.14M | -322.55M | -48.16M | -6.07M | 707.65M | -635.97M | 40.15M | 473.07M | -10.82M | -495.48M | -0.46M | 41.63M | 24.50M | 114.21M | -13.70M | 2.79M | 864.54M | 2.51M | -0.15M | -20.08M | 51.19M | 6.23M | -36.91M |
|
Net Equity Issued and Repurchased
|
10.29M | 4.32M | 1.28M | 0.40M | 5.95M | 3.13M | -8.15M | -6.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | 2.06M | 27.23M | | 0.00M | 5.03M | 5.14M | 5.14M | 5.09M | 3.85M | | | 6.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.46M | 0.49M | 1.04M | -0.69M | -2.07M | -3.71M | 5.24M | -2.39M | 3.12M | 1.04M | -3.61M | -5.91M | 5.01M | -22.71M | 1.88M | 6.90M | -5.60M | -8.99M | 4.82M | -3.52M | 3.39M | 6.76M | -15.40M | -6.26M | -14.15M | 7.85M | -25.74M | -1.53M | 3.73M | -0.29M | 3.71M | -2.65M | 4.70M | 2.97M | -0.24M | 4.66M | 5.65M | -24.88M | -8.52M | -0.61M | 1.57M | 4.70M | -11.48M | 2.14M | -8.14M | 2.08M | -0.57M | 2.87M | -1.44M | 0.34M | -0.56M | -0.57M | 2.54M | -0.52M | -0.46M | 0.74M | 0.04M | -0.12M | -0.56M | 0.87M | -0.83M | -0.08M | 1.39M | -2.00M | 1.22M | 1.42M | -0.07M |
|
Change in Cash
|
5.61M | 3.68M | 12.79M | -0.87M | 10.25M | 2.76M | -20.20M | 17.76M | -15.08M | 18.75M | 0.23M | 10.66M | 504.82M | -40.97M | -21.61M | -34.89M | -247.62M | 353.11M | 51.32M | -327.95M | 170.88M | -148.22M | -47.35M | 18.83M | -98.53M | 5.29M | 9.04M | -23.78M | -1.43M | -11.37M | 6.99M | 30.07M | -13.89M | 64.39M | 0.23M | -10.43M | 6.33M | -10.65M | 28.20M | -40.88M | -2.60M | -10.21M | -65.45M | -57.13M | 255.97M | -299.21M | 0.03M | 34.65M | 662.58M | -701.34M | 115.17M | 541.89M | -57.87M | -565.90M | -40.65M | -30.66M | -2.40M | 10.59M | -0.36M | 12.70M | 29.71M | -31.12M | -3.63M | 8.37M | -9.71M | 5.61M | -10.46M |
|
Free Cash Flow
|
13.80M | 10.01M | 17.96M | -14.08M | 18.60M | 3.41M | 4.01M | 23.42M | 1.68M | 20.37M | 8.92M | 12.57M | -128.18M | 56.11M | 22.77M | 140.13M | -31.39M | 81.43M | 85.89M | 154.76M | -79.63M | 74.49M | 147.61M | 158.83M | -13.21M | 61.76M | 70.86M | 114.53M | 0.13M | 30.79M | 29.27M | 123.54M | 28.70M | 43.11M | 6.13M | 72.07M | -13.75M | 22.61M | 51.71M | 96.16M | -96.64M | 43.12M | 18.89M | 40.18M | 25.12M | 17.67M | 48.76M | 95.60M | 59.84M | 58.27M | 68.18M | 65.57M | -38.51M | -48.60M | -1.46M | -72.74M | -22.99M | -8.70M | 3.98M | 40.47M | -73.08M | -31.63M | 2.37M | 35.14M | -44.86M | 3.40M | 29.09M |
|
Net Cash Flow
|
6.07M | 3.19M | 11.75M | -0.18M | 12.32M | 6.47M | -25.44M | 20.15M | -18.20M | 17.71M | 3.84M | 16.57M | 499.81M | -18.26M | -23.49M | -41.79M | -242.02M | 362.10M | 46.50M | -324.44M | 167.50M | -154.97M | -31.95M | 25.09M | -84.38M | -2.56M | 34.77M | -22.25M | -5.16M | -11.08M | 3.28M | 32.72M | -18.59M | 61.41M | 0.46M | -15.09M | 0.68M | 14.24M | 36.72M | -40.27M | -4.17M | -14.91M | -53.96M | -59.27M | 264.11M | -301.29M | 0.60M | 31.78M | 664.02M | -701.69M | 115.74M | 542.46M | -60.41M | -565.38M | -40.19M | -31.41M | -2.43M | 10.71M | 0.20M | 11.83M | 30.54M | -31.04M | -5.01M | 10.37M | -10.92M | 4.20M | -10.39M |