|
Net Income
|
-2.10M | 17.30M | -6.20M | 49.50M | -9.70M | 7.20M | 1.00M | 9.00M | -16.60M | -21.20M | -6.90M | -446.40M | 0.50M | 0.10M | -0.50M | 1.10M | 21.70M | | | 3.00M | | | | -42.30M | -15.40M | -15.10M | -55.10M | -101.80M | -14.60M | -2.90M | -41.30M | -8.20M | 7.60M | -22.40M | -8.50M | 35.50M | -25.00M | -26.10M | -7.80M | -45.20M | -20.90M | -15.60M | 22.80M | -2.80M | 11.30M | 33.70M | -7.00M | 16.40M | 5.10M | 11.60M | 42.10M | 116.20M | -0.40M | 37.40M | -6.10M | 21.30M | 7.20M | 12.70M | 8.20M | 56.30M | -6.10M | 30.60M | -5.00M | 53.70M | 27.20M | 28.90M | 3.90M | 17.80M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | -4.90M | 39.50M | 2.50M | 1.30M | 0.20M | 0.20M | | | | | | | 0.20M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-3.20M | -4.90M | 293.00M | -1.50M | 9.00M | 259.00M | 17.40M | 12.40M | -1.90M | 9.20M | -5.10M | 249.80M | -2.30M | -2.30M | -2.40M | 7.00M | -2.60M | 2.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 39.40M | -0.30M | -10.30M | 1.80M | -5.90M | -2.20M | -3.10M | 7.60M | -0.70M | 2.10M | -8.40M | 0.80M | 6.20M | -7.50M | -8.00M | 11.90M | -3.80M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | -89.20M | 92.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
2.20M | -2.20M | | | -9.70M | -10.30M | -12.40M | -12.00M | 2.50M | 2.60M | 2.60M | -18.10M | 2.90M | -12.90M | -34.60M | -47.50M | -3.20M | -3.30M | -3.40M | -6.30M | 1.60M | 1.50M | 446.10M | | | | | | 0.50M | 0.20M | 2.30M | -6.00M | | | | | | | | | | | | | | | | | | | | 2.40M | | | 1.90M | 6.10M | | | 1.10M | 4.40M | | | | 1.50M | | | 0.40M | 0.70M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | 1,089.50M | | | 5.00M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | 35.80M | 26.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-121.80M | -347.30M | -265.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
-105.30M | 28.00M | 66.70M | 47.90M | 2.40M | -72.70M | 106.90M | 80.60M | -63.80M | -110.80M | 89.50M | -61.50M | 36.00M | -24.60M | -1.50M | -11.30M | 15.10M | -9.00M | 17.80M | 4.30M | -125.00M | -12.90M | 58.90M | -31.00M | -37.20M | 5.40M | -7.20M | 9.70M | 29.40M | -4.20M | -43.60M | 11.90M | -23.00M | 55.10M | -46.60M | 32.10M | -45.20M | 13.10M | -25.50M | 47.90M | -11.20M | -13.40M | -6.70M | 2.00M | -3.60M | 13.70M | -17.10M | 15.60M | -14.20M | 3.60M | -2.10M | 12.20M | -16.60M | 11.50M | -16.70M | 30.80M | -5.30M | -23.90M | 0.50M | 40.00M | -29.50M | 14.60M | -15.40M | 60.80M | -41.30M | -7.30M | 29.40M | -30.00M |
|
Change in Inventory
|
237.90M | -128.20M | 103.00M | -482.60M | 74.20M | -118.50M | 98.20M | -79.00M | -147.40M | -26.50M | 245.50M | 3.60M | -347.80M | 7.50M | 69.20M | 32.40M | -57.10M | 33.10M | 96.70M | -232.80M | -53.60M | -74.10M | -49.30M | -23.00M | -124.10M | 6.00M | 3.20M | 24.00M | -48.50M | -1.50M | 4.20M | -43.70M | 0.90M | -43.60M | 24.80M | -26.80M | -5.00M | -15.40M | -10.20M | -30.40M | -25.60M | 32.20M | 2.70M | -9.40M | -0.10M | -0.10M | -16.90M | -9.50M | 18.70M | -12.20M | -6.60M | 14.30M | -11.10M | 21.80M | 88.20M | -10.40M | -22.30M | 77.10M | -77.80M | 106.80M | -27.20M | -53.60M | -4.60M | -15.60M | 268.10M | -46.60M | 95.70M | -87.20M |
|
Change in Account Payables
|
-121.50M | 258.20M | -103.30M | -20.10M | -134.80M | 188.60M | 42.80M | -30.20M | -201.20M | 145.20M | 139.60M | -77.90M | -206.90M | 141.70M | 104.60M | -36.50M | -209.80M | 177.30M | 147.50M | 15.90M | -340.70M | | 47.30M | 92.80M | -140.10M | 23.20M | -14.80M | 77.00M | -61.00M | 10.10M | -18.00M | 43.10M | -59.50M | 19.80M | -2.60M | 62.10M | -55.90M | -4.00M | -4.90M | 31.40M | -46.00M | 14.90M | -1.90M | -4.90M | -1.90M | -3.20M | -3.00M | 21.30M | -4.40M | 12.20M | -26.80M | 35.60M | -28.30M | -9.60M | 21.60M | 22.00M | -11.10M | 1.30M | -20.00M | 28.10M | 25.70M | -29.90M | -37.70M | 29.50M | 55.60M | 42.00M | 28.80M | -137.40M |
|
Change in Accured Expenses
|
-21.80M | 45.30M | 4.80M | 16.30M | -46.80M | 6.20M | 4.20M | 6.20M | -18.20M | 28.10M | 4.40M | 5.50M | -45.20M | -28.30M | -71.50M | | -3.40M | -40.90M | -36.10M | -2.10M | -16.30M | -18.50M | -24.10M | -26.50M | -8.60M | -4.10M | 0.60M | 10.30M | -9.80M | 5.50M | 6.50M | 8.20M | -9.40M | -6.30M | -4.40M | -5.10M | -3.40M | -9.10M | -8.90M | -6.60M | -4.20M | -11.60M | -0.10M | -3.60M | -8.60M | -8.00M | -11.50M | -4.60M | -7.40M | -7.40M | -40.50M | -11.70M | -5.10M | -4.90M | -3.00M | -5.10M | -4.20M | 2.10M | -0.40M | 11.00M | -5.10M | -2.50M | -1.20M | 0.50M | -6.20M | 0.10M | 1.20M | -0.80M |
|
Other Working Capital Changes
|
10.70M | -26.20M | 546.00M | 4.90M | -525.10M | -572.30M | -17.70M | -24.50M | 62.30M | -82.20M | 32.60M | -7.50M | -5.30M | 32.40M | 64.30M | -1.10M | 41.90M | -4.30M | -20.00M | 3.30M | -5.70M | -5.10M | 1.10M | 17.30M | -1.90M | -4.70M | 0.90M | 0.80M | 4.20M | 0.20M | 1.40M | 7.60M | 1.40M | | 0.50M | 5.30M | -0.80M | 0.20M | 0.40M | 9.10M | 0.10M | 0.60M | 0.10M | -0.90M | -1.00M | -0.20M | 0.10M | -0.70M | 8.40M | -13.00M | 6.70M | -1.10M | 0.80M | 14.30M | 1.50M | -1.00M | -15.10M | -0.10M | 1.80M | -1.50M | 0.80M | -0.60M | -3.20M | 0.60M | -0.80M | -0.50M | 1.60M | -2.50M |
|
Cash from Operations
|
23.80M | 197.90M | 97.70M | 124.00M | -42.90M | 216.10M | -143.20M | -7.50M | 51.30M | 234.30M | -178.40M | -50.90M | 47.70M | 114.40M | 18.40M | -37.60M | -175.30M | 126.50M | -55.80M | 185.80M | -229.70M | 36.30M | -26.90M | 110.20M | 2.30M | -8.10M | -39.30M | 53.60M | -54.90M | 5.00M | -2.00M | 89.60M | -73.00M | -5.00M | -8.60M | 70.50M | -52.30M | -13.40M | -12.00M | 3.30M | -31.90M | -13.20M | 18.60M | 37.80M | -18.50M | 10.10M | 13.60M | 61.90M | -8.50M | 11.40M | -2.10M | 49.20M | -12.60M | -43.60M | 21.10M | 55.70M | -9.70M | 24.90M | -24.00M | 17.90M | 5.30M | 7.00M | -33.20M | 57.90M | 36.50M | 52.80M | 10.10M | -48.40M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.80M | | 3.60M | | 3.40M | | 6.30M | | 0.80M | | 0.40M | 1.70M | 0.40M | 0.50M | 0.30M | 0.50M | 0.40M | 0.30M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | 1,301.20M | 1,282.70M | 1,359.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
7.10M | 7.60M | 8.50M | 8.70M | 9.70M | 9.80M | 10.70M | 13.10M | 15.00M | 15.20M | 10.40M | 9.50M | 10.20M | 9.30M | 8.00M | 10.00M | 9.40M | 7.00M | 6.40M | 4.80M | 2.80M | 1.30M | 0.10M | 4.50M | 4.20M | 2.00M | 1.30M | 6.30M | 3.60M | 2.60M | 1.90M | 5.00M | 1.40M | 2.20M | 3.00M | 5.40M | 1.60M | 1.70M | 1.80M | 2.30M | 1.30M | 1.30M | 1.90M | 2.50M | 1.50M | 1.90M | 1.30M | 2.60M | 2.20M | 1.80M | 1.80M | 2.80M | 1.30M | 4.10M | 1.30M | 2.90M | 1.30M | 1.90M | 1.60M | 2.30M | 1.30M | 3.90M | 2.70M | 2.90M | 1.50M | 3.90M | 1.50M | 3.00M |
|
Capital Expenditures
|
-117.10M | -140.70M | -105.40M | 804.50M | -49.00M | 136.90M | 35.10M | 39.20M | 50.70M | 40.30M | 39.30M | 22.50M | 2.90M | 1.20M | -0.30M | 0.50M | | | | | | | | | | | 0.20M | 0.10M | | | 0.10M | | | 0.10M | 0.20M | 0.20M | 0.10M | | | | | | | 0.10M | | 0.10M | 0.80M | 0.50M | 0.40M | 0.30M | | 0.50M | 0.10M | 0.40M | 0.10M | 0.10M | 0.30M | 0.40M | 0.40M | 0.50M | 1.50M | 0.90M | 1.00M | 0.70M | 2.10M | 3.60M | 4.40M | 9.60M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | 2.10M | 0.20M | 3.80M | 1.00M | -3.00M | 0.60M | 0.40M | 0.20M | 0.30M | 0.60M | 1.10M | 0.40M | 2.60M | 0.10M | 0.20M | 0.10M | 0.10M | | 0.50M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | 39.90M | 3.30M | | | | 0.40M | 8.00M | 2.10M | 0.20M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-137.70M | -158.30M | -105.40M | -62.40M | -46.00M | -38.90M | 10.00M | -69.70M | -50.70M | -40.30M | -42.90M | -29.30M | -2.90M | 42.60M | 56.10M | 29.00M | 39.60M | -3.50M | -10.40M | | 0.60M | 2.00M | 9.70M | 3.20M | 3.90M | 1.60M | 1.10M | 0.10M | 0.60M | -2.20M | 0.10M | 0.30M | 0.60M | 1.00M | 0.20M | 2.40M | | 0.20M | 0.10M | 0.10M | | 0.50M | 0.20M | -0.10M | | -0.10M | -0.80M | -0.50M | -0.40M | -0.30M | | -0.50M | -0.10M | -0.40M | -0.10M | -0.10M | -0.30M | -0.40M | -0.40M | -0.50M | -1.50M | -0.90M | -1.00M | -0.70M | -2.10M | -3.60M | -4.40M | -9.60M |
|
Other financing activities
|
| | 0.70M | | 7.50M | 2.10M | 3.60M | 3.20M | | 3.70M | 1.00M | 0.30M | 9.70M | 0.10M | 0.30M | | 2.00M | 0.10M | 0.10M | | | | 0.70 | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.20M | -0.10M | -0.20M | | 0.30M | -0.30M | | | | | -0.10M | -0.10M | | | | | | | | | |
|
Cash from Financing Activities
|
-96.70M | 0.20M | -0.70M | 0.40M | -9.90M | -2.20M | 71.80M | 82.10M | -1.80M | -3.60M | -1.00M | -0.10M | -10.10M | -0.30M | -0.20M | -1.80M | -85.30M | -0.20M | -0.10M | | | -0.10M | -0.70M | | | | | | | -8.00M | -1.80M | | -36.60M | | -3.40M | | -3.00M | | -3.10M | -5.00M | -3.10M | | -30.70M | -1.20M | -3.00M | 0.10M | 20.70M | -62.20M | 20.20M | 1.60M | -2.90M | -28.80M | -3.20M | | -4.90M | 3.80M | 18.90M | -0.80M | -4.20M | | 4.40M | 11.60M | 1.40M | 419.70M | -52.60M | 112.20M | 781.80M | 383.50M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | 0.60M | -0.10M | | 0.10M | 0.20M | -0.10M | -0.10M | 0.10M | |
|
Change in Cash
|
-210.60M | 39.80M | -8.40M | 62.00M | -98.80M | 175.00M | -61.40M | 4.90M | -1.20M | 190.40M | -222.30M | -80.30M | 34.70M | 156.70M | 74.30M | -10.40M | -221.00M | 122.80M | -66.30M | 185.80M | -229.10M | 38.20M | -17.90M | 113.40M | 6.20M | -6.50M | -38.20M | 53.70M | -54.30M | -5.20M | -3.70M | 89.90M | -109.00M | -4.00M | -11.80M | 72.90M | -55.30M | -13.20M | -15.00M | -1.60M | -35.00M | -12.70M | -11.90M | 36.50M | -21.50M | 10.10M | 33.50M | -0.80M | 11.30M | 12.70M | -5.00M | 19.90M | -15.90M | -44.00M | 16.10M | 59.40M | 8.90M | 23.70M | -29.20M | 18.00M | 8.10M | 17.70M | -32.70M | 477.10M | -18.30M | 161.30M | 787.60M | 325.50M |
|
Free Cash Flow
|
140.90M | 338.60M | 203.10M | -680.50M | 6.10M | 79.20M | -178.30M | -46.70M | 0.60M | 194.00M | -217.70M | -73.40M | 44.80M | 113.20M | 18.70M | -38.10M | -175.30M | 126.50M | -55.80M | 185.80M | -229.70M | 36.30M | -26.90M | 110.20M | 2.30M | -8.10M | -39.50M | 53.50M | -54.90M | 5.00M | -2.10M | 89.60M | -73.00M | -5.10M | -8.80M | 70.30M | -52.40M | -13.40M | -12.00M | 3.30M | -31.90M | -13.20M | 18.60M | 37.70M | -18.50M | 10.00M | 12.80M | 61.40M | -8.90M | 11.10M | -2.10M | 48.70M | -12.70M | -44.00M | 21.00M | 55.60M | -10.00M | 24.50M | -24.40M | 17.40M | 3.80M | 6.10M | -34.20M | 57.20M | 34.40M | 49.20M | 5.70M | -58.00M |
|
Net Cash Flow
|
-210.60M | 39.80M | -8.40M | 62.00M | -98.80M | 175.00M | -61.40M | 4.90M | -1.20M | 190.40M | -222.30M | -80.30M | 34.70M | 156.70M | 74.30M | -10.40M | -221.00M | 122.80M | -66.30M | 185.80M | -229.10M | 38.20M | -17.90M | 113.40M | 6.20M | -6.50M | -38.20M | 53.70M | -54.30M | -5.20M | -3.70M | 89.90M | -109.00M | -4.00M | -11.80M | 72.90M | -55.30M | -13.20M | -15.00M | -1.60M | -35.00M | -12.70M | -11.90M | 36.50M | -21.50M | 10.10M | 33.50M | -0.80M | 11.30M | 12.70M | -5.00M | 19.90M | -15.90M | -44.00M | 16.10M | 59.40M | 8.90M | 23.70M | -28.60M | 17.40M | 8.20M | 17.70M | -32.80M | 476.90M | -18.20M | 161.40M | 787.50M | 325.50M |