|
Net Income
|
-72.85M | -132.11M | -64.14M | -72.67M | -50.93M | -98.35M | -18.27M | 1.80M | 34.68M | -84.41M | -11.31M | 1.32M | 8.47M | 32.82M | -24.52M | -7.90M | 17.11M | 322.46M | -14.38M | -19.56M | -7.68M | 25.52M | -16.17M | -8.46M | -0.47M | 22.29M | -0.14M | -6.68M | -337.24M | 11.84M | -30.81M | -9.82M | -1.03M | 46.18M | -17.45M | -15.26M | -7.60M | -1.81M | -9.15M | 4.08M | 15.32M | 40.63M | 18.96M | 488.68M | 47.70M | 180.68M | 24.80M | 62.44M | 82.61M | 529.12M | 18.75M | 34.12M | 55.76M | -577.42M | 23.86M | 50.79M | 72.87M | 94.36M | 28.16M | 19.73M | 16.60M | -0.63M |
|
Depreciation and Depletion
|
| 3.49M | 2.32M | 2.25M | 2.60M | 2.17M | 1.66M | 1.56M | 1.49M | 1.51M | 1.46M | 1.38M | 0.94M | 0.93M | 0.85M | 0.85M | 0.86M | 0.85M | 0.85M | 0.87M | 0.83M | 0.83M | 0.86M | 0.86M | 0.88M | 0.96M | 1.01M | 1.07M | 1.13M | 1.04M | 0.79M | 0.72M | 0.81M | 0.84M | 0.98M | 0.96M | 1.00M | 1.23M | 1.28M | 1.26M | 1.35M | 1.41M | 1.34M | 1.48M | 1.27M | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 1.68M | 1.94M | 1.68M | 1.50M | 1.11M | 1.20M | 1.67M | 0.80M | 2.77M | 1.15M | 1.30M | 2.70M | 1.58M | 3.53M | 1.50M | 2.70M | 2.51M | 3.50M | 3.20M | 2.50M | -0.39M | 1.54M | 0.70M | 1.00M | 1.12M | 0.50M | 1.00M | 0.10M | -1.01M | 1.04M | 1.00M | 0.60M | 0.99M | 0.61M | 0.60M | -1.00M | 0.52M | | | | | 0.90M | 0.90M | 3.60M | 2.39M | 1.64M | 1.80M | 3.00M | 3.90M | 2.10M | 2.20M | 5.30M | 4.63M | 4.10M | 6.90M | 9.20M | 5.06M | 3.65M | 4.20M | 6.20M | 2.55M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | -5.95M | -10.03M | -2.52M | 10.04M | 2.62M | -6.69M | 1.61M | 9.31M | 0.02M | -1.44M | 287.00M | -0.00M | | | | | | | | | | | | | | 459.19M | -11.73M | -21.77M | -9.46M | -15.66M | -23.99M | -31.78M | 2.58M | -10.68M | -11.99M | -21.86M | -7.50M | -15.63M | -21.80M | -16.84M | -10.94M | -5.58M | -3.72M | 8.80M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.22M | | | | 0.98M | | | | 0.87M | | | | -0.63M | | | | 0.26M | | | | 0.03M | | | | 0.02M | | | | 0.02M | | | | 0.06M | | | | 0.10M | | | | 0.18M | | | | 0.18M | | | | 0.36M | | | | 0.29M |
|
Gains from Investment Securities
|
| 0.44M | 0.53M | -0.23M | 0.07M | 1.22M | 0.21M | 0.09M | 0.24M | 1.25M | 0.40M | 0.34M | 0.49M | 1.11M | 0.25M | 0.24M | 0.65M | -16.06M | 3.04M | 1.41M | 1.65M | 2.34M | 0.09M | -2.46M | 0.86M | 0.13M | 0.18M | 0.08M | 0.99M | 8.63M | 0.38M | 0.53M | 0.77M | 0.85M | 0.01M | 6.91M | 9.62M | 13.39M | 9.25M | 5.68M | 15.48M | 4.98M | 2.84M | 2.56M | 3.54M | 0.78M | 2.10M | 2.79M | 3.79M | 5.37M | 0.69M | 6.20M | 6.49M | 5.27M | 1.01M | 0.68M | 1.48M | 6.52M | 1.70M | 0.46M | 1.30M | 12.57M |
|
Asset Writedowns and Impairment
|
48.96M | 80.59M | 13.53M | 16.93M | 11.43M | 59.87M | 3.33M | 3.22M | 0.69M | 5.30M | 0.67M | 2.19M | 0.62M | 1.49M | 0.66M | 0.52M | 0.74M | 3.30M | 2.23M | 4.31M | 1.08M | 4.43M | 11.68M | 9.67M | 1.56M | 10.44M | 3.18M | 1.95M | 4.20M | 8.48M | 0.41M | 2.67M | 0.10M | 0.32M | 0.70M | 1.46M | 1.44M | 2.69M | 2.83M | 1.01M | 2.36M | 2.61M | 1.88M | 0.08M | 1.31M | 0.36M | 0.10M | 0.56M | 1.17M | 12.24M | 0.48M | 0.14M | 0.31M | 0.61M | 0.30M | 0.24M | 3.10M | 7.92M | 1.04M | 3.06M | 16.05M | 19.43M |
|
Non-cash Items
|
| 2.52M | | | | 70.17M | -24.86M | | | 79.49M | 17.08M | -23.01M | -39.94M | 23.85M | -106.53M | -47.15M | -90.54M | -253.51M | -181.24M | -40.95M | -68.87M | -13.37M | -48.91M | 42.35M | 226.22M | 170.82M | 26.06M | 97.98M | 365.44M | 140.26M | | | | 0.19M | | | | 0.15M | | | | 0.15M | | | | 4.80M | | | | 0.20M | | | | 5.23M | | | | 0.13M | | | | 11.48M |
|
Cash from Operations
|
| -59.45M | 2.48M | -98.44M | -83.28M | -28.17M | -43.12M | 3.26M | -22.21M | -4.92M | 5.78M | -21.70M | -31.48M | 56.66M | -131.05M | -55.05M | -73.44M | 68.96M | -195.62M | -60.51M | -76.55M | 12.14M | -65.08M | 33.89M | 225.74M | 192.44M | 25.92M | 91.30M | 28.23M | 156.13M | -87.64M | 17.69M | -26.62M | 29.76M | -122.17M | -76.70M | -59.19M | 8.93M | 27.64M | 52.08M | 113.11M | 99.99M | -94.06M | 109.52M | 66.81M | 127.94M | -115.73M | 53.53M | 33.61M | 118.06M | -31.25M | 97.21M | 225.63M | 143.68M | -89.00M | 89.10M | -92.28M | 115.82M | -55.88M | 22.30M | 52.78M | 169.07M |
|
Amortization of Deferred Charges
|
| 1.29M | 1.31M | 1.47M | 1.68M | 1.59M | 1.63M | 1.86M | 1.76M | 2.18M | 1.84M | 1.80M | 2.00M | 2.20M | 2.38M | 2.53M | 2.68M | 2.73M | 2.86M | 3.13M | 2.89M | 2.80M | 2.97M | 3.13M | 3.10M | 3.62M | 4.13M | 5.22M | 2.04M | 2.49M | 2.34M | 1.81M | 1.75M | 2.92M | 1.82M | 2.06M | 2.12M | 2.12M | 1.28M | 0.16M | 0.28M | 0.17M | 0.21M | 0.33M | -0.04M | -0.25M | -0.28M | 0.09M | -0.01M | 0.58M | 0.33M | 0.39M | 0.84M | 0.08M | 0.21M | 0.36M | -0.94M | -0.68M | -0.77M | -0.61M | -0.39M | 0.40M |
|
Depreciation & Amortization (CF)
|
| 3.49M | 2.32M | 2.25M | 2.60M | 2.17M | 1.66M | 1.56M | 1.49M | 1.51M | 1.46M | 1.38M | 0.94M | 0.93M | 0.85M | 0.85M | 0.86M | 0.85M | 0.85M | 0.87M | 0.83M | 0.83M | 0.86M | 0.86M | 0.88M | 0.96M | 1.01M | 1.07M | 1.13M | 1.04M | 0.79M | 0.72M | 0.81M | 0.84M | 0.98M | 0.96M | 1.00M | 1.23M | 1.28M | 1.26M | 1.35M | 1.41M | 1.34M | 1.48M | 1.27M | 1.19M | 1.18M | 1.31M | 1.52M | 1.45M | 1.41M | 4.51M | 1.30M | 1.57M | 1.60M | 2.01M | 2.07M | 2.05M | 2.30M | 3.02M | 3.19M | 5.35M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 2.20M | 9.13M | -10.83M | -5.77M | 1.26M | -8.12M | 1.34M | -4.69M | 6.61M | 23.22M | -13.24M | 41.93M | -45.41M | 5.64M | -7.68M |
|
Change in Inventory
|
| 13.71M | -30.09M | 57.76M | 58.00M | 2.73M | 14.06M | -29.50M | 24.27M | -17.26M | 25.09M | 41.12M | 83.32M | -37.76M | 131.83M | 86.24M | 81.24M | -28.55M | 139.90M | 61.09M | 74.81M | 36.52M | 19.09M | 33.82M | -207.82M | -173.23M | 13.53M | -82.26M | -16.17M | -170.54M | 31.06M | -10.80M | 69.09M | -30.56M | 100.91M | 91.15M | 88.30M | -59.75M | 6.06M | -6.21M | -72.63M | -15.12M | 87.25M | -24.20M | 33.52M | -61.06M | 159.23M | 79.34M | 94.29M | -53.86M | -11.67M | -36.78M | -168.76M | -61.46M | 114.67M | -46.26M | 112.86M | 2.25M | 0.04M | 80.53M | -34.99M | -137.23M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | 14.50M | | | | | | | | | |
|
Change in Accured Expenses
|
| 24.41M | -70.36M | -5.05M | 1.81M | 9.65M | -29.13M | 1.05M | 23.82M | 2.68M | -42.29M | 19.80M | 10.35M | 31.45M | -47.49M | 42.39M | 5.45M | 58.93M | -40.54M | 18.31M | 2.53M | 9.11M | -11.87M | 22.74M | 10.79M | -8.57M | -49.50M | -7.94M | 2.68M | 32.88M | -82.54M | 36.03M | 1.84M | 13.28M | -63.01M | 38.89M | 23.65M | -2.19M | -32.12M | 2.89M | 36.41M | 26.39M | -9.61M | 34.88M | 34.75M | 11.35M | -70.49M | 45.26M | 29.32M | 3.62M | -98.12M | 20.59M | 3.49M | 14.50M | -33.55M | -8.14M | 45.51M | -4.17M | -62.84M | 40.31M | 14.20M | -28.07M |
|
Change in Taxes
|
| -1.26M | 22.12M | 0.45M | -4.70M | 10.14M | 0.69M | 0.41M | -36.24M | 0.19M | -9.50M | 1.14M | 4.23M | 0.55M | 0.23M | -0.10M | -0.71M | 0.49M | 0.28M | -0.34M | -0.68M | -0.30M | 0.28M | 0.01M | -0.90M | 0.41M | 0.29M | 0.31M | -0.75M | 0.43M | -0.04M | -0.28M | 0.34M | 1.09M | 0.34M | -1.58M | -0.57M | 0.78M | 1.71M | -1.10M | -0.36M | 1.27M | 0.56M | -1.80M | -0.10M | 1.37M | 1.12M | -2.04M | 1.53M | -1.30M | 1.82M | -4.99M | 0.43M | 1.43M | 0.72M | -2.81M | -0.13M | 5.83M | 0.88M | -9.99M | 0.73M | 3.13M |
|
Other Working Capital Changes
|
| -4.14M | -11.08M | -18.31M | -12.96M | -17.34M | -23.54M | 4.59M | 4.82M | 20.03M | -41.16M | -4.32M | -19.32M | 11.87M | -10.02M | 18.18M | 1.86M | 38.89M | 6.50M | -0.03M | 5.87M | -23.18M | 2.88M | 0.88M | -14.29M | -12.37M | -4.83M | -11.84M | 2.44M | 8.99M | 2.11M | 14.24M | -31.89M | -5.12M | 1.33M | 6.54M | 2.40M | 5.64M | 4.44M | -21.78M | 2.96M | 26.80M | 9.53M | 8.11M | 10.80M | -8.43M | 14.92M | 17.23M | -0.92M | -25.50M | -2.78M | 0.12M | -14.76M | -12.49M | 0.38M | -6.18M | -3.35M | -7.15M | 0.91M | 3.11M | -10.18M | 8.60M |
|
Capital Expenditures
|
| 0.95M | 0.27M | 0.18M | 0.29M | 0.08M | 0.13M | 0.59M | 4.15M | 0.18M | 0.45M | 0.22M | 0.63M | 0.26M | 0.10M | 0.95M | 0.94M | 1.44M | 0.88M | 0.29M | 0.48M | 0.40M | 1.25M | 0.40M | 3.44M | 2.91M | 0.56M | 3.94M | 0.53M | 1.44M | 1.92M | 1.29M | 1.00M | 0.98M | 1.02M | 0.94M | 1.18M | 0.87M | 0.81M | 1.06M | 0.78M | 0.73M | 0.96M | 1.50M | 1.43M | 2.05M | 2.45M | 2.88M | 3.27M | 3.99M | 3.74M | 4.43M | 5.03M | 5.62M | 5.44M | 4.44M | 3.55M | 4.42M | 3.69M | 6.32M | 7.01M | 5.09M |
|
Sales of Property, Plant and Equipment
|
| 0.13M | 0.36M | 0.57M | 0.02M | 0.39M | 0.02M | 0.11M | 2.90M | 0.17M | 0.08M | 7.07M | 0.06M | 0.16M | 0.01M | 0.23M | 0.11M | 0.17M | 0.17M | 0.81M | 0.16M | 0.43M | 0.09M | 0.02M | 0.53M | 0.12M | 0.06M | 0.03M | 0.12M | 0.06M | 38.17M | 0.10M | 0.03M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.07M | 0.01M | 0.02M | -0.00M | 0.01M | 0.00M | 0.01M | 0.06M | | | 0.07M | 0.02M | 0.37M | 1.50M | 0.04M | 0.96M | -0.05M | 0.47M | 0.88M | 0.64M | 0.00M | 0.28M |
|
Divestments
|
| | | | | | | | | | 12.54M | 1.67M | 3.84M | 6.76M | 0.55M | 6.40M | 0.26M | 3.90M | 0.63M | 6.72M | 3.38M | 6.39M | 2.13M | 2.93M | 1.34M | -1.14M | 1.94M | 8.80M | 3.24M | -0.67M | 6.65M | 22.11M | -0.22M | 0.13M | 5.73M | 0.03M | 1.01M | 2.16M | 2.52M | -2.08M | 3.72M | 21.17M | 12.04M | 7.56M | 7.58M | 4.28M | 0.55M | 1.77M | 3.10M | 4.92M | 2.63M | 5.03M | 5.23M | 3.56M | 1.28M | 2.88M | 0.19M | 0.05M | 3.83M | 0.60M | | 0.07M |
|
Cash from Investing Activities
|
| 0.10M | -1.59M | 0.22M | 1.28M | 1.28M | -1.27M | -0.83M | 0.19M | 0.41M | 9.71M | 7.96M | 1.10M | 11.51M | 0.00M | 5.72M | -15.04M | -4.84M | -11.43M | 4.69M | 1.41M | 7.80M | -10.55M | -2.54M | -23.08M | -15.71M | -15.53M | -4.24M | -2.81M | -7.14M | 40.87M | 4.07M | -6.65M | -2.79M | 3.39M | -7.30M | -5.60M | 1.20M | -16.80M | -4.52M | 3.01M | 20.45M | 7.87M | -20.30M | 19.41M | 2.02M | -2.93M | -0.17M | -0.18M | 1.13M | -23.28M | 2.82M | -57.96M | 0.18M | -4.12M | -33.08M | -3.10M | -6.18M | -25.07M | -7.88M | -27.69M | -5.37M |
|
Other financing activities
|
| 0.05M | | | 0.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.08M | | | | | | | | | | | | | 0.46M | 1.35M | 1.08M | 10.98M | 0.91M | 0.71M | 1.53M | 0.82M | 1.15M | 0.55M | 1.65M | 22.93M |
|
Cash from Financing Activities
|
| 16.30M | -51.69M | 135.57M | 10.65M | -4.75M | -36.66M | 34.90M | 48.97M | 43.77M | -50.57M | 20.45M | 12.77M | 33.77M | 90.73M | 5.68M | 26.97M | 14.06M | 218.45M | 44.09M | 27.50M | 19.87M | -25.53M | -54.28M | -142.27M | -23.58M | -155.38M | -8.06M | -20.48M | 36.07M | -145.56M | -30.27M | 11.15M | -64.74M | 38.96M | 99.43M | 20.98M | 47.34M | -65.16M | 107.86M | -153.23M | -57.24M | 3.43M | -44.28M | -122.79M | -53.63M | 17.12M | -56.36M | 38.31M | -15.59M | -48.39M | -8.60M | -171.01M | -33.71M | -146.27M | -63.23M | 48.33M | -26.76M | -41.58M | -39.45M | 50.50M | -39.87M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 2.67M | 2.67M | 2.70M | 2.67M | 2.70M | 2.70M | 2.70M | 2.67M | 2.70M | 2.70M | 2.70M | 2.67M | 2.70M | 2.70M | 2.69M |
|
Change in Cash
|
| -43.06M | -50.80M | 37.35M | -71.34M | -31.64M | -81.05M | 37.33M | 26.95M | 39.26M | -35.08M | 6.71M | -17.60M | 101.95M | -40.32M | -43.65M | -61.51M | 78.18M | 11.40M | -11.73M | -47.63M | 39.81M | -101.17M | -22.92M | 60.39M | 153.15M | -144.99M | 79.01M | 4.95M | 185.06M | -192.34M | -8.52M | -22.13M | -37.77M | -79.82M | 15.43M | -43.80M | 57.47M | -54.32M | 155.42M | -37.11M | 63.20M | -82.75M | 44.93M | -36.57M | 76.33M | -101.54M | -3.01M | 71.73M | 103.61M | -102.91M | 91.43M | -3.34M | 110.14M | -239.40M | -7.20M | -47.05M | 82.89M | -122.52M | -25.02M | 75.60M | 123.83M |
|
Free Cash Flow
|
| -60.41M | 2.21M | -98.62M | -83.58M | -28.26M | -43.26M | 2.66M | -26.36M | -5.11M | 5.33M | -21.92M | -32.11M | 56.41M | -131.15M | -56.01M | -74.37M | 67.52M | -196.50M | -60.80M | -77.03M | 11.74M | -66.33M | 33.50M | 222.30M | 189.53M | 25.36M | 87.36M | 27.70M | 154.68M | -89.56M | 16.39M | -27.63M | 28.78M | -123.19M | -77.63M | -60.37M | 8.06M | 26.84M | 51.02M | 112.33M | 99.26M | -95.02M | 108.02M | 65.38M | 125.89M | -118.18M | 50.64M | 30.34M | 114.08M | -34.99M | 92.78M | 220.60M | 138.06M | -94.45M | 84.66M | -95.84M | 111.40M | -59.56M | 15.98M | 45.77M | 163.99M |
|
Net Cash Flow
|
| -43.06M | -50.80M | 37.35M | -71.34M | -31.64M | -81.05M | 37.33M | 26.95M | 39.26M | -35.08M | 6.71M | -17.60M | 101.95M | -40.32M | -43.65M | -61.51M | 78.18M | 11.40M | -11.73M | -47.63M | 39.81M | -101.17M | -22.92M | 60.39M | 153.15M | -144.99M | 79.01M | 4.95M | 185.06M | -192.34M | -8.52M | -22.13M | -37.77M | -79.82M | 15.43M | -43.80M | 57.47M | -54.32M | 155.42M | -37.11M | 63.20M | -82.75M | 44.93M | -36.57M | 76.33M | -101.54M | -3.01M | 71.73M | 103.61M | -102.91M | 91.43M | -3.34M | 110.14M | -239.40M | -7.20M | -47.05M | 82.89M | -122.52M | -25.02M | 75.60M | 123.83M |