|
Net Income
|
-4.00M | | | -1.00M | | -11.00M | 3.00M | | -8.00M | 32.00M | -56.00M | -2.00M | 10.00M | 18.00M | 41.00M | -16.00M | -78.00M | 19.00M | -2.00M | -12.00M | -1.00M | -17.00M | -8.00M | -15.00M | | -1.00M | -1.00M | -10.00M | | -12.00M | -3.00M | | 4.00M | -25.00M | 1.00M | -1.00M | -7.00M | -6.00M | 207.00M | 5.00M | 1.00M | -111.00M | -5.00M | -445.00M | 17.00M | 6.00M | 16.00M | 8.00M | -6.00M | -3.00M | 20.00M | 2.00M | 7.00M | 33.00M | 35.00M | 2.00M | 5.00M | 32.00M | 26.00M | 18.00M | 25.00M | -7.00M | -26.00M | 13.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | 83.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 5.00M | 7.00M | 6.00M | 6.00M | 6.00M | 6.00M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | -1.00M | 2.00M | 2.00M | | 5.00M | 7.00M | 4.00M | 6.00M | 1.00M | 2.00M | 1.00M | 3.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 1.00M | 2.00M | 1.00M | 3.00M | 2.00M | 1.00M | 1.00M | 1.00M | | 17.00M | -3.00M | 3.00M | 1.00M | 2.00M | 1.00M | 2.00M | 1.00M | 1.00M | 1.00M | 4.00M | 1.00M | 1.00M | 1.00M | 3.00M | 1.00M | 1.00M | 1.00M | 2.00M | 1.00M | 1.00M |
|
Deferred Taxes
|
| -46.00M | -38.00M | | 44.00M | -132.00M | 2.00M | 36.00M | 74.00M | -59.00M | 15.00M | 23.00M | 49.00M | -36.00M | -14.00M | | 100.00M | -10.00M | 12.00M | | -443.00M | | | 3.00M | -2.00M | 3.00M | 2.00M | | 10.00M | 1.00M | | -19.00M | -111.00M | 2.00M | 3.00M | 1.00M | 12.00M | 1.00M | 3.00M | 2.00M | 15.00M | 161.00M | -1.00M | | | | | | | | | -1.00M | | | 1.00M | -1.00M | -1.00M | 1.00M | -2.00M | | | 1.00M | | |
|
Cash from Discontinued Operations
|
| | | | | | -10.00M | | -111.00M | 89.00M | 9.00M | -1.00M | 22.00M | 9.00M | -9.00M | -46.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.24M | | | | 0.40M | | | | 0.40M | | | | 0.27M | | | | 0.48M | | | 0.69M | 0.69M | | | | 0.62M | | | | 0.36M | | | | 0.58M | | | | 1.35M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 39.00M | 166.00M | 8.00M | -226.00M | 62.00M | | 42.00M | | -70.00M | | -20.00M | 2.00M | | | 1.52M | -37.00M | -35.00M | -38.00M | 134.00M | -32.00M | -27.00M | -32.00M | 109.00M | -28.00M | -26.00M | -27.00M | 72.00M | -23.00M | -22.00M | -27.00M | 89.00M | -22.00M | -21.00M | 7.71M | 73.00M | -21.00M | -21.00M | -21.00M | 65.00M | -26.00M | -23.00M | -15.00M | 70.00M | -36.00M | -36.00M | -37.00M | 118.00M | -36.00M | -37.00M | -38.00M | 124.00M | -18.00M | -10.00M | -14.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | | | | | | | | | | | | | | | | | | 17.00M | 4.00M |
|
Cash from Restructuring
|
| 6.00M | 11.00M | | 2.00M | 633.00M | 2.00M | 4.00M | 9.00M | -14.00M | | 5.00M | 27.00M | -10.00M | 80.00M | | 79.00M | 1.00M | 1.00M | | -20.00M | 6.00M | 8.00M | 7.00M | 39.00M | 25.00M | 8.00M | 1.00M | | 8.00M | 11.00M | 5.00M | 2.00M | | 2.00M | 9.00M | 4.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 95.00M | 378.00M | | 183.00M | 818.00M | -269.00M | -143.00M | 142.00M | 9.00M | 268.00M | 237.00M | 209.00M | 376.00M | -542.00M | | | -10.00M | -27.00M | | 2,621.00M | -35.00M | 8.00M | -18.00M | 25.00M | -6.00M | -17.00M | -14.00M | 6.00M | -60.00M | -25.00M | 43.00M | -119.00M | -2.00M | -26.00M | -49.00M | 31.00M | 6.00M | -202.00M | 14.00M | 78.00M | 70.00M | -18.00M | 6.86M | -7.00M | -22.00M | -21.00M | -20.00M | -8.00M | -40.00M | -80.00M | -29.00M | 7.00M | -19.00M | -28.00M | -2.00M | 12.00M | -15.00M | -33.00M | -39.00M | -22.00M | -31.00M | 34.00M | 8.00M |
|
Cash from Operations
|
| -16.00M | 822.00M | | 140.00M | 223.00M | -525.00M | -322.00M | -191.00M | 13.00M | -98.00M | -62.00M | -103.00M | -26.00M | -259.00M | | | -44.00M | -88.00M | | 437.00M | -89.00M | -15.00M | -39.00M | 48.00M | -21.00M | -9.00M | -2.00M | 17.00M | -53.00M | -21.00M | -3.00M | 10.00M | -27.00M | -22.00M | -30.00M | 17.00M | -12.00M | -1.00M | 9.00M | 16.00M | -41.00M | -23.00M | 16.00M | 13.00M | -16.00M | -5.00M | -12.00M | -14.00M | -43.00M | -60.00M | -27.00M | 14.00M | 14.00M | 7.00M | | 17.00M | 17.00M | -7.00M | -21.00M | 4.00M | -38.00M | 8.00M | 21.00M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | | | 15.00M |
|
Depreciation & Amortization (CF)
|
| 109.00M | 99.00M | | 96.00M | 56.00M | 75.00M | 76.00M | 72.00M | 71.00M | 65.00M | 44.00M | 74.00M | 62.00M | 41.00M | | | 56.00M | 56.00M | | 81.00M | 38.00M | 39.00M | 36.00M | 32.00M | 30.00M | 27.00M | 25.00M | 23.00M | 19.00M | 22.00M | 21.00M | 18.00M | 19.00M | 20.00M | 19.00M | 15.00M | 15.00M | 14.00M | 14.00M | 12.00M | 10.00M | 10.00M | 9.00M | 8.00M | 8.00M | 8.00M | 7.00M | 8.00M | 7.00M | 7.00M | 8.00M | 7.00M | 8.00M | 8.00M | 7.00M | 7.00M | 7.00M | 6.00M | 8.00M | 7.00M | 7.00M | 7.00M | 7.00M |
|
Change in Receivables
|
| -22.00M | 68.00M | | -68.00M | -66.00M | -177.00M | 33.00M | 31.00M | 11.00M | -40.00M | -73.00M | -183.00M | -23.00M | -65.00M | | | -90.00M | -23.00M | | -38.00M | -33.00M | 13.00M | 8.00M | -9.00M | -38.00M | 3.00M | -12.00M | 22.00M | -33.00M | 2.00M | 3.00M | 17.00M | -30.00M | -1.00M | 3.00M | 16.00M | -25.00M | 3.00M | -8.00M | 9.00M | -19.00M | -45.00M | 11.00M | 20.00M | -8.00M | 7.00M | -5.00M | 11.00M | 9.00M | 17.00M | -19.00M | 5.00M | -12.00M | -5.00M | 33.00M | | -53.00M | 2.00M | -1.00M | 1.00M | 8.00M | -5.00M | -5.00M |
|
Change in Inventory
|
| -36.00M | -206.00M | | 47.00M | -110.00M | 52.00M | 10.00M | 18.00M | -208.00M | 71.00M | -55.00M | 23.00M | -99.00M | -2.00M | | | 41.00M | 17.00M | | -31.00M | 35.00M | 7.00M | -2.00M | -52.00M | 20.00M | 2.00M | -13.00M | -25.00M | 40.00M | | 2.00M | -38.00M | 27.00M | 7.00M | 8.00M | -33.00M | 11.00M | 3.00M | 4.00M | -29.00M | 26.00M | -9.00M | 2.00M | -31.00M | 22.00M | 8.00M | 8.00M | -19.00M | 32.00M | 22.00M | 20.00M | -43.00M | 13.00M | -2.00M | -7.00M | -23.00M | 15.00M | 3.00M | 7.00M | -18.00M | 15.00M | -2.00M | -1.00M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | -15.00M | 6.00M | -2.00M | 24.00M | -24.00M | -5.00M | 12.00M | 3.00M | -6.00M | -5.00M | -14.00M | -6.00M | 14.00M | -5.00M | 4.00M | 12.00M | 1.00M | -51.00M | 17.00M | -3.00M | 24.00M | 3.00M | 6.00M | 5.00M | 31.00M | -14.00M | -12.00M | -17.00M | 3.00M | -10.00M | -8.00M | 1.00M | 7.00M | -8.00M | | -2.00M | 6.00M | -14.00M | -7.00M |
|
Change in Accured Expenses
|
| 87.00M | 179.00M | | 67.00M | 83.00M | -383.00M | -253.00M | 13.00M | -280.00M | 188.00M | -139.00M | -107.00M | -723.00M | -239.00M | | | -59.00M | -84.00M | | 346.00M | -55.00M | 6.00M | -16.00M | -39.00M | -31.00M | -6.00M | -22.00M | -15.00M | -20.00M | -1.00M | 1.00M | -17.00M | -9.00M | -13.00M | 2.00M | -11.00M | -27.00M | 22.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 128.00M | -110.00M | | 47.00M | 139.00M | 16.00M | -38.00M | 37.00M | -182.00M | 71.00M | -18.00M | -77.00M | -547.00M | -24.00M | | | 3.00M | -11.00M | | -273.00M | -6.00M | -7.00M | 12.00M | -14.00M | 1.00M | 1.00M | -1.00M | 6.00M | -5.00M | 3.00M | 8.00M | -2.00M | -2.00M | -8.00M | 1.00M | -24.00M | -8.00M | -2.00M | -2.00M | 5.00M | -11.00M | 8.00M | -4.00M | | 1.00M | -5.00M | 1.00M | | -2.00M | 1.00M | -6.00M | -6.00M | -7.00M | 2.00M | -3.00M | -15.00M | -4.00M | -3.00M | -9.00M | -16.00M | -10.00M | -6.00M | -1.00M |
|
Capital Expenditures
|
| 36.00M | 56.00M | | 29.00M | 62.00M | 23.00M | 33.00M | 32.00M | 13.00M | 10.00M | 6.00M | 35.00M | -9.00M | 3.00M | | | 4.00M | 9.00M | | 25.00M | 7.00M | 7.00M | 11.00M | 18.00M | 5.00M | 7.00M | 14.00M | 15.00M | 7.00M | 10.00M | 11.00M | 10.00M | 10.00M | 7.00M | 7.00M | 9.00M | 3.00M | 2.00M | 6.00M | 4.00M | 4.00M | 5.00M | 4.00M | 4.00M | 1.00M | 4.00M | 5.00M | 11.00M | 5.00M | 4.00M | 10.00M | 12.00M | 5.00M | 6.00M | 4.00M | 17.00M | 10.00M | 9.00M | 20.00M | 17.00M | 12.00M | 12.00M | 4.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 27.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | 30.00M | -21.00M | 18.00M | 63.00M | 1.00M | | 811.00M | 14.00M | 2.00M | | -809.00M | 2.00M | | | | | | | 3.00M | 2.00M | | | 11.00M | | | 7.00M | 3.00M | | | 24.00M | | 2.00M | | | | | | | | | | | | | | | | 17.00M | | | | 5.00M | | |
|
Change in Acquisitions & Divestments
|
| 10.00M | 11.00M | | 18.00M | 9.00M | 20.00M | 21.00M | 17.00M | 25.00M | 28.00M | 32.00M | 18.00M | 17.00M | 15.00M | 3.00M | 3.00M | | | | | | | | | | | | | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -588.00M | 619.00M | | -29.00M | -48.00M | | -26.00M | -14.00M | 42.00M | -10.00M | 3.00M | 26.00M | 33.00M | 530.00M | | | 16.00M | 47.00M | | -638.00M | -6.00M | -13.00M | -10.00M | -12.00M | -5.00M | 3.00M | -14.00M | -13.00M | -4.00M | -10.00M | -11.00M | 1.00M | -10.00M | -6.00M | | -6.00M | -3.00M | 300.00M | 18.00M | -4.00M | -1.00M | -4.00M | -4.00M | -4.00M | -1.00M | -4.00M | -4.00M | -11.00M | -5.00M | -4.00M | -35.00M | -12.00M | -5.00M | -6.00M | -4.00M | -17.00M | 7.00M | -9.00M | -20.00M | -17.00M | -7.00M | -12.00M | -4.00M |
|
Other financing activities
|
| | | | | | | | | | -33.00M | -7.00M | | -1.00M | | | | | | | | | | | | | | 3.00M | 13.00M | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 611.00M | -563.00M | | -50.00M | -11.00M | 191.00M | | 110.00M | -55.00M | 575.00M | -22.00M | -41.00M | -4.00M | -214.00M | | | -1.00M | -1.00M | | 321.00M | -1.00M | -3.00M | -1.00M | 4.00M | -1.00M | -7.00M | -12.00M | -52.00M | -3.00M | -4.00M | -12.00M | -10.00M | -4.00M | -4.00M | -2.00M | -1.00M | 3.00M | -297.00M | -1.00M | -3.00M | -3.00M | -3.00M | 16.00M | | 242.00M | -1.00M | -1.00M | -2.00M | -1.00M | 48.00M | -2.00M | -2.00M | -1.00M | -1.00M | 89.00M | -2.00M | -18.00M | -2.00M | -1.00M | -2.00M | -2.00M | -2.00M | 1.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 3.00M | 2.00M | 3.00M | 3.00M | 3.00M | 2.00M | | | | | | 3.00M | 3.00M | 13.00M | 3.00M | 4.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | |
|
Exchange Rate Effect
|
| 8.00M | -1.00M | | 23.00M | 1.00M | 10.00M | 5.00M | | -1.00M | 3.00M | -10.00M | 10.00M | | -18.00M | | | -6.00M | 1.00M | | -15.00M | -7.00M | -2.00M | -5.00M | -7.00M | 3.00M | -1.00M | | -8.00M | 4.00M | 2.00M | 3.00M | 2.00M | 5.00M | -8.00M | -5.00M | 1.00M | 2.00M | -1.00M | -5.00M | 2.00M | -4.00M | 1.00M | 1.00M | 6.00M | -4.00M | 2.00M | -1.00M | -1.00M | | -5.00M | -9.00M | 6.00M | | -2.00M | -3.00M | 5.00M | -3.00M | -2.00M | 4.00M | -6.00M | 2.00M | 3.00M | |
|
Change in Cash
|
| 15.00M | 877.00M | | 84.00M | 227.00M | -324.00M | -343.00M | -95.00M | -1.00M | 500.00M | -104.00M | -125.00M | 3.00M | 39.00M | | | -35.00M | -41.00M | | 105.00M | -103.00M | -33.00M | -55.00M | 33.00M | -24.00M | -14.00M | -28.00M | -56.00M | -56.00M | -33.00M | -23.00M | 3.00M | -36.00M | -40.00M | -37.00M | 11.00M | -10.00M | 1.00M | 21.00M | 11.00M | -49.00M | -29.00M | 29.00M | 15.00M | 221.00M | -8.00M | -18.00M | -28.00M | -49.00M | -21.00M | -73.00M | 6.00M | 8.00M | -2.00M | 82.00M | 3.00M | 3.00M | -20.00M | -38.00M | -21.00M | -45.00M | -3.00M | 18.00M |
|
Free Cash Flow
|
| -52.00M | 766.00M | | 111.00M | 161.00M | -548.00M | -355.00M | -223.00M | | -108.00M | -68.00M | -138.00M | -17.00M | -262.00M | | | -48.00M | -97.00M | | 412.00M | -96.00M | -22.00M | -50.00M | 30.00M | -26.00M | -16.00M | -16.00M | 2.00M | -60.00M | -31.00M | -14.00M | | -37.00M | -29.00M | -37.00M | 8.00M | -15.00M | -3.00M | 3.00M | 12.00M | -45.00M | -28.00M | 12.00M | 9.00M | -17.00M | -9.00M | -17.00M | -25.00M | -48.00M | -64.00M | -37.00M | 2.00M | 9.00M | 1.00M | -4.00M | | 7.00M | -16.00M | -41.00M | -13.00M | -50.00M | -4.00M | 17.00M |
|
Net Cash Flow
|
| 7.00M | 878.00M | | 61.00M | 164.00M | -334.00M | -348.00M | -95.00M | | 467.00M | -81.00M | -118.00M | 3.00M | 57.00M | | | -29.00M | -42.00M | | 120.00M | -96.00M | -31.00M | -50.00M | 40.00M | -27.00M | -13.00M | -28.00M | -48.00M | -60.00M | -35.00M | -26.00M | 1.00M | -41.00M | -32.00M | -32.00M | 10.00M | -12.00M | 2.00M | 26.00M | 9.00M | -45.00M | -30.00M | 28.00M | 9.00M | 225.00M | -10.00M | -17.00M | -27.00M | -49.00M | -16.00M | -64.00M | | 8.00M | | 85.00M | -2.00M | 6.00M | -18.00M | -42.00M | -15.00M | -47.00M | -6.00M | 18.00M |