|
Net Income
|
-32.45M | -7.48M | 37.55M | -2.58M | -1.91M | -2.04M | 44.85M | 3.28M | 2.95M | 3.05M | 3.75M | 4.54M | 2.69M | 9.78M | 124.70M | 22.25M | 29.49M | 29.07M | -1.42M | -0.56M | 0.01M | 33.85M | 0.58M | -19.64M | -0.09M | -0.24M | 49.66M | 16.36M | 41.93M | 36.07M | 33.28M | 25.58M | 35.89M | 0.94M | 40.16M | -1.28M | -11.49M | -1.19M | 7.53M | -2.76M | 0.90M | -335.05M | -149.76M | -26.11M | -71.05M | -6.23M | -12.43M | -0.32M | -1.37M | -2.65M | -132.04M | -4.60M | 58.63M | -5.40M | 0.69M | 62.92M | 68.73M | 72.28M | 38.52M | 37.27M | 49.02M | 53.68M | 58.38M | 51.94M | 60.97M | 56.65M |
|
Depreciation and Depletion
|
| | | | 10.20M | 8.60M | 7.60M | 9.20M | 8.90M | 9.20M | 7.80M | 8.70M | 8.60M | 8.80M | 9.00M | 9.60M | 12.10M | 11.70M | 10.10M | 9.50M | 11.40M | 10.70M | 12.10M | | | 11.80M | 11.50M | 11.70M | 12.00M | 11.60M | 11.90M | 11.40M | 11.50M | 11.70M | 4.00M | 11.90M | 12.00M | 11.70M | 2.70M | 10.10M | 9.90M | 10.00M | 10.40M | 10.30M | 10.30M | 10.50M | 8.20M | 10.70M | 10.70M | 10.60M | 11.90M | 11.20M | 11.40M | 11.80M | 12.30M | 12.40M | 12.70M | 13.40M | 12.90M | 13.50M | 13.60M | 14.70M | 14.70M | 13.90M | 15.70M | 16.90M |
|
Share-based Compensation
|
| 3.65M | 3.38M | 3.33M | 3.26M | 2.95M | 2.64M | 2.92M | 2.79M | 2.66M | 2.86M | 2.98M | 3.36M | 3.03M | 3.00M | 3.42M | 3.95M | 3.76M | 3.73M | 4.57M | 4.96M | 4.71M | 4.62M | 5.01M | 4.88M | 3.92M | 3.93M | 4.10M | 4.49M | 5.36M | 4.24M | 3.93M | 4.99M | 4.51M | 1.22M | 3.13M | 4.74M | 6.79M | 3.84M | 2.22M | 5.38M | 4.52M | 5.64M | 3.71M | 5.09M | 4.85M | 6.38M | 7.29M | 6.23M | 4.73M | 6.63M | 5.22M | 5.65M | 7.57M | 5.24M | 6.25M | 5.90M | 2.69M | 6.18M | 6.40M | 8.25M | 7.44M | 5.45M | 7.78M | 6.83M | 8.01M |
|
Deferred Taxes
|
| | | | | | | | | -6.79M | 8.91M | | | -0.92M | -31.47M | | | -1.09M | 7.44M | -2.25M | -2.54M | 0.09M | -13.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.24M | | | | 0.18M | | | | 0.11M | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -0.16M | 2.91M | -2.91M | 4.90M | | | | | | | | | | | | | | | | | | | | 11.69M | | | | 6.51M | | | 0.69M | 1.14M | 1.50M | 0.08M | 0.42M | 0.09M | 1.94M | 0.06M | 0.06M | 0.09M | 1.00M | 0.06M | 0.27M | 0.06M | 0.91M | 1.10M | 0.09M | 3.47M | 3.70M | 1.47M | 1.37M | 0.65M | 13.29M | 3.65M | 0.37M | 0.14M | 7.92M | 0.19M | 0.82M | 0.73M | 13.67M | 0.49M | 6.36M |
|
Asset Writedowns and Impairment
|
24.72M | | 1.57M | 0.92M | 0.83M | 1.17M | 16.60M | 0.88M | 0.28M | 0.12M | 2.50M | 2.49M | 0.56M | 30.00M | -24.91M | 0.47M | 0.49M | 1.58M | 2.08M | 0.06M | 4.06M | 0.77M | -4.88M | | | | | | | | | | | | | | | | | | | 342.15M | 179.29M | 23.20M | 89.81M | | | 7.00M | | 2.29M | 131.18M | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | 45.80M | | | | 56.83M | | | | 44.67M | | | | 7.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 50.60M | 31.87M | -13.21M | 18.72M | 49.90M | 56.14M | -15.63M | 46.78M | 68.31M | 85.10M | 12.75M | 17.81M | 62.77M | 46.05M | -71.73M | 55.23M | 67.30M | 113.80M | -20.41M | 30.97M | 54.21M | 136.12M | -48.20M | 53.25M | 86.94M | 149.48M | 12.61M | 47.96M | 86.86M | 167.37M | -12.26M | 47.04M | 68.83M | 151.69M | -83.86M | 54.50M | 130.22M | 188.36M | -46.06M | 67.70M | 67.87M | 187.38M | -52.05M | 39.92M | 50.82M | 134.68M | -41.49M | 68.15M | 75.27M | 170.14M | -57.95M | 49.37M | 87.38M | 202.50M | -31.87M | 86.59M | 105.28M | 159.65M | 2.72M | 82.96M | 91.68M | 174.72M | 7.44M | 82.03M | 105.01M |
|
Amortizatization of Intangibles
|
| | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 13.79M | 15.23M | 14.61M | 14.06M | 12.85M | 13.75M | 12.86M | 12.25M | 12.56M | 12.50M | 12.16M | 11.50M | 16.88M | 18.81M | 22.55M | 25.24M | 24.08M | 22.59M | 21.24M | 27.20M | 25.95M | 27.78M | 38.05M | 37.61M | 37.49M | 37.20M | 37.20M | 38.25M | 35.41M | 34.74M | 35.05M | 38.64M | 38.84M | 37.11M | 36.52M | 37.55M | 37.82M | 36.74M | 37.00M | 35.74M | 35.59M | 30.93M | 26.80M | 26.73M | 27.09M | 28.07M | 22.20M | 21.08M | 21.76M | 22.96M | 21.08M | 21.60M | 23.04M | 23.01M | 23.42M | 25.63M | 24.93M | 25.47M | 26.99M | 25.98M | 31.07M | 31.70M | 29.78M | 32.07M | 33.56M |
|
Change in Receivables
|
| 1.87M | -11.59M | 20.25M | 41.13M | -9.51M | -12.42M | 12.43M | 38.19M | -8.44M | -46.86M | -11.90M | 39.46M | -18.70M | -14.48M | 9.79M | 33.59M | -3.16M | -22.08M | 6.49M | 27.27M | 10.82M | -28.77M | -10.34M | 16.59M | 0.28M | -12.60M | -45.10M | 41.35M | 13.59M | 0.27M | -9.42M | 27.40M | 14.97M | -8.02M | -18.92M | 31.29M | 12.97M | -3.59M | -61.39M | 41.06M | 14.33M | -16.92M | -43.63M | -8.97M | 16.96M | -35.06M | 50.21M | 40.60M | 38.19M | -9.98M | -37.62M | 58.32M | 22.11M | -9.20M | -13.93M | 85.14M | -22.26M | -73.48M | -54.47M | 23.59M | 27.64M | -15.62M | 5.93M | 25.84M | 4.92M |
|
Change in Inventory
|
| -7.47M | -1.01M | 12.52M | -1.19M | 9.57M | -6.87M | 24.62M | -6.01M | -1.66M | 5.92M | 0.00M | -13.42M | 1.72M | -20.00M | 2.72M | -9.04M | 5.14M | -5.70M | 13.21M | -20.81M | 3.42M | 6.45M | 18.21M | -6.37M | -19.82M | -11.22M | 16.62M | -16.26M | -5.99M | 2.95M | 27.25M | 14.81M | 8.18M | 33.86M | 16.74M | -2.25M | 2.16M | -1.86M | 9.48M | -26.84M | -14.91M | -12.22M | 29.05M | -19.29M | -0.44M | -0.82M | 19.31M | 30.80M | 8.79M | 34.08M | 46.96M | 0.35M | -35.91M | -16.95M | 28.15M | -38.50M | -5.86M | 31.54M | 9.66M | -9.86M | -8.71M | -15.40M | 26.68M | 9.08M | 4.58M |
|
Change in Account Payables
|
| 18.19M | 7.21M | 18.43M | 8.75M | 7.11M | 4.22M | 10.53M | 8.75M | -4.14M | -5.86M | -5.63M | -5.19M | 3.63M | -47.97M | 5.52M | -0.02M | 2.31M | 5.18M | 1.25M | -5.84M | -3.03M | 35.73M | -34.56M | -9.13M | -12.28M | 17.07M | -17.19M | -3.54M | 16.84M | 43.19M | 3.40M | 11.35M | 15.54M | 70.46M | -90.66M | 5.97M | 3.39M | 51.90M | -97.45M | 5.91M | 13.20M | 36.82M | -50.83M | -35.55M | 16.80M | 26.01M | 3.27M | 46.89M | 23.58M | 61.93M | -21.37M | -2.19M | -42.02M | 44.99M | -56.06M | -3.24M | 16.84M | 34.28M | -76.90M | -13.12M | 36.36M | 31.94M | -8.61M | -14.85M | 8.33M |
|
Change in Accured Expenses
|
| 2.39M | -7.38M | -21.29M | 10.59M | -0.30M | -3.73M | -30.64M | 16.10M | 6.99M | 19.87M | -30.14M | 6.39M | 17.80M | 6.68M | -30.35M | 34.01M | 6.22M | 21.82M | -40.75M | 8.48M | 7.86M | 18.82M | -23.96M | 19.60M | 33.72M | 29.86M | -52.61M | 13.25M | -4.24M | 30.41M | -53.73M | -1.36M | 0.27M | 29.75M | -48.61M | 18.26M | 0.88M | 46.71M | -70.92M | 11.52M | -10.96M | 52.71M | -38.42M | 19.61M | -1.54M | 27.74M | -30.77M | 16.91M | 31.65M | 43.45M | -83.53M | 25.00M | 17.28M | 35.83M | -54.55M | 31.70M | -20.46M | 27.03M | -45.87M | 29.08M | -7.62M | 35.76M | -40.91M | 26.60M | 25.93M |
|
Change in Taxes
|
| 18.55M | 5.60M | -1.19M | -4.08M | 3.97M | -2.50M | 7.35M | 5.52M | 11.61M | -24.52M | 5.11M | -1.54M | -24.43M | 10.11M | -69.99M | -15.78M | 1.58M | -5.24M | -3.62M | -9.60M | -0.59M | 22.88M | -0.05M | -10.16M | -13.67M | 35.87M | -6.33M | -11.55M | 0.50M | 29.10M | -2.39M | -10.14M | -19.55M | 37.07M | -0.79M | -3.36M | 8.61M | -8.85M | 0.61M | -12.97M | -7.29M | 25.15M | -16.50M | -29.77M | 15.86M | 7.59M | 1.42M | 0.06M | 3.69M | -11.61M | 2.21M | -2.05M | -2.51M | 4.68M | 2.70M | 2.50M | -4.66M | -4.22M | 9.47M | -7.37M | -0.88M | 5.42M | 6.81M | -11.17M | 2.86M |
|
Other Working Capital Changes
|
| -2.96M | -4.24M | -3.30M | -8.34M | -4.60M | -10.97M | 0.79M | -2.10M | 1.40M | -12.31M | 0.21M | 1.62M | 4.72M | -7.52M | 5.61M | -5.84M | -2.33M | -1.98M | 2.42M | -9.63M | -1.64M | 2.59M | 2.41M | -0.67M | -3.67M | 6.78M | 1.23M | 1.23M | -5.25M | 2.04M | 5.79M | 0.78M | 2.47M | 4.21M | 10.60M | 6.67M | -4.01M | 5.48M | -0.65M | -4.44M | 14.18M | 7.03M | -6.14M | -7.83M | 12.11M | -0.16M | 4.23M | 2.70M | -5.13M | 10.90M | 2.92M | -0.28M | -6.90M | 1.39M | 4.11M | 0.09M | 2.51M | 2.61M | 1.35M | -3.08M | 7.49M | 0.92M | 3.63M | 0.04M | 0.12M |
|
Capital Expenditures
|
| 7.84M | 14.20M | 7.00M | 5.70M | 6.49M | 9.00M | 6.80M | 8.09M | 6.88M | 18.29M | 7.56M | 14.20M | 10.04M | 9.22M | 6.44M | 13.83M | 11.14M | 8.80M | 10.36M | 10.61M | 10.09M | 14.40M | 15.46M | 11.77M | 11.88M | 15.86M | 13.43M | 11.69M | 10.93M | 17.92M | 10.40M | 11.80M | 11.23M | 30.83M | 15.90M | 23.59M | 23.96M | 34.40M | 23.59M | 27.17M | 23.30M | 35.93M | 20.93M | 20.80M | 15.07M | 33.41M | 11.22M | 19.64M | 24.70M | 35.41M | 10.96M | 20.05M | 19.24M | 54.84M | 13.84M | 18.89M | 29.14M | 54.86M | 24.25M | 22.00M | 24.51M | 58.34M | 32.20M | 25.15M | 39.68M |
|
Sales of Property, Plant and Equipment
|
| | 1.66M | 1.82M | 0.51M | | -0.53M | 1.14M | 0.09M | -0.02M | 0.01M | | | 0.88M | 8.34M | 1.08M | 2.06M | 0.02M | 0.01M | 0.01M | 0.00M | 1.76M | 0.11M | 0.01M | 0.07M | 0.07M | 0.39M | 0.01M | 0.03M | 0.24M | 0.11M | | | 0.01M | 1.02M | 0.03M | 1.49M | 0.04M | 0.02M | 0.01M | 0.01M | | 0.01M | 2.09M | 1.00M | | 0.07M | 0.01M | 3.24M | | 26.98M | 0.06M | 1.37M | 42.11M | | 0.00M | 0.01M | 13.78M | | 0.06M | | 0.05M | 0.01M | 0.11M | 0.01M | 0.05M |
|
Acquisitions
|
| | | | | | | 23.19M | 29.23M | 7.29M | 0.81M | 0.59M | | 341.36M | 518.41M | 9.47M | 0.50M | | | 4.70M | 306.77M | 1.60M | 34.75M | 695.35M | | | | 15.35M | 2.50M | | 1.00M | | 166.94M | -0.05M | | 76.08M | 8.50M | | | | 50.52M | 0.43M | 23.44M | -0.59M | | | | 72.23M | 1.52M | | -0.41M | 65.99M | 38.13M | 0.36M | 0.12M | | 97.58M | 9.13M | | | 0.53M | 295.06M | 0.86M | 7.92M | | -0.02M |
|
Divestments
|
| | | | | | | | | | | | | | | 3.73M | | | | -0.96M | | | | | | | | | | | | | | | | 39.10M | 1.07M | | | | | | | | | 50.05M | 4.77M | 1.11M | 9.69M | | 34.94M | 338.69M | | -4.11M | | 10.00M | -0.70M | | | | | | -1.32M | | | |
|
Cash from Investing Activities
|
| -7.84M | -33.24M | -5.01M | -5.20M | -6.49M | 8.35M | -28.85M | -37.23M | -14.18M | -19.10M | -8.14M | -13.84M | -350.51M | -219.45M | -11.10M | -12.27M | -11.12M | -8.79M | -16.00M | -317.37M | -9.93M | -49.04M | -710.79M | -11.69M | -8.29M | -15.47M | -28.77M | -14.16M | -11.66M | -18.66M | -10.40M | -178.74M | -11.17M | -29.81M | -52.86M | -29.53M | -23.92M | -34.37M | -23.59M | -77.68M | -23.73M | -59.37M | -18.25M | -19.80M | 34.98M | -28.57M | -82.34M | -11.88M | -24.70M | 26.92M | 261.79M | -56.81M | 18.40M | -54.97M | -3.84M | -117.16M | -24.49M | -54.86M | -24.19M | -21.47M | -320.58M | -60.51M | -24.18M | -25.14M | -39.80M |
|
Other financing activities
|
| 10.27M | | | | | | | | | | -4.12M | 8.03M | 11.21M | 0.30M | 6.79M | 1.02M | 2.76M | 6.79M | 3.26M | 2.44M | 0.87M | 4.13M | 3.69M | 1.60M | -0.22M | -3.59M | | | | 3.91M | 0.00M | 2.04M | 14.54M | 0.73M | 7.06M | 0.41M | 0.14M | | -0.07M | -0.10M | -0.06M | -0.13M | -0.06M | -0.05M | -0.04M | -0.04M | -0.04M | 1.77M | 6.06M | 0.39M | -0.04M | -0.04M | -0.04M | 0.12M | -0.04M | -0.08M | -0.14M | 0.25M | -0.23M | -0.23M | -0.24M | 1.42M | -0.42M | -0.46M | 4.06M |
|
Cash from Financing Activities
|
| -12.64M | -1.72M | -48.36M | -2.19M | 1.93M | 0.21M | 3.23M | -4.89M | -27.37M | -27.29M | -21.71M | -24.76M | 329.18M | 182.06M | 161.77M | -39.19M | -32.33M | 2.51M | -6.05M | 161.32M | -34.89M | 209.97M | 190.09M | -1.74M | -42.13M | -157.28M | -55.56M | -3.49M | 497.07M | -36.31M | -15.23M | -18.45M | -271.56M | -26.21M | -64.59M | -120.39M | -35.95M | -60.84M | -12.73M | -33.70M | -38.01M | -2.50M | -53.90M | 73.86M | -92.54M | -2.33M | -5.04M | -5.11M | -13.89M | -8.89M | -286.66M | -16.59M | -73.43M | -16.54M | -63.80M | -42.09M | -61.52M | -44.53M | -64.94M | -2.46M | -17.42M | -58.90M | -96.78M | -19.42M | -54.16M |
|
Dividends Paid - Common
|
| 2.33M | 2.34M | 2.36M | 2.35M | 2.34M | 2.36M | 2.39M | 2.33M | 2.37M | 2.32M | 2.41M | 2.30M | 2.28M | 4.45M | 0.08M | 2.23M | 2.18M | 2.19M | 2.17M | 2.19M | 2.18M | 2.16M | 2.14M | 2.10M | 2.15M | 2.01M | 2.10M | 2.10M | 2.10M | 9.77M | 10.84M | 10.85M | 10.85M | 10.84M | 10.79M | 11.24M | 10.39M | 10.75M | 10.72M | 10.72M | 10.71M | 2.29M | 2.30M | 2.28M | 2.23M | 2.23M | 2.25M | 2.25M | 2.25M | 2.32M | 2.28M | 2.24M | 2.24M | 2.19M | 2.15M | 2.14M | 2.12M | 2.09M | 2.08M | 2.04M | 2.04M | 2.04M | 2.02M | 2.01M | 1.98M |
|
Exchange Rate Effect
|
| 7.02M | 0.17M | -3.41M | -4.60M | 5.13M | -2.12M | 5.68M | 1.57M | -7.88M | -4.36M | 4.41M | -11.95M | 6.92M | 0.95M | -4.63M | 3.03M | 3.78M | 1.95M | -1.26M | 0.47M | -5.25M | -4.99M | -5.55M | 1.90M | -3.04M | -1.87M | 1.23M | -0.80M | 0.27M | -12.58M | 5.70M | 4.59M | 4.90M | 4.07M | 3.06M | -5.99M | -2.77M | -1.57M | 0.75M | -0.06M | -4.63M | 3.64M | -7.95M | 5.33M | 5.21M | 6.71M | -2.28M | 1.28M | -2.21M | -2.16M | -1.35M | -7.87M | -12.57M | 9.22M | 0.88M | -1.61M | -3.06M | 5.82M | -3.81M | -1.11M | 4.56M | -7.99M | 2.22M | 5.03M | 1.73M |
|
Change in Cash
|
| 37.15M | -2.91M | -70.00M | 6.73M | 50.47M | 62.57M | -35.57M | 6.23M | 18.88M | 34.36M | -12.70M | -32.74M | 48.36M | 9.62M | 74.31M | 6.79M | 27.64M | 109.47M | -43.73M | -124.61M | 4.14M | 292.06M | -574.46M | 41.72M | 33.48M | -25.15M | -70.49M | 29.51M | 572.53M | 99.81M | -32.19M | -145.56M | -209.00M | 99.75M | -198.25M | -101.41M | 67.58M | 91.58M | -81.63M | -43.74M | 1.50M | 129.14M | -132.15M | 99.31M | -1.54M | 110.50M | -131.14M | 52.44M | 34.46M | 186.00M | -84.17M | -31.90M | 19.78M | 140.21M | -98.63M | -74.28M | 16.20M | 66.07M | -90.21M | 57.92M | -241.77M | 47.32M | -111.31M | 42.49M | 12.77M |
|
Beginning Cash Balance
|
274.64M | 274.64M | 311.79M | 308.88M | 238.88M | 245.62M | 296.08M | 358.65M | 323.08M | 329.31M | 348.19M | 382.72M | 370.02M | 337.28M | 385.48M | 395.10M | 469.41M | 476.20M | 503.84M | 613.30M | 569.58M | 444.96M | 449.10M | 741.16M | 166.70M | 208.42M | 241.90M | 216.75M | 146.26M | 175.77M | 748.30M | 848.12M | 815.92M | 670.36M | 441.61M | 561.11M | 362.86M | 261.45M | 315.87M | 420.61M | 338.98M | 295.24M | 278.34M | 383.14M | 260.40M | 393.04M | 390.17M | 501.70M | 370.85M | 423.29M | 455.56M | 643.76M | 559.58M | 527.68M | 547.47M | 687.68M | 589.04M | 514.77M | 530.97M | 597.04M | 506.83M | 564.75M | 322.98M | 370.30M | 259.00M | 301.49M |
|
Free Cash Flow
|
| 42.77M | 17.68M | -20.21M | 13.02M | 43.41M | 47.14M | -22.43M | 38.69M | 61.44M | 66.81M | 5.19M | 3.62M | 52.74M | 36.83M | -78.16M | 41.40M | 56.16M | 104.99M | -30.77M | 20.36M | 44.12M | 121.72M | -63.66M | 41.48M | 75.05M | 133.62M | -0.82M | 36.27M | 75.93M | 149.45M | -22.66M | 35.25M | 57.60M | 120.85M | -99.76M | 30.91M | 106.26M | 153.97M | -69.66M | 40.53M | 44.57M | 151.44M | -72.99M | 19.12M | 35.74M | 101.27M | -52.72M | 48.51M | 50.56M | 134.72M | -68.92M | 29.33M | 68.14M | 147.65M | -45.72M | 67.70M | 76.14M | 104.78M | -21.53M | 60.96M | 67.16M | 116.38M | -24.76M | 56.88M | 65.33M |
|
Net Cash Flow
|
| 30.13M | -3.08M | -66.59M | 11.33M | 45.34M | 64.70M | -41.25M | 4.66M | 26.76M | 38.72M | -17.11M | -20.79M | 41.44M | 8.67M | 78.94M | 3.76M | 23.86M | 107.52M | -42.47M | -125.08M | 9.39M | 297.05M | -568.91M | 39.82M | 36.51M | -23.28M | -71.72M | 30.30M | 572.26M | 112.39M | -37.89M | -150.15M | -213.90M | 95.67M | -201.31M | -95.42M | 70.35M | 93.15M | -82.38M | -43.68M | 6.13M | 125.51M | -124.20M | 93.98M | -6.75M | 103.78M | -128.87M | 51.16M | 36.67M | 188.17M | -82.83M | -24.03M | 32.35M | 130.99M | -99.51M | -72.66M | 19.27M | 60.26M | -86.41M | 59.03M | -246.32M | 55.30M | -113.52M | 37.46M | 11.04M |