|
Net Income
|
-42.25M | -45.30M | -38.31M | -41.52M | -44.51M | -38.43M | -1935.55M | -38.20M | -36.60M | -42.83M | -2104.91M | -40.58M | -45.74M | -50.44M | -2296.40M | -52.06M | -73.36M | -36.52M | | -30.66M | -28.91M | -31.86M | -277.02M | -24.87M | -29.96M | 126.52M | 57.67M | -16.32M | -35.34M | -32.89M | -32.78M | -30.39M | -22.68M | -24.17M | -9.75M | -14.88M | -12.39M | -10.37M | -14.26M | -9.32M | -10.25M | -11.26M | -26.41M | -12.92M | -35.52M | -4.43M | -28.06M | -26.00M | -29.02M | -14.43M | -17.95M | -9.79M | -5.26M | 1.72M | 1.40M | 10.63M | -2.01M | 11.55M | 7.42M | 13.12M | 0.64M | 7.99M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | 3.17M | | | 0.59M | 0.60M | 0.62M | 0.45M | 0.45M | 0.45M | 0.45M | 0.40M | 0.45M | 0.40M | 0.41M | 0.37M | 0.37M | 0.40M | 0.47M | 0.44M | 0.45M | 0.45M | 0.45M | 0.46M | 0.48M | 0.51M | 0.55M | 0.60M | 0.73M | 0.95M | 1.02M | 1.04M | 1.09M | 1.12M | 1.25M | 1.34M | 1.71M | 2.10M | 2.15M | 2.06M | 2.04M | 2.01M |
|
Share-based Compensation
|
| 3.34M | 2.24M | 2.71M | 118.12M | 121.44M | 124.63M | 2.88M | 3.07M | 3.82M | 137.92M | 5.19M | 10.17M | 15.94M | 183.10M | 10.94M | 40.64M | -4.83M | | 2.00M | 1.77M | 2.60M | 2.35M | 1.30M | 1.35M | 1.50M | 1.00M | 1.27M | 1.25M | 1.25M | 1.08M | 1.94M | 2.21M | 1.56M | 1.14M | 1.00M | 2.57M | 1.64M | 0.89M | 1.13M | 2.19M | 1.29M | 1.90M | 1.94M | 3.93M | 3.18M | 3.16M | 2.81M | 4.42M | 3.62M | 2.60M | 3.65M | 5.58M | 4.60M | 3.81M | 3.88M | 6.43M | 5.23M | 5.82M | 5.38M | 7.52M | 4.32M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 1.28M | | | | 2.86M | | | | 6.98M | | | | 1.11M | | | | 0.13M | | | | 0.19M | | | | 0.69M | | | | 0.80M | | | | 1.73M | | | | 1.52M | | | | 1.55M | | | | 6.05M | | | | 4.38M | | | |
|
Gains from Investment Securities
|
| -0.30M | 2.24M | -0.01M | -1.11M | -1.10M | -1.10M | -0.28M | -2.71M | -1.10M | -1.10M | 0.43M | -1.10M | -1.10M | -1.10M | 0.03M | 17.95M | 44.67M | 21.54M | 0.76M | 0.06M | 1.01M | 4.37M | -0.70M | 2.40M | | -4.65M | 0.07M | 0.01M | 0.02M | -5.60M | -0.11M | 0.29M | | -0.15M | -0.10M | 5.33M | | -0.00M | -0.02M | | | 0.52M | 0.37M | 3,081.20M | 3,161.57M | 10.73M | 88.42M | 3,977.59M | 4,882.03M | 3.03M | -0.06M | 4.61M | 4.64M | 1.31M | -0.05M | 5.90M | 6.14M | | 0.21M | 4.85M | 0.63M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 0.33M | 1.18M | 0.60M | 0.20M | 1.00M | 0.42M | | | | | 1.52M | 0.37M | | | | | 0.11M | 1.80M | | 0.50M | 0.90M | 0.80M | 2.42M | 1.00M | 0.30M | 0.90M | 1.03M | 0.60M | 0.30M | 1.99M | 0.50M | 4.60M | 3.30M |
|
Non-cash Items
|
| | | | | | 168.00 | | | | 4.87M | | | | 40.97M | | | | 33.49M | | | | 17.22M | | 5.60M | 5.00M | 3.41M | 3.80M | 4.40M | 3.90M | 2.48M | 3.40M | 9.00M | 8.60M | 3.67M | 8.60M | 12.50M | 11.10M | 0.18M | 8.00M | 6.80M | 5.60M | 15.41M | 4.10M | 3.40M | 0.30M | 34.54M | 1.50M | 1.60M | 0.90M | 29.51M | 0.40M | 0.20M | | 15.15M | | | | 32.44M | | | |
|
Cash from Operations
|
| -34.85M | -38.97M | -30.70M | -1420.01M | -1456.05M | -1476.40M | -32.49M | -1533.90M | -1568.16M | -1596.26M | -32.03M | -1658.03M | -1690.94M | -1724.99M | -36.99M | -1800.00M | 1,700.00M | | 3.02M | -17.81M | -19.89M | -22.55M | -30.76M | -11.51M | -23.07M | -12.75M | 8.51M | -20.03M | -23.27M | -29.98M | -21.65M | -27.15M | -13.92M | 24.99M | -11.60M | -19.73M | -52.05M | -5.11M | -11.22M | -3.68M | -13.46M | 0.23M | -12.73M | -21.45M | -15.18M | -12.35M | -18.25M | -31.98M | -28.07M | -2.38M | 1.16M | 2.60M | 8.66M | 21.68M | 6.70M | 3.83M | 9.33M | 22.64M | -6.38M | 8.95M | 23.64M |
|
Amortization of Goodwill
|
| | | | 151.43M | 151.43M | 151.43M | 151.43M | 151.43M | 151.43M | 151.43M | 151.43M | 151.43M | 151.43M | 151.43M | 151.43M | 151.43M | 151.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.22M | 0.28M | 0.28M | 0.28M | 0.29M | 0.30M | 0.30M | 0.31M | 0.36M | -0.16M | 0.75M | 0.29M | 2.04M | 0.32M | 0.33M | 0.34M | 0.32M | 0.32M | 0.32M | 0.33M | 0.32M | 0.49M | 0.53M | 0.54M | 0.53M | 0.74M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.23M | 0.53M | 0.85M | 1.17M | 1.44M | 1.52M | 0.35M | | | | | | | | | 0.40M | 0.22M | 0.28M | 0.28M | 0.28M | 0.29M | 0.30M | 0.30M | | | | | 0.47M | 0.36M | 0.36M | 0.53M | 0.47M | 0.36M | 0.36M | 0.52M | 0.50M | 0.36M | 0.36M | 0.31M | 0.11M | 0.06M | 0.11M |
|
Depreciation & Amortization (CF)
|
| 4.31M | 4.41M | 4.12M | 104.49M | 108.56M | 112.38M | 3.70M | 119.72M | 123.30M | 126.78M | 3.35M | 133.44M | 136.89M | 140.83M | 9.39M | 153.45M | 156.41M | | 2.99M | 3.37M | 3.73M | 3.18M | 1.02M | 1.03M | 1.04M | 1.06M | 0.91M | 0.88M | 0.92M | 0.82M | 0.71M | 0.75M | 1.03M | 0.37M | 0.37M | 0.37M | -0.33M | 0.56M | 0.54M | 0.57M | 0.53M | 0.51M | 0.66M | 1.02M | 1.32M | -1.01M | 0.60M | 0.73M | 0.98M | 1.02M | 1.06M | 1.22M | 1.03M | 1.23M | 1.36M | 1.73M | 2.12M | 2.16M | 2.11M | 2.09M | 2.06M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | -46.15M | 0.47M | -3.07M | -1.66M | 0.12M | -0.14M | 3.14M | 27.42M | -30.56M | | | | -1.13M | 1.30M | -0.10M | 1.26M | -0.26M | 1.22M | -0.88M | -0.58M | 1.66M | -1.81M | 0.77M | 0.08M | -0.65M | 2.73M | 3.14M | -4.45M | 4.83M | 5.21M | 8.46M | -6.69M | 2.91M | 8.07M | -5.97M | -7.37M | 5.46M | 3.43M | -5.16M | -6.38M | 17.10M | -1.76M | -9.76M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | 7.12M | 3.03M | 3.59M | 12.70M | | | 2.26M | -2.79M | 1.37M | 0.93M | 0.29M | 0.71M | 1.84M | -0.04M | 0.12M | 1.23M | 0.12M | 0.24M | -0.27M | 0.46M | -0.43M | 0.59M | 1.06M | 0.09M | 0.08M | 2.43M | | 1.57M | 0.89M | 1.83M | -1.38M | 4.33M | 2.64M | 4.24M | 2.13M | 2.34M | -1.07M | -1.10M | 2.20M | 3.17M | 1.47M | 4.19M | 1.76M |
|
Change in Account Payables
|
| 3.77M | -4.25M | -0.22M | 1.25M | 1.58M | 4.37M | -1.71M | 5.62M | 2.85M | 4.42M | -0.92M | 3.44M | 2.49M | 3.35M | -1.04M | 4.91M | 17.04M | | -4.18M | 1.95M | -0.46M | 11.11M | -14.80M | 2.27M | 2.24M | -1.83M | -1.67M | 5.02M | -1.26M | 1.70M | -2.01M | 4.26M | -3.42M | -0.44M | 1.60M | 0.56M | 4.13M | -6.88M | 1.94M | -0.91M | -0.02M | -0.21M | 1.12M | 0.78M | 2.04M | -2.57M | 1.75M | -0.88M | 2.05M | 1.18M | 2.84M | 3.24M | -0.37M | -7.17M | -2.43M | 2.41M | -3.11M | 0.35M | -1.75M | 5.22M | -2.99M |
|
Change in Accured Expenses
|
| -0.78M | -3.46M | 3.85M | 18.50M | 14.79M | 19.97M | 1.89M | 53.28M | 56.87M | 35.05M | 0.71M | 37.45M | 38.57M | 38.72M | -6.70M | 35.41M | 35.72M | | -10.66M | 2.86M | 1.88M | -6.54M | 0.49M | 2.17M | 3.91M | -6.23M | 1.08M | -1.56M | 3.37M | 0.04M | 2.67M | -1.86M | -0.26M | 1.69M | 2.34M | -1.88M | -0.59M | 2.96M | 1.88M | -3.22M | 1.98M | 2.71M | 8.29M | -5.07M | 0.26M | 5.34M | 0.51M | -0.64M | 0.97M | -1.56M | -3.56M | 3.91M | -4.17M | 10.43M | 0.67M | -2.43M | -3.05M | 2.11M | 0.13M | -9.47M | -0.76M |
|
Other Working Capital Changes
|
| 0.86M | -0.46M | -0.37M | 0.23M | 1.36M | 1.02M | -0.36M | 16.76M | 19.03M | 2.57M | -0.69M | 1.23M | 3.28M | 6.06M | -1.84M | 1.75M | 151.79M | 0.36M | 7.05M | 5.92M | -19.95M | -6.50M | -1.21M | 10.59M | -144.44M | 138.47M | -1.57M | -0.23M | 0.50M | -0.05M | -0.66M | 2.71M | 9.93M | 34.83M | 0.69M | -7.48M | -5.93M | 6.00M | -8.23M | 4.43M | -6.48M | 4.37M | -7.43M | -5.79M | -6.15M | 4.80M | 7.05M | 4.01M | 2.35M | 5.63M | 8.56M | 15.76M | 9.40M | 5.74M | -3.54M | -1.81M | -1.87M | -8.10M | -4.45M | -2.69M | 19.50M |
|
Capital Expenditures
|
| 1.55M | 3.94M | 1.99M | 326.36M | 326.95M | 327.11M | 0.32M | 327.56M | 327.68M | 327.75M | 1.46M | 329.34M | 329.57M | 335.73M | 1.41M | 345.40M | 354.87M | | 4.20M | 4.53M | 1.23M | 0.32M | 1.14M | | | | | | | | | | | | 0.27M | 1.22M | 0.96M | 0.11M | 0.15M | 0.15M | 0.00M | 0.50M | 0.98M | 1.05M | 4.25M | 5.19M | 5.06M | -2.83M | 0.27M | 5.10M | 8.31M | 16.87M | 11.39M | 5.87M | 2.41M | 2.97M | 1.42M | 2.90M | 0.33M | 1.12M | 1.12M |
|
Sales of Property, Plant and Equipment
|
| | | | 0.35M | 0.35M | 0.38M | 0.03M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | | | | | 0.00M | 0.02M | | | | 16.65M | | | | | | | 0.11M | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 3.83M | 796.39M | 796.39M | 796.39M | 796.39M | 796.39M | 796.39M | 796.39M | 796.39M | 796.39M | 796.39M | 796.39M | 796.39M | 796.39M | 796.39M | | | | | | | | | | | | | | | | | | | | | -0.00M | 20.00M | | | | | | | -46.66M | 26.54M | 26.77M | 29.28M | 24.76M | 22.10M | 46.98M | 23.52M | 26.56M | 21.97M | 66.84M | 46.50M | | 50.40M | 51.40M | 42.02M |
|
Cash from Investing Activities
|
| 0.45M | -8.11M | 1.83M | -326.40M | -326.99M | -327.12M | -0.29M | -327.49M | -327.62M | -327.68M | -1.46M | -329.27M | -329.50M | -335.67M | -1.41M | -345.33M | -345.55M | | -4.20M | -4.53M | -1.15M | -0.31M | -1.13M | | | | 16.65M | 0.02M | | | | | | -0.24M | -25.03M | -1.37M | 3.76M | -0.20M | 19.85M | -0.15M | -0.00M | -4.48M | -31.42M | -112.53M | 4.99M | -12.58M | -39.51M | 2.02M | 27.35M | 15.01M | 13.79M | 3.66M | -11.55M | -7.89M | -48.44M | -55.18M | -41.26M | 48.22M | 5.96M | 6.26M | -25.06M |
|
Other financing activities
|
| | | | | | | | | | | | | | 0.51M | 0.60M | 0.60M | 0.60M | | 0.38M | -0.34M | 0.79M | | 2.99M | 0.70M | 0.10M | | | | | | 0.03M | | 0.01M | -0.03M | 0.00M | 0.04M | 0.01M | 0.01M | 0.02M | 0.31M | 0.04M | 0.15M | 7.27M | | | | | | | | 0.02M | 0.02M | 0.07M | | | | | | | | |
|
Cash from Financing Activities
|
| 103.97M | 15.22M | 9.72M | 1,771.18M | 1,805.83M | 1,806.20M | 86.45M | 1,893.04M | 1,897.55M | 1,985.78M | -0.35M | 2,015.83M | 2,114.24M | 2,131.45M | 3.37M | 2,171.95M | 2,203.18M | | 1.19M | 8.69M | -53.21M | 49.01M | 0.46M | 47.59M | -5.13M | 0.12M | -0.07M | 15.42M | -0.02M | 58.24M | 0.53M | 26.62M | -1.82M | 35.97M | 0.00M | -0.68M | 65.50M | 5.04M | 0.33M | 28.19M | 2.64M | 18.69M | 224.98M | -51.49M | -0.59M | 97.37M | 0.81M | -1.78M | 19.53M | 2.83M | 1.15M | -5.95M | -0.28M | 141.68M | -3.47M | -44.55M | -2.34M | -86.90M | 1.39M | -5.51M | 71.81M |
|
Change in Cash
|
| 69.57M | -31.87M | -19.15M | 24.77M | 22.79M | 2.68M | 53.67M | 31.64M | 1.76M | 61.84M | -33.84M | 28.53M | 93.80M | 70.79M | -35.03M | 41.21M | 172.47M | | 0.00M | -13.66M | -74.26M | 26.15M | -31.42M | 36.08M | -28.20M | -12.63M | 25.08M | -4.59M | -23.29M | 28.26M | -21.12M | -0.53M | -15.73M | 60.71M | -36.63M | -21.77M | 17.20M | -0.27M | 8.96M | 24.35M | -10.82M | 14.45M | 180.83M | -185.47M | -10.78M | 72.44M | -56.94M | -31.74M | 18.80M | 15.46M | 16.10M | 0.32M | -3.17M | 155.46M | -45.21M | -95.90M | -34.27M | -16.03M | 0.97M | 9.70M | 70.39M |
|
Beginning Cash Balance
|
| | | | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | 70.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| -36.40M | -42.91M | -32.70M | -1746.37M | -1783.00M | -1803.51M | -32.81M | -1861.46M | -1895.84M | -1924.01M | -33.49M | -1987.37M | -2020.51M | -2060.73M | -38.40M | -2145.40M | 1,345.13M | | -1.18M | -22.34M | -21.12M | -22.87M | -31.90M | -11.51M | -23.07M | -12.75M | 8.51M | -20.03M | -23.27M | -29.98M | -21.65M | -27.15M | -13.92M | 24.99M | -11.87M | -20.95M | -53.01M | -5.22M | -11.37M | -3.83M | -13.46M | -0.26M | -13.71M | -22.50M | -19.43M | -17.54M | -23.30M | -29.15M | -28.34M | -7.47M | -7.16M | -14.27M | -2.72M | 15.80M | 4.29M | 0.86M | 7.91M | 19.75M | -6.71M | 7.83M | 22.52M |
|
Net Cash Flow
|
| 69.57M | -31.87M | -19.15M | 24.77M | 22.79M | 2.68M | 53.67M | 31.64M | 1.76M | 61.84M | -33.84M | 28.53M | 93.80M | 70.79M | -35.03M | 26.61M | 3,557.63M | | 0.00M | -13.66M | -74.26M | 26.15M | -31.42M | 36.08M | -28.20M | -12.63M | 25.08M | -4.59M | -23.29M | 28.26M | -21.12M | -0.53M | -15.74M | 60.71M | -36.63M | -21.77M | 17.20M | -0.27M | 8.96M | 24.35M | -10.82M | 14.45M | 180.83M | -185.47M | -10.78M | 72.44M | -56.94M | -31.74M | 18.80M | 15.46M | 16.10M | 0.32M | -3.17M | 155.46M | -45.21M | -95.90M | -34.27M | -16.03M | 0.97M | 9.70M | 70.39M |