|
Net Income
|
| -321.16M | -483.32M | 102.68M | -1145.84M | 85.98M | 121.04M | 169.47M | -135.74M | 29.46M | 15.85M | 19.84M | 382.58M | -167.29M | 44.41M | 15.33M | 52.42M | 56.78M | 71.30M | 21.56M | -449.69M | 0.53M | 4.86M | 70.09M | 74.53M | 66.25M | 98.11M | 82.80M | 61.09M | 76.47M | -27.34M | 65.14M | 6.82M | 114.49M | 208.95M | 142.80M | 139.78M | 170.96M | 166.73M | 173.44M | 161.18M | 140.46M | -29.95M | 135.10M | 148.01M | 125.61M | 155.21M | 126.41M | 193.44M | 181.13M | 201.19M | 198.28M | 162.33M | 157.76M | 146.09M | 156.58M | 142.69M | 152.35M | 151.90M | -14.66M | 136.07M | 144.56M | 141.80M | -11.36M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 2.00M | 2.00M | 1.92M | 2.07M | 2.00M | 1.98M | 1.94M | 1.92M | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 43.70M | 41.44M | 45.20M | 33.70M | 55.80M | 27.57M | 42.70M | 31.44M | 52.72M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | -15.16M | -7.94M | -6.78M | 46.96M | 3.24M | -5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 2.68M | -1.73M | 27.24M | 5.30M | 1.59M | 1.13M | 0.10M | -1.44M | -0.68M | 75.68M | -1.31M | -106.50M | -1.98M | 3.77M | 0.63M | 2.02M | 1.59M | 3.74M | 1.41M | -11.05M | -0.04M | 3.83M | -0.20M | 0.12M | | | | | | | | | | | | | | | | | -2.35M | 0.00M | 1.36M | 82.39M | -2.72M | -2.32M | -1.21M | 150.23M | | 0.79M | -0.26M | 242.97M | 0.17M | 0.03M | 2.75M | 151.03M | 0.18M | -1.41M | -0.04M | 173.92M | 0.28M | 0.05M | 0.86M |
|
Cash from Operations
|
| -287.01M | -173.71M | -486.75M | 84.86M | -260.86M | -348.05M | -157.20M | -131.66M | -154.45M | -207.45M | -79.87M | -68.73M | -165.97M | -125.60M | -276.07M | -97.30M | -137.01M | -122.85M | 37.70M | 58.83M | -1.09M | -67.47M | 60.81M | 21.23M | 38.93M | 111.87M | 136.65M | 94.28M | 83.93M | 122.48M | 12.01M | 142.15M | 118.45M | 182.38M | 191.11M | 185.86M | 217.78M | 120.35M | 168.68M | 187.63M | 155.80M | 149.49M | 193.47M | 159.68M | 153.03M | 122.87M | 127.41M | 153.81M | 116.67M | 60.17M | 105.30M | 106.15M | 116.78M | 72.47M | 75.23M | 264.96M | 51.04M | -207.28M | 664.76M | -1172.10M | 67.81M | -713.34M | 1,191.74M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.83M | | | | | | | | | | | | | | | | 10.00M | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 13.38M | 30.16M | 14.36M | 19.91M | 12.32M | 32.16M | 14.38M | 26.72M | 2.58M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.76M | -23.27M | 6.43M | 7.42M | -1.09M | -11.27M | -0.99M | 2.71M | 6.06M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.87M | 2.58M | -10.27M | -9.03M | -8.09M | -9.67M | 14.62M | 8.16M | 10.44M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.89M | 13.49M | -33.88M | 2.02M | 6.62M | -2.60M | -22.68M | -13.63M | 24.40M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.50M | 53.50M | | | 32.60M | 50.74M | | | 14.82M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.13M | -0.12M | -7.75M | -4.70M | -8.24M | -7.42M | -8.76M | -0.61M | -6.82M |
|
Capital Expenditures
|
| 0.30M | 0.98M | 0.58M | 0.65M | 0.76M | 4.97M | -2.95M | 0.20M | 0.38M | 0.07M | -0.57M | 2.32M | 0.36M | 0.35M | 2.96M | 2.33M | 2.77M | 5.27M | 3.98M | 6.47M | 2.47M | 8.18M | 8.61M | 6.20M | 6.52M | 10.11M | 11.63M | 7.29M | 7.69M | 5.76M | 11.73M | 3.50M | 4.70M | 7.63M | 8.00M | 5.68M | 6.66M | 8.55M | 5.50M | 6.92M | 4.95M | 5.64M | 4.13M | 2.29M | 2.07M | 2.92M | 3.73M | 3.88M | 4.08M | 3.41M | 4.66M | 5.52M | 4.79M | 5.33M | 4.28M | 1.89M | 1.56M | 1.07M | -1.23M | 1.78M | 1.21M | 1.28M | 0.84M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 2.00M | 13.21M | 0.10M | 26.09M | 0.64M | 6.11M | 0.94M | 0.15M | 0.63M | 0.33M | 12.63M | 3.12M | 0.13M | 1.02M | 1.23M | 0.10M | 0.22M | 0.19M | 0.18M | 0.29M | 0.09M | 0.20M | 1.82M | 0.48M | 0.35M | 0.14M | 0.20M | | 2.35M | -0.00M | -1.36M | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 295.98M | | -1.59M | 6.45M | | | 3.38M | | | | 0.15M | 0.09M | | | | 0.26M | 0.37M | 0.03M | 7.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | 328.05M | | | | 107.79M | 4.68M | 10.06M | 146.33M | -4.23M | 5.00M | 779.87M | | -779.87M | | | | | | | | | | | | | | | | | 15.87M | 0.61M | | | | | | | | | | | | | | | | | | 21.43M | | | |
|
Change in Acquisitions & Divestments
|
| -425.85M | 334.08M | 1,308.04M | 2.19M | -312.74M | -94.75M | -74.47M | 6,510.24M | 450.21M | 1,615.87M | 2,941.91M | -1248.91M | 589.80M | 40.64M | 524.88M | -791.86M | 383.97M | 48.28M | 115.83M | -78.49M | -106.73M | 455.43M | -187.83M | -383.76M | -341.37M | 647.94M | 231.10M | 149.49M | 253.12M | 396.57M | 87.37M | 151.16M | 224.60M | 123.48M | 228.95M | 151.55M | 526.01M | 42.34M | 202.04M | 216.25M | 533.02M | 202.13M | 159.84M | 68.59M | 295.71M | 323.56M | 297.76M | 308.60M | 223.94M | 253.73M | 185.59M | 126.67M | 110.97M | 139.79M | 133.50M | 113.82M | 164.69M | 265.20M | 210.31M | 263.20M | 220.33M | 193.41M | 198.09M |
|
Cash from Investing Activities
|
| 308.09M | -357.69M | 477.79M | -475.97M | 258.28M | 512.10M | 158.20M | 144.08M | 283.18M | 220.18M | 85.26M | 72.46M | -437.27M | 128.00M | 279.93M | 89.64M | 134.45M | -351.82M | -195.93M | -79.58M | 30.19M | 31.16M | -41.90M | -16.66M | -74.59M | -105.46M | 93.00M | -89.00M | 48.53M | -98.73M | -25.03M | -126.26M | -119.74M | -256.96M | -129.70M | -183.01M | -185.34M | 40.55M | -18.11M | -139.15M | 31.99M | -612.43M | -157.22M | -145.52M | -81.94M | 5.54M | 42.41M | 32.12M | -71.80M | 84.40M | 35.95M | -53.73M | -30.54M | -59.49M | -99.41M | -111.40M | -73.40M | -1.03M | 387.79M | 14.39M | 106.24M | 125.07M | -26.70M |
|
Other financing activities
|
| | | | | | | | | | | | | 0.05M | 0.50M | 0.20M | | 0.09M | 0.02M | | 0.00M | 1.41M | 1.27M | 0.32M | | 0.02M | 0.04M | 0.05M | 0.22M | | | | -1.99M | | | | | | | | | -0.24M | -1.52M | -0.24M | -0.30M | -0.23M | -0.24M | -0.24M | -2.62M | -0.19M | -0.19M | -0.19M | -0.24M | -0.19M | -0.28M | -0.19M | -0.24M | -0.14M | -0.14M | 809.64M | -810.17M | -0.15M | -0.12M | 591.94M |
|
Cash from Financing Activities
|
| -29.55M | 525.85M | -0.63M | 390.98M | -0.33M | -160.33M | -0.33M | -0.33M | -132.55M | -11.89M | -9.83M | -0.33M | 601.05M | 0.07M | -0.37M | -3.81M | -0.34M | 484.11M | -1.27M | -0.48M | 0.93M | 26.72M | -1.16M | -25.89M | 50.67M | -16.67M | -237.24M | -0.03M | -107.91M | -27.79M | 29.38M | -18.76M | 35.15M | 49.21M | -51.80M | -10.18M | -11.68M | -209.53M | -177.44M | -4.45M | -222.14M | 485.68M | -34.47M | -6.45M | -41.47M | -114.27M | -151.15M | -189.88M | -64.00M | -142.25M | -221.26M | -51.67M | -92.05M | -1.26M | 18.52M | -190.29M | 31.11M | 195.28M | -924.01M | 1,054.85M | -187.17M | 582.11M | -929.51M |
|
Dividends Paid - Common
|
| 0.20M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.34M | 0.33M | 0.33M | 0.43M | 0.43M | 0.43M | 0.43M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.52M | 0.52M | 0.50M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.53M | 0.53M | 0.53M | 0.53M | 0.52M | 0.51M | 0.50M | 25.14M | 24.16M | 24.06M | 24.09M | 24.09M | 27.94M | 26.13M | 25.13M | 35.35M | 35.93M | 32.43M | 31.72M | 35.69M | 39.52M | 35.83M | 34.88M | 37.56M | 40.51M | 37.16M | 36.73M | 37.29M | 38.63M | 34.83M |
|
Exchange Rate Effect
|
| -0.61M | 0.22M | 1.98M | 0.91M | 1.79M | -1.79M | 0.08M | 1.62M | 0.01M | -0.01M | -0.02M | | -0.03M | 0.03M | | | 0.01M | -0.02M | -0.04M | -0.02M | -0.05M | 0.10M | -0.10M | -0.09M | -0.00M | -0.28M | -0.10M | -0.10M | 0.02M | 0.05M | 0.04M | 0.32M | -0.00M | | 0.00M | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -9.08M | -5.33M | -7.61M | 0.78M | -1.12M | 1.91M | 0.74M | 13.73M | -3.81M | 0.83M | -4.46M | 3.39M | -2.22M | 2.50M | 3.49M | -11.47M | -2.90M | 24.15M | -13.21M | 0.09M | 29.98M | -9.48M | 17.65M | -22.13M | 17.95M | -13.48M | -7.69M | | 24.58M | -3.99M | 16.40M | -2.56M | 33.86M | -25.38M | 9.61M | -7.34M | 20.75M | -48.64M | -26.87M | 44.03M | -34.35M | 22.74M | 1.78M | 7.70M | 29.62M | 14.14M | 18.67M | -3.96M | -19.12M | 2.32M | -80.02M | 0.75M | -5.82M | 11.71M | -5.67M | -36.73M | 8.76M | -13.04M | 14.29M | 11.40M | -13.12M | -6.15M | -6.15M |
|
Beginning Cash Balance
|
41.57M | 9.08M | 32.50M | 27.17M | 19.56M | 20.33M | 19.21M | 21.12M | 19.29M | 35.59M | 31.78M | 32.62M | 26.02M | 31.55M | 29.33M | 31.83M | 34.35M | 22.49M | 18.23M | 43.70M | 30.37M | 27.23M | 60.87M | 51.38M | 69.03M | 46.90M | 68.55M | 54.05M | 52.15M | 49.12M | 60.90M | 45.52M | 83.13M | 88.62M | 120.95M | 94.80M | 102.73M | 97.92M | 122.75M | 76.27M | 48.70M | 88.46M | 45.65M | 80.24M | 80.21M | 73.16M | 120.80M | 136.04M | 155.10M | 150.97M | 132.94M | 134.72M | 55.43M | 55.98M | 49.43M | 61.15M | 55.73M | 18.23M | 26.83M | 13.77M | 7.82M | 37.30M | 28.24M | 21.41M |
|
Free Cash Flow
|
| -287.31M | -174.69M | -487.33M | 84.21M | -261.62M | -353.02M | -154.25M | -131.85M | -154.83M | -207.52M | -79.30M | -71.05M | -166.33M | -125.95M | -279.04M | -99.62M | -139.78M | -128.12M | 33.72M | 52.36M | -3.56M | -75.65M | 52.20M | 15.03M | 32.41M | 101.76M | 125.03M | 86.98M | 76.25M | 116.72M | 0.28M | 138.65M | 113.75M | 174.75M | 183.11M | 180.17M | 211.12M | 111.80M | 163.18M | 180.71M | 150.85M | 143.85M | 189.34M | 157.38M | 150.96M | 119.95M | 123.68M | 149.93M | 112.60M | 56.77M | 100.63M | 100.63M | 111.99M | 67.14M | 70.94M | 263.07M | 49.49M | -208.35M | 666.00M | -1173.88M | 66.60M | -714.62M | 1,190.90M |
|
Net Cash Flow
|
| -8.47M | -5.55M | -9.59M | -0.13M | -2.92M | 3.71M | 0.66M | 12.10M | -3.82M | 0.84M | -4.44M | 3.39M | -2.19M | 2.47M | 3.49M | -11.47M | -2.90M | 9.43M | -159.50M | -21.23M | 30.02M | -9.59M | 17.75M | -21.31M | 15.01M | -10.27M | -7.59M | 5.25M | 24.55M | -4.04M | 16.36M | -2.88M | 33.86M | -25.38M | 9.61M | -7.34M | 20.75M | -48.63M | -26.87M | 44.03M | -34.35M | 22.74M | 1.78M | 7.70M | 29.62M | 14.14M | 18.67M | -3.96M | -19.12M | 2.32M | -80.02M | 0.75M | -5.82M | 11.71M | -5.67M | -36.73M | 8.76M | -13.04M | 128.55M | -102.86M | -13.12M | -6.15M | 235.52M |