|
Net Income
|
69.20M | 5.59M | 7.79M | 3.67M | 10.38M | 3.33M | 4.21M | 2.18M | 2.76M | 47.17M | 24.03M | 0.38M | 0.24M | 11.51M | -0.35M | | 0.30M | 10.69M | 11.18M | 11.77M | 8.11M | 12.24M | -2.12M | 9.68M | 37.47M | 13.32M | 10.10M | 13.41M | 15.99M | 10.97M | 1.23M | 15.22M | 4.68M | 7.90M | 29.84M | 28.00M | 17.27M | 29.41M | 34.26M | 40.12M | 29.59M | 7.59M | 32.45M | 29.59M | 27.61M | 27.61M | 31.44M | 30.94M | 28.78M | 28.07M | 39.37M | 10.82M | 18.24M | 27.09M | 26.83M | 27.15M | 30.54M | 27.37M | 24.72M | 18.22M | 17.75M | 17.35M | 9.33M | -97.64M |
|
Depreciation and Depletion
|
| 13.94M | 13.31M | 13.20M | 13.99M | 14.13M | 14.39M | 14.41M | 14.57M | 14.35M | 14.34M | 13.95M | 14.13M | 14.21M | 14.43M | 14.23M | 14.31M | 14.11M | 14.28M | | | | | 12.95M | | 13.12M | | 16.47M | | 14.64M | 15.20M | 15.52M | | | 17.11M | 17.44M | 15.95M | 15.64M | 15.35M | 15.67M | 15.44M | 15.51M | 15.50M | 16.29M | 16.04M | 16.59M | 15.97M | 15.93M | 16.64M | 15.60M | 15.68M | 15.59M | 15.64M | 15.86M | 16.43M | 17.86M | 20.24M | 20.56M | 20.69M | 20.57M | 20.69M | 19.59M | 20.50M | 21.49M |
|
Share-based Compensation
|
| 0.95M | 2.05M | 1.79M | 0.10M | 0.34M | 0.95M | 0.68M | 0.84M | 0.84M | 0.57M | 0.39M | 0.99M | -0.70M | -0.48M | 0.29M | 0.12M | 0.54M | 0.41M | | | | | 0.29M | | 0.86M | | 0.35M | | 0.99M | 0.68M | 0.20M | | | 1.05M | 0.54M | 0.32M | -0.55M | -1.17M | 0.79M | 0.65M | -0.68M | 1.20M | 0.08M | 0.91M | -0.01M | 1.64M | 0.61M | 0.91M | 0.74M | 1.70M | 0.83M | 1.25M | 0.38M | 1.90M | 2.92M | 1.75M | 0.81M | 3.43M | 0.20M | 0.28M | 2.65M | 1.00M | 6.23M |
|
Deferred Taxes
|
| 1.12M | 9.71M | -2.83M | 4.74M | -2.21M | 2.19M | -11.02M | 11.28M | -67.12M | -58.12M | -1.36M | 2.72M | 3.87M | -7.86M | -0.28M | -7.99M | -0.21M | 2.95M | | | | | 7.32M | | 2.53M | | -1.71M | | -0.61M | -6.75M | -3.26M | | | -6.18M | 1.20M | 15.98M | -1.06M | -0.32M | -13.55M | 26.50M | 5.82M | 3.54M | 3.07M | -1.33M | 4.44M | 0.97M | 1.61M | 5.16M | 1.79M | 0.80M | -18.18M | 7.09M | -0.89M | 2.67M | -3.05M | -0.78M | -0.68M | -1.72M | -5.16M | -7.78M | 3.58M | -6.34M | -19.10M |
|
Cash from Discontinued Operations
|
| | | | | 4.38M | -5.35M | -0.31M | -7.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 2.45M | 6.95M | 0.43M | 0.59M | | | 57.97M | 34.71M | -0.30M | 0.08M | 3.76M | | | | | 0.96M | | | | | | | | | | | 0.21M | 0.21M | 0.21M | | | 0.15M | 0.15M | 1.35M | 0.40M | 0.18M | 0.30M | 0.30M | 6.13M | 0.33M | 0.34M | 0.42M | 1.00M | 0.35M | 0.36M | 0.37M | 0.77M | -0.28M | -0.28M | -0.28M | 3.14M | | | | 2.45M | | 0.39M | 0.10M | 1.32M | | 1.21M |
|
Asset Writedowns and Impairment
|
| 1.47M | 1.63M | 0.12M | 1.42M | 0.04M | 0.02M | 0.04M | 2.24M | -0.48M | 0.68M | | 0.23M | 0.04M | 0.02M | 0.26M | 0.29M | 0.00M | 0.73M | | | | | 3.23M | | 0.59M | | 0.33M | | 0.30M | 0.53M | 4.15M | | | 0.85M | 2.13M | 0.45M | 0.39M | 0.72M | -0.01M | 2.02M | 0.20M | 0.04M | 0.30M | 0.64M | 0.18M | 0.35M | 0.03M | 0.29M | 2.87M | -0.21M | -0.05M | -0.80M | 0.10M | 0.43M | 0.04M | 1.20M | 0.05M | 0.07M | 1.30M | 0.61M | 0.47M | -0.54M | -0.32M |
|
Cash from Operations
|
| 16.90M | 43.92M | 9.31M | 29.44M | 21.05M | 30.75M | 22.50M | 30.97M | -42.67M | -10.78M | 43.17M | 44.78M | 4.16M | 28.15M | 30.75M | -0.42M | 8.85M | 32.69M | | | | | 41.89M | | 5.38M | | 29.17M | | -4.57M | 8.39M | 17.90M | | | 35.69M | 44.72M | 71.03M | 24.57M | 58.53M | 43.50M | 73.76M | -6.64M | 50.67M | 39.66M | 56.56M | 33.69M | 61.95M | 52.86M | 68.98M | -5.39M | 43.10M | 29.59M | 60.91M | -16.39M | 31.07M | 59.14M | 74.24M | 9.60M | 83.39M | 47.00M | 78.46M | 2.12M | 32.71M | 43.94M |
|
Amortizatization of Intangibles
|
| 1.95M | 2.28M | 2.26M | 2.06M | 2.18M | 2.31M | 2.26M | 2.13M | 1.79M | 1.77M | 1.59M | 1.60M | 1.66M | 1.65M | 1.57M | 1.72M | 1.80M | 1.82M | | | | | 1.79M | | 1.70M | | 1.98M | | 2.65M | 2.63M | 2.61M | | | 2.56M | 2.37M | 2.67M | 2.31M | 2.41M | 1.58M | 2.40M | 2.56M | 2.46M | 2.00M | 2.36M | 2.29M | 2.28M | 2.29M | 2.26M | 2.17M | 1.43M | 1.45M | 1.52M | 1.50M | 1.51M | 1.60M | 1.75M | 1.75M | 1.70M | 1.74M | 1.65M | 1.71M | 1.25M | 0.95M |
|
Depreciation & Amortization (CF)
|
| 13.94M | 13.31M | 13.20M | 13.99M | 14.13M | 14.39M | 14.41M | 14.57M | 14.35M | 14.34M | 13.95M | 14.13M | 14.21M | 14.43M | 14.23M | 14.31M | 14.11M | 14.28M | | | | | 12.95M | | 13.12M | | 16.47M | | 14.64M | 15.20M | 15.52M | | | 17.11M | 17.44M | 15.95M | 15.64M | 15.35M | 15.67M | 15.44M | 15.51M | 15.50M | 16.29M | 16.04M | 16.59M | 15.97M | 15.93M | 16.64M | 15.60M | 15.68M | 15.59M | 15.64M | 15.86M | 16.43M | 17.86M | 20.24M | 20.56M | 20.69M | 20.57M | 20.69M | 19.59M | 20.50M | 21.49M |
|
Change in Receivables
|
| 8.40M | 8.74M | 7.78M | 1.38M | -1.86M | -5.05M | 17.09M | 1.90M | -3.37M | 13.89M | -3.65M | -1.88M | 1.72M | 4.51M | -5.76M | 8.40M | -10.96M | -3.33M | | | | | -5.10M | | 0.90M | | -4.79M | | 3.92M | 14.39M | 8.11M | | | 12.05M | 2.81M | -20.24M | 12.21M | -14.21M | 10.28M | -17.55M | 3.39M | -11.51M | 2.05M | -25.45M | 3.24M | 0.13M | 10.93M | -6.56M | 15.67M | -1.27M | 5.85M | -5.96M | 13.70M | 26.43M | -21.96M | -7.13M | 17.06M | -21.99M | -13.05M | -13.78M | 20.71M | -16.22M | -6.64M |
|
Change in Inventory
|
| 2.27M | -9.75M | -2.63M | -2.00M | 8.37M | 8.94M | -4.06M | -20.36M | 3.91M | -3.78M | -8.51M | -3.19M | 2.99M | -2.46M | -0.29M | -5.98M | 9.00M | 1.96M | | | | | 3.63M | | 1.35M | | 5.51M | | 14.92M | -1.66M | 3.94M | | | 1.69M | 2.97M | -15.44M | 16.66M | 1.50M | 3.76M | -13.00M | 19.75M | 4.88M | -4.58M | -6.36M | 8.56M | 1.82M | -0.55M | 0.10M | 7.55M | 13.59M | 3.76M | -0.35M | 12.36M | -3.19M | -8.88M | -15.39M | -1.92M | -1.15M | -2.86M | -8.71M | 12.87M | -4.69M | -3.07M |
|
Change in Account Payables
|
| -2.08M | -2.37M | -3.67M | 0.41M | 2.25M | 1.65M | -2.90M | -2.68M | 6.17M | -6.20M | -4.22M | 7.54M | 0.55M | -1.14M | 4.52M | -2.97M | -1.29M | 0.56M | | | | | -3.13M | | 1.63M | | -4.44M | | 3.52M | -1.46M | -4.77M | | | 11.42M | -2.73M | 3.19M | 21.75M | -14.28M | 0.36M | 2.69M | -1.05M | -9.34M | -5.11M | -0.10M | 9.19M | -4.58M | -0.30M | 5.18M | -0.38M | 7.85M | -2.40M | 3.49M | 5.21M | -10.47M | -1.41M | 0.99M | 7.73M | 9.95M | -10.36M | -10.40M | 17.48M | 9.40M | -8.19M |
|
Change in Accured Expenses
|
| -11.73M | 3.43M | 7.49M | -15.57M | -5.43M | 1.34M | 9.23M | 0.99M | -1.81M | 9.18M | 5.71M | -5.46M | -8.98M | 29.91M | 4.08M | -20.38M | -12.85M | 0.17M | | | | | 3.38M | | -8.84M | | 4.42M | | -10.97M | 10.07M | 5.42M | | | 5.85M | 7.55M | -3.96M | -11.10M | -1.07M | 3.41M | 1.37M | -15.07M | 4.17M | 2.84M | 4.21M | -19.48M | 2.06M | 5.11M | 11.54M | -19.35M | 7.61M | -0.88M | 15.85M | -23.14M | 1.57M | 5.12M | 6.01M | -22.74M | 7.37M | 7.05M | 7.04M | -21.16M | -2.15M | 0.43M |
|
Change in Taxes
|
| -1.44M | 1.76M | -0.43M | 1.12M | 3.70M | 1.16M | 5.74M | -6.85M | -6.56M | -4.49M | -2.84M | 0.76M | -5.32M | 0.44M | -4.10M | 1.63M | -1.71M | 0.65M | | | | | 3.91M | | -3.84M | | 4.93M | | -2.49M | 2.82M | 3.47M | | | 10.02M | 6.77M | -11.95M | 1.51M | 5.72M | -5.61M | 2.36M | -3.57M | 5.53M | 1.79M | 2.20M | -8.08M | 4.12M | 2.87M | -1.54M | -10.89M | 3.15M | 10.38M | 3.37M | -11.00M | 6.05M | -0.87M | 8.71M | -5.47M | -0.13M | -6.40M | 20.57M | -17.08M | -0.11M | 31.02M |
|
Other Working Capital Changes
|
| -2.77M | -1.56M | 3.29M | -8.08M | 3.27M | -1.49M | -0.28M | -2.65M | 1.62M | 1.78M | -0.75M | -1.47M | 3.58M | -1.54M | 0.59M | 1.06M | 2.15M | 2.10M | | | | | -1.72M | | 5.38M | | 4.97M | | 1.92M | -4.69M | 4.50M | | | 5.75M | 5.73M | -2.85M | 2.80M | 1.38M | -0.13M | -10.63M | 2.16M | 0.55M | 4.53M | 0.82M | -2.10M | -2.17M | -3.95M | -8.13M | 1.98M | -5.18M | -2.71M | -4.17M | 2.19M | -5.07M | -0.72M | -6.18M | 6.53M | -4.07M | -5.22M | -4.93M | 2.62M | -6.34M | -0.59M |
|
Capital Expenditures
|
| 6.82M | 7.09M | 4.03M | 9.39M | 4.92M | 8.97M | 4.26M | 6.83M | 4.31M | 9.88M | 11.05M | 11.81M | 13.19M | 14.62M | 18.38M | 15.66M | 14.60M | 12.80M | | | | | 9.02M | | 7.99M | | 21.92M | | 25.05M | 21.36M | 15.32M | | | 23.35M | 21.44M | 21.02M | 20.80M | 14.61M | 13.44M | 18.51M | 12.76M | 9.21M | 9.35M | 10.14M | 12.53M | 10.30M | 8.92M | 21.04M | 15.72M | 19.94M | 15.29M | 42.73M | 16.27M | 18.62M | 13.95M | 34.71M | 26.86M | 19.76M | 15.37M | 18.26M | 15.60M | 13.93M | 18.03M |
|
Sales of Property, Plant and Equipment
|
| | | 3.21M | 9.05M | 1.70M | 1.16M | | | | | | | 6.27M | | | | | 0.96M | | | | | | | | | 4.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.01M | | | |
|
Acquisitions
|
| 1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | 112.57M | 38.08M | | | | | 13.00M | 3.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -9.80M | 41.34M | -1.46M | -2.01M | -4.26M | -8.52M | -4.61M | -8.43M | 108.23M | 28.22M | -11.19M | -11.82M | -7.01M | -15.18M | -6.11M | -13.10M | -14.90M | -11.86M | | | | | -9.28M | | -8.07M | | -17.83M | | -25.08M | -21.71M | -15.47M | | | -23.38M | -21.52M | -22.19M | -20.82M | -14.63M | -13.70M | -49.60M | -12.80M | -9.21M | -9.46M | -10.91M | -12.54M | -10.59M | -9.02M | -21.55M | -15.75M | -20.27M | -16.81M | -43.52M | -16.27M | -18.70M | -147.62M | -35.30M | -26.88M | -18.75M | -15.43M | -19.13M | -15.60M | -11.69M | -18.28M |
|
Other financing activities
|
| | | 4.47M | | 0.01M | 0.02M | 0.02M | 0.04M | 0.00M | 0.01M | 0.03M | 0.00M | 0.35M | 0.17M | 0.42M | 27.06M | 0.04M | 0.11M | | | | | | | -1.27M | | 0.01M | | -1.36M | | | | | | | | -0.97M | | | | -0.49M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 2.52M | -73.40M | -19.99M | -2.64M | -10.00M | -4.51M | -32.28M | -19.13M | -52.12M | 13.20M | -25.68M | -11.46M | 15.44M | -16.76M | -15.96M | 21.15M | -6.68M | -21.77M | | | | | -37.56M | | -16.71M | | 7.01M | | -11.21M | 10.21M | 4.39M | | | -1.11M | -12.90M | -10.78M | -15.14M | -14.97M | -64.08M | -6.12M | 54.23M | -62.45M | -23.48M | -28.97M | -21.69M | -40.81M | -6.83M | -30.30M | 26.88M | 8.53M | -44.52M | -14.53M | 41.09M | -11.79M | -40.13M | -41.80M | -28.07M | -70.16M | -23.55M | -62.06M | 15.09M | -39.60M | -23.76M |
|
Dividends Paid - Common
|
| 3.71M | 3.71M | 3.73M | 3.77M | 3.74M | 3.75M | 4.07M | 4.06M | 4.07M | 4.07M | 4.39M | 8.79M | 4.42M | 4.42M | 4.75M | | 4.77M | 4.77M | | | | | 5.44M | | 5.44M | | 5.46M | | 5.47M | 5.47M | 5.47M | | | 5.48M | 5.49M | 5.49M | 5.81M | 5.81M | 5.81M | 5.82M | 6.14M | 6.14M | 6.14M | 6.14M | 6.47M | 6.47M | 6.48M | 6.48M | 6.74M | 6.66M | 6.53M | 6.53M | 7.78M | 7.79M | 7.79M | 7.80M | 8.11M | 8.12M | 8.12M | 8.13M | 8.43M | 8.26M | 8.04M |
|
Exchange Rate Effect
|
| -5.33M | -10.94M | 8.88M | -1.90M | 8.43M | 1.81M | -12.89M | -0.72M | 8.57M | -6.98M | 3.05M | -4.73M | -3.47M | 1.28M | 6.80M | 2.23M | -1.56M | -0.61M | | | | | -5.75M | | 3.91M | | 1.79M | | 2.45M | -1.42M | 7.85M | | | -7.88M | -4.44M | -0.89M | 1.02M | -1.08M | -7.21M | 3.75M | -7.65M | 2.35M | 4.54M | 9.33M | -2.90M | 4.90M | -4.11M | -1.31M | -0.35M | -17.91M | -12.65M | 12.44M | 4.06M | -3.92M | -0.79M | 4.78M | -2.66M | -3.46M | 2.76M | -9.21M | 2.46M | 5.91M | -0.28M |
|
Change in Cash
|
| 4.29M | 0.92M | -3.26M | 22.89M | 15.22M | 19.53M | -27.28M | 2.69M | 22.02M | 23.67M | 9.35M | 16.78M | 9.12M | -2.51M | 15.49M | 9.86M | -14.29M | -1.54M | | | | | -10.69M | | -15.50M | | 20.14M | | -38.41M | -4.54M | 14.67M | | | 3.32M | 5.85M | 37.16M | -10.37M | 27.85M | -41.49M | 21.80M | 27.14M | -18.64M | 11.27M | 26.01M | -3.44M | 15.46M | 32.89M | 15.82M | 5.38M | 13.46M | -44.39M | 15.29M | 12.48M | -3.34M | -129.41M | 1.91M | -48.01M | -8.97M | 10.78M | -11.94M | 4.07M | -12.66M | 1.62M |
|
Free Cash Flow
|
| 10.08M | 36.83M | 5.28M | 20.05M | 16.13M | 21.77M | 18.24M | 24.13M | -46.98M | -20.66M | 32.12M | 32.98M | -9.03M | 13.53M | 12.37M | -16.08M | -5.75M | 19.89M | | | | | 32.87M | | -2.61M | | 7.25M | | -29.62M | -12.97M | 2.58M | | | 12.34M | 23.27M | 50.02M | 3.77M | 43.92M | 30.05M | 55.25M | -19.40M | 41.46M | 30.31M | 46.42M | 21.15M | 51.65M | 43.94M | 47.94M | -21.11M | 23.16M | 14.30M | 18.18M | -32.67M | 12.44M | 45.19M | 39.53M | -17.26M | 63.63M | 31.63M | 60.19M | -13.48M | 18.79M | 25.91M |
|
Net Cash Flow
|
| 9.62M | 11.85M | -12.14M | 24.79M | 6.79M | 17.72M | -14.39M | 3.41M | 13.45M | 30.64M | 6.29M | 21.51M | 12.59M | -3.79M | 8.68M | 7.62M | -12.73M | -0.94M | | | | | -4.95M | | -19.41M | | 18.36M | | -40.86M | -3.12M | 6.83M | | | 11.20M | 10.29M | 38.05M | -11.39M | 28.93M | -34.29M | 18.05M | 34.79M | -21.00M | 6.72M | 16.68M | -0.54M | 10.55M | 37.00M | 17.13M | 5.73M | 31.36M | -31.74M | 2.86M | 8.42M | 0.58M | -128.62M | -2.86M | -45.35M | -5.51M | 8.02M | -2.73M | 1.61M | -18.58M | 1.90M |