|
Net Income
|
6.22M | 25.89M | -0.01M | -72.16M | -58.23M | -9.10M | 23.07M | 26.79M | 36.81M | 9.85M | 7.19M | 18.32M | -0.13M | -9.15M | 13.21M | 5.21M | -13.39M | 2.02M | -30.05M | -16.68M | -19.29M | -33.27M | -23.96M | -17.44M | -14.45M | -1.01M | 1.11M | -2.33M | -8.03M | -1.34M | 4.09M | 35.36M | -1.29M | 15.09M | 10.90M | 10.60M |
|
Depreciation and Depletion
|
| 3.00M | 3.22M | 3.49M | 4.84M | 6.18M | 5.89M | 6.10M | 6.14M | 7.00M | 8.80M | 11.24M | 12.88M | 12.14M | 12.55M | 13.92M | 14.01M | 15.97M | 15.06M | 14.70M | 13.30M | 14.00M | 13.35M | 17.76M | 32.41M | 25.19M | 22.00M | 22.49M | 23.92M | 23.85M | 24.32M | 17.57M | 20.31M | 9.95M | 10.28M | 11.92M |
|
Share-based Compensation
|
| 4.46M | 11.84M | 103.98M | 28.95M | 24.91M | 22.05M | 22.47M | 27.64M | 19.28M | 17.52M | 8.78M | 22.67M | 25.57M | 14.76M | 14.70M | 28.62M | 2.03M | 9.54M | 8.81M | 7.78M | 12.98M | 13.42M | 12.38M | 12.02M | 12.71M | 10.30M | 10.58M | 9.82M | 9.40M | 8.67M | 10.02M | 6.68M | -2.29M | 5.05M | 5.98M |
|
Deferred Taxes
|
| 2.33M | 4.19M | -77.97M | 23.10M | -4.18M | -2.24M | 4.38M | -6.33M | -14.38M | 1.97M | 4.11M | 5.04M | -8.35M | 2.06M | -11.79M | 2.80M | -10.27M | -10.08M | -5.09M | -8.78M | -8.13M | -3.96M | -1.85M | 4.19M | -0.28M | -2.06M | -9.78M | 2.12M | 1.25M | 0.48M | -26.33M | 0.64M | 2.72M | 4.71M | 9.47M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | -2.11M | 3.10M | 2.89M | 7.10M | | | | | | | |
|
Gains from Investment Securities
|
| -0.06M | 0.41M | 0.97M | 8.79M | 2.92M | 18.51M | 5.77M | 2.64M | 16.54M | 9.70M | 3.79M | 5.25M | 3.22M | 8.27M | 38.50M | 14.09M | 48.17M | 6.43M | 1.54M | 5.77M | 1.32M | 2.19M | 2.07M | 3.24M | 1.38M | 2.75M | 0.66M | 1.21M | 3.21M | 1.53M | 0.91M | 1.93M | 4.54M | 2.23M | 0.14M |
|
Asset Writedowns and Impairment
|
| | | 6.88M | | 9.43M | 11.15M | 14.26M | 12.40M | 14.31M | 17.83M | 17.15M | -49.26M | | 0.19M | | -0.02M | 2.50M | 9.78M | 0.02M | 0.40M | 0.02M | 2.30M | 0.15M | | | | | | | | | | | | |
|
Cash from Operations
|
| 8.10M | 22.89M | 24.87M | -14.03M | 11.10M | 62.47M | 80.14M | 69.99M | 26.70M | 76.32M | 79.06M | 32.08M | 55.91M | 71.89M | 45.39M | 15.23M | 15.35M | 43.91M | -33.37M | -1.31M | -0.73M | 7.81M | 4.28M | 35.04M | 21.17M | 55.86M | 8.21M | 8.94M | 22.30M | 62.69M | 30.92M | 40.04M | -3.11M | 57.12M | 20.98M |
|
Amortizatization of Intangibles
|
| 1.37M | 2.75M | 2.77M | 16.38M | 16.31M | 15.78M | 15.61M | 14.52M | 14.54M | 13.71M | 14.17M | 13.06M | 12.98M | 12.98M | 12.89M | 4.06M | 5.07M | 3.69M | 3.85M | 3.48M | 3.80M | 3.80M | 3.81M | 2.36M | 2.66M | 2.66M | 2.63M | | | | | 2.60M | | | |
|
Depreciation & Amortization (CF)
|
| 3.00M | 3.22M | 3.49M | 4.84M | 6.18M | 5.89M | 6.10M | 6.14M | 7.00M | 8.80M | 11.24M | 12.88M | 12.14M | 12.55M | 13.92M | 14.01M | 15.97M | 15.06M | 14.70M | 13.30M | 14.00M | 13.35M | 17.76M | 32.41M | 25.19M | 22.00M | 22.49M | 23.92M | 23.85M | 24.32M | 17.57M | 20.31M | 9.95M | 10.28M | 11.92M |
|
Change in Receivables
|
| 14.46M | 9.26M | 6.36M | 3.10M | 17.65M | 19.30M | 15.07M | -4.33M | 39.73M | 22.16M | 4.71M | 12.36M | 21.23M | 27.00M | 22.48M | 9.12M | 34.64M | 28.55M | 43.04M | 0.73M | 37.77M | 46.34M | 18.31M | 9.45M | 22.40M | 14.41M | 21.64M | -0.28M | 25.76M | 18.58M | 0.33M | 0.72M | 14.77M | 16.37M | 6.72M |
|
Change in Accured Expenses
|
| 14.59M | 1.88M | 29.01M | -44.70M | -5.33M | 3.66M | 12.98M | -11.88M | 11.86M | 17.73M | 1.02M | -6.28M | 21.01M | 14.92M | 11.01M | -7.49M | 8.80M | 42.64M | -15.74M | -13.97M | 22.12M | 33.42M | -28.85M | -15.06M | -10.29M | 30.52M | -1.48M | -26.80M | -17.42M | 19.88M | -6.41M | 3.34M | -20.39M | 32.75M | -26.22M |
|
Change in Taxes
|
| -28.51M | -8.42M | 36.95M | -2.08M | 0.16M | 0.51M | 0.73M | -0.68M | 0.15M | 0.12M | 1.36M | 0.02M | -0.87M | 0.37M | -0.07M | -0.67M | 0.94M | -0.62M | 0.18M | -0.24M | 1.91M | -0.34M | 0.44M | 1.20M | 0.84M | 1.42M | 2.60M | -4.70M | 2.15M | -0.57M | -9.88M | -0.76M | 1.42M | -2.60M | -0.54M |
|
Other Working Capital Changes
|
| 10.72M | -4.04M | 1.11M | 3.21M | 13.75M | 0.47M | 4.82M | -6.08M | 1.31M | -11.87M | -5.14M | 5.00M | -3.04M | -4.09M | 12.10M | -18.36M | -4.26M | -3.98M | -4.19M | -4.21M | -4.45M | 15.59M | -24.37M | -3.50M | -4.76M | -7.52M | -4.20M | -4.20M | -13.32M | -7.20M | -0.58M | -7.84M | -6.70M | -2.48M | -5.30M |
|
Capital Expenditures
|
| 3.75M | 5.88M | 6.65M | 10.56M | 8.89M | 12.56M | 11.44M | 14.09M | 15.18M | 23.94M | 15.69M | 14.00M | 13.24M | 11.43M | 12.97M | 14.85M | 18.74M | 16.97M | 16.34M | 17.85M | 26.90M | 35.23M | 33.38M | 19.96M | 11.86M | 10.45M | 13.79M | 11.68M | 12.80M | 12.65M | 12.10M | 12.95M | 12.57M | 12.25M | 16.05M |
|
Sales of Property, Plant and Equipment
|
| | | | | 10.41M | | 0.00M | | | | | | | | | | | | | | 0.09M | 0.08M | 0.06M | -0.06M | 0.01M | 0.00M | | 0.07M | 0.01M | | | 0.07M | 0.07M | | |
|
Acquisitions
|
| 52.37M | -5.94M | 19.95M | -0.04M | | | | -3.67M | 20.34M | | | | | | | 2.26M | | | | 0.25M | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | 23.66M | -0.06M | 0.02M | | 0.77M | -0.04M | -0.00M | 0.00M | | 0.75M | | -26.41M | | | | -0.77M | 0.06M | 0.19M | 0.08M | 0.68M | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 25.00M | | | | | | | 50.00M | 50.00M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -56.11M | 0.06M | -26.60M | -10.52M | 1.52M | -12.56M | -46.25M | -0.30M | 13.03M | -23.99M | -15.67M | -14.00M | -12.47M | -11.46M | -62.96M | -17.06M | 31.26M | -16.22M | -41.70M | 7.25M | -26.82M | -35.16M | -33.32M | -20.02M | -24.21M | 2.05M | -13.79M | -10.60M | -12.79M | -12.65M | -12.10M | -12.87M | -12.50M | -12.25M | -16.05M |
|
Other financing activities
|
| | | | 2.98M | 0.04M | | | 2.13M | | | | | | | 2.56M | 0.85M | | | | | | | | -0.26M | | | | | | | | -0.01M | | | |
|
Cash from Financing Activities
|
| 42.95M | -20.29M | 15.44M | 186.63M | -5.42M | -22.92M | -9.45M | -11.22M | -31.77M | -16.87M | -41.28M | -31.61M | -48.34M | -24.53M | 451.31M | -41.40M | -82.90M | -220.27M | -31.88M | -10.12M | -9.47M | -2.19M | -2.07M | -3.50M | -1.38M | -6.20M | -0.66M | -8.75M | -10.07M | -13.07M | -24.40M | -6.21M | -14.34M | -68.81M | -26.41M |
|
Dividends Paid - Common
|
| 12.26M | 0.10M | 0.21M | 0.21M | 0.23M | 0.64M | 0.42M | 4.77M | 11.36M | | | -11.28M | 3.17M | | 1.11M | 0.00M | 22.94M | | 0.57M | 4.35M | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 0.66M | 0.17M | 0.68M | -0.29M | 0.02M | -0.13M | -0.11M | 0.43M | 0.40M | -0.24M | 0.23M | 0.27M | -1.33M | 0.62M | 0.35M | 0.92M | 0.38M | 0.16M | -0.17M | -0.42M | -0.20M | -0.78M | -1.10M | 0.97M | 0.18M | 0.36M | -0.42M | 0.41M | -0.14M | -0.07M | 0.66M | 0.03M | -0.03M | -0.14M | -0.31M |
|
Change in Cash
|
| -5.06M | 2.66M | 15.21M | 161.79M | 7.22M | 26.96M | 24.44M | 58.68M | 8.37M | 35.22M | 22.34M | -13.26M | -6.23M | 37.23M | 433.74M | -42.66M | -36.30M | -192.59M | -106.94M | -48.26M | -37.22M | -30.31M | -32.21M | -7.60M | -6.30M | 55.12M | -3.76M | -2.90M | -0.71M | 37.12M | -5.14M | 20.98M | -29.98M | -24.09M | -21.79M |
|
Beginning Cash Balance
|
36.38M | 5.06M | -2.66M | 44.33M | 59.73M | 221.52M | 228.63M | 255.05M | 278.31M | 336.99M | 345.35M | 380.58M | 403.82M | 390.46M | 383.76M | 421.30M | 855.36M | 813.34M | 776.85M | 583.57M | 476.39M | 428.51M | 391.26M | 361.01M | 328.75M | 321.26M | 315.46M | 370.59M | 366.94M | 364.05M | 347.78M | 400.37M | 395.46M | 416.55M | 386.56M | 362.48M |
|
Free Cash Flow
|
| 4.35M | 17.00M | 18.22M | -24.59M | 2.21M | 49.90M | 68.71M | 55.90M | 11.53M | 52.39M | 63.37M | 18.07M | 42.67M | 60.46M | 32.42M | 0.38M | -3.40M | 26.94M | -49.71M | -19.16M | -27.64M | -27.42M | -29.10M | 15.09M | 9.31M | 45.41M | -5.58M | -2.73M | 9.50M | 50.05M | 18.81M | 27.09M | -15.69M | 44.87M | 4.93M |
|
Net Cash Flow
|
| -5.06M | 2.66M | 13.71M | 162.08M | 7.20M | 26.98M | 24.44M | 58.46M | 7.96M | 35.46M | 22.11M | -13.53M | -4.90M | 35.90M | 433.74M | -43.22M | -36.30M | -192.59M | -106.94M | -4.18M | -37.02M | -29.54M | -31.12M | 11.53M | -4.42M | 51.71M | -6.24M | -10.41M | -0.57M | 36.98M | -5.59M | 20.95M | -29.95M | -23.94M | -21.47M |