|
Net Income
|
0.22M | 0.69M | 0.52M | 22.91M | -5.45M | -1.72M | -3.06M | -12.37M | -49.45M | 7.86M | -61.98M | -90.51M | -3.64M | 80.06M | 58.27M | 23.49M | 42.23M | 15.20M | 17.21M | -1.60M | 16.68M | 15.04M | -452.90M | -253.58M | -1.11M | 20.53M | 23.93M | 51.40M | -6.13M | 15.82M | 25.75M |
|
Depreciation and Depletion
|
| | | | 14.97M | 13.23M | 16.87M | 17.52M | 16.74M | 18.37M | 20.07M | 21.21M | 36.90M | 49.90M | 59.70M | 65.00M | 67.10M | 69.40M | 82.40M | 92.30M | 83.80M | 89.30M | 90.30M | 86.80M | 87.30M | 85.60M | 85.20M | 85.00M | 89.20M | 87.20M | 92.60M |
|
Share-based Compensation
|
| | | | 5.22M | 0.20M | 0.40M | 5.29M | 2.22M | 3.30M | 5.50M | 7.67M | 8.60M | 7.40M | 5.40M | 3.92M | 5.50M | 5.70M | 5.60M | 5.61M | 5.92M | 6.85M | 4.52M | 5.18M | 4.53M | 5.22M | 0.86M | 4.27M | 5.30M | 6.13M | 5.31M |
|
Deferred Taxes
|
| | | | 1.48M | 1.39M | -0.76M | -1.64M | -2.27M | 0.66M | -5.98M | -13.51M | -1.70M | 8.24M | 5.12M | 10.71M | 4.30M | 7.67M | 6.08M | -0.02M | -2.33M | 3.74M | -38.45M | -25.56M | 4.39M | 7.71M | 6.56M | 13.38M | -0.78M | 13.42M | 34.52M |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.02M | 0.02M | 0.04M | 0.54M | 0.12M | 0.16M | 0.34M | 0.56M | 0.23M | 0.35M | 0.46M | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 8.56M | 9.47M | 11.53M | 7.70M | 36.10M | -0.65M | 36.91M | 62.97M | 9.85M | -37.45M | -16.74M | 4.18M | 5.48M | 8.21M | 1.36M | 39.69M | -21.91M | -0.81M | -9.16M | -2.60M | 7.50M | -7.01M | -2.24M | 22.86M | 3.22M | | |
|
Asset Writedowns and Impairment
|
| | | | 2.12M | -451.00 | | | | | | 5.27M | 4.21M | -0.72M | 0.56M | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.38M | -0.53M | -0.36M | 69.70M | 16.23M | 9.80M | 17.14M | 17.24M | 24.38M | 86.63M | 34.28M | 50.35M | 18.38M | 129.24M | 27.13M | 100.93M | 66.45M | 103.47M | 107.02M | 96.92M | 140.25M | 86.32M | 98.83M | 155.27M | 49.03M | 197.98M | 144.41M | 150.41M | 95.53M | 161.99M | 161.07M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 511.90M | 318.90M | 6.53M | 6.55M | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 2.70M | -2.70M | 6.96M | 13.90M | 10.10M | 4.79M | 7.48M | 2.05M | 7.39M | 15.34M | 8.49M | 8.31M | 9.52M | 5.56M | 10.73M | 7.04M | 7.13M | 7.95M | 7.49M | 7.81M | 7.65M |
|
Amortization of Deferred Charges
|
| | | | 0.14M | 0.45M | 0.24M | 0.48M | 0.39M | 0.39M | 0.41M | 0.71M | 0.89M | 1.41M | 1.76M | 1.33M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.31M | 1.42M | 1.52M | 1.45M | 1.28M | 1.82M | 1.33M |
|
Depreciation & Amortization (CF)
|
| | | | 14.97M | 13.23M | 16.87M | 17.52M | 16.74M | 18.37M | 20.07M | 21.21M | 47.21M | 63.79M | 69.83M | 77.23M | 77.03M | 79.47M | 92.33M | 102.34M | 93.81M | 99.30M | 97.31M | 92.36M | 92.88M | 91.16M | 90.76M | 90.54M | 94.34M | 92.36M | 97.72M |
|
Change in Receivables
|
| | | | 8.64M | 4.35M | 4.26M | 2.95M | 20.46M | 0.05M | -1.25M | 10.27M | 7.34M | -2.74M | 20.44M | 4.65M | 9.48M | -16.51M | 4.67M | 2.57M | -5.92M | 10.93M | 5.03M | 18.82M | 40.65M | 7.52M | -35.86M | 13.91M | 15.43M | -24.30M | -13.27M |
|
Change in Inventory
|
| | | | 0.16M | 2.08M | 0.14M | -1.08M | -0.05M | 6.84M | 3.37M | 9.27M | -16.44M | 0.60M | 12.21M | 18.55M | -21.33M | 2.52M | 22.80M | 2.31M | 8.15M | -21.96M | 1.04M | -2.76M | -5.06M | 15.31M | 11.22M | 6.59M | -9.16M | 18.87M | 0.04M |
|
Change in Account Payables
|
-0.06M | 0.01M | | 0.03M | -0.02M | 0.01M | -981.00 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.05M | 0.02M | 0.23M | 2.49M | 4.02M | -1.65M | 4.97M | 6.82M | 24.08M | 66.61M | 13.55M | 32.40M | -43.44M | 12.24M | -50.65M | -1.53M | -60.63M | -23.33M | 17.26M | 9.56M | 54.62M | -68.10M | -10.31M | 64.73M | -65.08M | 110.27M | -14.86M | 3.50M | 4.53M | 60.42M | 46.85M |
|
Change in Taxes
|
0.07M | | | | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.20M | 0.09M | -0.05M | 1.34M | 0.17M | 2.39M | -0.18M | 7.18M | -3.91M | 0.31M | 5.06M | 9.31M | -6.81M | -8.21M | -8.28M | -4.75M | -12.24M | 1.83M | -6.39M | -14.42M | -9.45M | -7.21M | -10.30M | -5.47M | -33.61M | 15.72M | -7.33M | -7.72M | -7.86M | -7.95M | 90.87M |
|
Capital Expenditures
|
| | | | 11.07M | -0.33M | 3.71M | 6.88M | 7.81M | 3.10M | 11.92M | 16.92M | 35.60M | 43.80M | 60.29M | 63.62M | 77.17M | 77.17M | 94.17M | 142.91M | 89.12M | 82.61M | 77.09M | 88.65M | 87.89M | 81.27M | 59.56M | 77.34M | 95.58M | 88.67M | 94.24M |
|
Acquisitions
|
| | | | 20.88M | 7.09M | 19.98M | 15.59M | 105.84M | 1.62M | 497.85M | 164.03M | 1,178.17M | 114.46M | 125.31M | 202.37M | 2.93M | 12.39M | 0.81M | 2.88M | 0.45M | 17.46M | 0.01M | 1.77M | | | | 9.54M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 2.05M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-250.00M | 0.45M | 0.21M | 153.05M | -26.18M | -12.53M | -23.69M | -22.47M | -111.33M | -6.00M | -509.76M | -188.61M | -1213.76M | -158.26M | -186.48M | -266.25M | -80.10M | -89.93M | -95.34M | -145.79M | -89.57M | -100.20M | -77.10M | -90.42M | -87.89M | -81.27M | -54.24M | -86.87M | -95.58M | 9.60M | -92.74M |
|
Other financing activities
|
4.99M | | | -2.28M | 9.03M | 247.00 | | | | | | 0.17M | 16.15M | 1.89M | 11.15M | | | 0.61M | 0.81M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
251.33M | | | -202.56M | -0.37M | -9.98M | 13.21M | 73.28M | 58.23M | -18.20M | 637.22M | -34.10M | 1,227.56M | 75.07M | 317.82M | -21.71M | -16.55M | -14.16M | -19.75M | -15.59M | 4.45M | -42.40M | -10.72M | -43.86M | 41.29M | -126.45M | -59.82M | -53.98M | -56.04M | -156.62M | -56.60M |
|
Dividends Paid - Common
|
| | | | 250.00M | | | | | | | | | | | | | | | | | | | | | 3.50M | | 2.10M | 2.05M | 0.53M | 2.85M |
|
Change in Cash
|
0.95M | -0.08M | -0.14M | 20.18M | -10.32M | -12.71M | 6.66M | 68.06M | -28.71M | 62.42M | 161.73M | -172.36M | 32.17M | 46.05M | 158.47M | -187.03M | -30.20M | -0.62M | -8.07M | -64.47M | 55.13M | -56.27M | 11.02M | 20.99M | 2.43M | -9.73M | 30.35M | 9.57M | -56.10M | 14.98M | 11.73M |
|
Free Cash Flow
|
-0.38M | -0.53M | -0.36M | 69.70M | 5.16M | 10.14M | 13.43M | 10.37M | 16.57M | 83.53M | 22.36M | 33.43M | -17.22M | 85.44M | -33.16M | 37.31M | -10.71M | 26.30M | 12.85M | -45.99M | 51.13M | 3.71M | 21.75M | 66.62M | -38.86M | 116.71M | 84.85M | 73.08M | -0.06M | 73.33M | 66.82M |
|
Net Cash Flow
|
0.95M | -0.08M | -0.14M | 20.18M | -10.32M | -12.71M | 6.66M | 68.06M | -28.71M | 62.42M | 161.73M | -172.36M | 32.17M | 46.05M | 158.47M | -187.03M | -30.20M | -0.62M | -8.07M | -64.47M | 55.13M | -56.27M | 11.02M | 20.99M | 2.43M | -9.73M | 30.35M | 9.57M | -56.10M | 14.98M | 11.73M |