|
Net Income
|
-3.41M | 4.50M | 0.46M | 8.54M | 14.93M | 18.14M | 19.76M | 13.64M | 19.10M | 18.04M | 18.31M | 14.28M | 19.77M | 17.80M | 16.24M | 15.58M | 16.82M | 20.73M | 14.05M | 18.51M | 0.69M | 2.72M | 3.96M | 1.03M | 0.20M | 78.29M | -0.11M | 14.88M | -0.26M | 53.67M | 32.38M | 45.47M | 56.49M | 102.49M | -27.75M | 37.22M | 56.20M | 80.44M | 45.42M | 33.10M | 48.75M | 41.69M | 80.33M | 20.48M | -1.14M | 87.51M | 69.34M | 69.85M | 77.60M | 78.90M | 53.53M | 67.33M | 58.90M | 33.98M | 55.31M | 25.61M | 57.47M | 18.92M | 11.23M | 12.02M | 36.21M | 29.59M | 28.35M | 23.60M | 40.51M | 17.66M |
|
Depreciation and Depletion
|
| | | 1.15M | 1.14M | 1.16M | 1.24M | 1.30M | 1.37M | 1.41M | 1.45M | 1.55M | 1.63M | 1.80M | 1.74M | 1.83M | 1.77M | 1.79M | 1.92M | 1.99M | 2.06M | 2.14M | 2.25M | 2.35M | 2.47M | 2.41M | 2.65M | 2.76M | 2.82M | 2.97M | 3.13M | 3.08M | 3.21M | 3.52M | 3.87M | 4.43M | 4.44M | 4.60M | 5.00M | 5.17M | 5.36M | 5.26M | 5.73M | 5.63M | 5.53M | 5.30M | 5.67M | 4.26M | 4.25M | 4.13M | 3.98M | 4.12M | 4.00M | 4.06M | 4.17M | 3.99M | 4.19M | 4.38M | 4.71M | 5.28M | 5.19M | 5.43M | 5.37M | 5.31M | 5.32M | 4.89M |
|
Share-based Compensation
|
| 1.44M | 4.13M | -0.03M | 0.43M | 1.28M | 1.35M | 2.35M | 1.96M | 1.52M | 2.24M | 3.31M | 1.99M | 1.49M | 1.73M | 3.30M | 2.78M | 2.22M | 2.32M | 4.00M | 3.96M | 3.30M | 3.90M | 6.95M | 4.63M | 4.39M | 4.20M | 6.80M | 4.46M | 4.62M | 4.67M | 7.48M | 7.85M | 8.03M | 8.59M | 13.19M | 9.00M | 9.14M | 9.75M | 12.28M | 10.97M | 10.19M | 12.15M | 14.79M | -1.40M | -1.40M | 10.59M | 12.01M | 10.73M | 10.61M | 10.42M | 15.06M | 13.00M | 13.37M | 13.09M | 16.58M | 12.57M | 12.37M | 13.25M | 13.30M | 12.96M | 13.10M | 13.08M | 9.94M | 12.29M | 12.42M |
|
Deferred Taxes
|
| 6.43M | -4.64M | -0.31M | 1.10M | 1.61M | -3.43M | 0.47M | 0.17M | -0.28M | 0.07M | 0.18M | 0.90M | 0.43M | -1.94M | 1.37M | 0.38M | -1.96M | -2.02M | -0.13M | 1.63M | 1.45M | -0.59M | 1.25M | 0.76M | 0.12M | -0.72M | 2.06M | 0.88M | -1.53M | 0.49M | -0.92M | 1.89M | 0.86M | -3.62M | 1.47M | 0.92M | -2.56M | 0.59M | 1.14M | 0.17M | 0.49M | 93.06M | 1.83M | -3.22M | -1.80M | 6.55M | -1.25M | 0.28M | -0.44M | 4.53M | 3.89M | 6.92M | 3.99M | 12.54M | 10.66M | 3.50M | 0.53M | 5.09M | 3.33M | 4.21M | 5.90M | 8.07M | 4.69M | 1.50M | -43.93M |
|
Gains from Investment Securities
|
| | | | | | | -0.01M | 0.02M | 0.02M | -0.21M | 0.09M | 0.98M | 0.34M | 0.21M | 0.03M | -0.49M | 0.73M | -0.67M | 0.50M | 0.10M | 0.04M | 0.02M | 0.03M | 0.19M | 0.02M | -1.03M | -0.26M | -0.20M | 1.20M | 0.77M | -0.28M | 0.12M | 0.52M | 0.46M | -0.44M | 0.71M | 0.27M | -0.03M | -0.98M | 0.12M | -0.54M | 2.85M | 1.85M | 0.95M | 0.79M | 0.53M | | 0.07M | 0.02M | 0.15M | -0.04M | 0.01M | -0.08M | -0.08M | | | -0.62M | -1.33M | 0.00M | -0.01M | | -0.08M | 0.03M | 0.03M | 0.10M |
|
Asset Writedowns and Impairment
|
| 0.54M | -2.03M | | | 0.42M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 3.77M | 11.86M | 9.71M | 11.57M | 25.47M | 29.59M | 20.79M | 27.28M | 14.27M | 23.94M | 12.85M | 27.32M | 34.64M | 26.32M | 18.79M | 20.18M | 20.26M | 36.22M | 17.46M | 14.25M | 31.28M | 100.85M | 3.43M | 14.57M | 65.99M | 44.33M | 27.58M | 21.73M | 57.35M | 75.42M | 47.72M | 42.91M | 49.43M | 84.27M | 54.79M | 17.83M | 79.08M | 71.76M | 61.26M | 58.89M | 65.41M | 67.75M | 62.03M | 14.14M | 83.27M | 82.95M | 98.64M | 96.09M | 64.13M | 55.21M | 49.52M | 44.11M | 83.52M | 66.26M | 27.55M | 29.85M | 41.02M | 14.49M | 13.64M | 27.76M | 56.27M | 51.40M | 40.50M | 42.62M | 87.48M |
|
Amortizatization of Intangibles
|
| | | 1.24M | 1.23M | 1.33M | 1.34M | -1.46M | -1.53M | -1.68M | -1.71M | -1.83M | -1.75M | -1.14M | -1.02M | 0.96M | 0.96M | 0.96M | 0.92M | 0.92M | 0.91M | 1.10M | 1.09M | 1.09M | 1.09M | 1.02M | 1.05M | 1.04M | 0.82M | 0.72M | 0.81M | 0.87M | 0.87M | 0.80M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 1.46M | 0.08M | 0.58M | 1.25M | 1.39M | 1.19M | 0.85M | 0.93M | 0.93M | 0.93M | -5.17M | -1.57M | -1.40M | -1.31M | -1.26M | -0.99M | 0.94M | 0.74M | 0.74M | 2.18M | 2.81M | 2.73M | 3.39M | 2.49M | 2.63M | 2.68M | 2.64M |
|
Depreciation & Amortization (CF)
|
| 2.65M | | 1.15M | 1.14M | 3.37M | 0.61M | 1.30M | 1.37M | 1.41M | 1.45M | 1.55M | 1.63M | 1.80M | 1.74M | 1.83M | 1.77M | 1.79M | 1.92M | 1.99M | 2.06M | 2.14M | 2.25M | 2.35M | 2.47M | 2.41M | 2.65M | 2.76M | 2.82M | 2.97M | 3.13M | 3.08M | 3.21M | 3.52M | 3.87M | 4.43M | 4.44M | 4.60M | 5.00M | 5.17M | 5.36M | 5.26M | 5.73M | 5.63M | 5.53M | 5.30M | 5.67M | 4.26M | 4.25M | 4.13M | 3.98M | 4.12M | 4.00M | 4.06M | 4.17M | 3.99M | 4.19M | 4.38M | 4.71M | 5.28M | 5.19M | 5.43M | 5.37M | 5.31M | 5.32M | 4.89M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | 3.11M | 4.30M | | | 35.01M | -51.05M | 8.01M | -2.62M | 25.99M | -27.43M | 1.02M | 16.71M | 20.07M | -24.55M | 2.24M | 16.60M | 39.54M | -3.19M | -24.83M | 43.61M | -0.64M | -16.27M | -12.83M | 1.44M | -0.00M | -5.42M | -2.18M | 11.14M | 14.92M | -2.59M | 3.50M | 19.99M | -19.19M | 0.21M | 24.70M | 19.42M | -75.14M | 27.56M | 18.45M | 5.96M | -17.93M | -29.83M | 25.67M | 22.11M | -4.12M | -11.54M | 17.18M | 20.95M | -28.72M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | 0.52M | -2.01M | | | 1.41M | 5.20M | 15.05M | -3.85M | 0.16M | -1.91M | -2.65M | -9.32M | 1.18M | 0.37M | 5.39M | 2.33M | 10.84M | 18.54M | 27.32M | -4.10M | 4.48M | -7.77M | -4.07M | -4.61M | -5.22M | -3.94M | -3.89M | 5.55M | 1.40M | 7.25M | 1.32M | 8.20M | 13.01M | 32.39M | 23.90M | -3.78M | 15.69M | 13.12M | 5.34M | -0.36M | 7.97M | 9.64M | 10.94M | -12.08M | -2.28M | 4.68M | -5.47M | -7.47M | 1.07M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | 6.76M | -5.01M | 3.37M | -5.18M | -2.05M | 2.22M | 4.01M | -4.13M | -0.00M | 7.17M | 4.65M | 7.32M | -6.81M | 5.31M | -16.20M | 9.71M | -6.07M | 4.25M | -8.77M | 1.13M | 5.03M | -1.61M | 1.76M | 3.44M | -5.28M | 4.76M | 11.30M | -5.48M | 17.25M | 0.71M | -24.23M | 1.95M | 4.30M | -0.19M | -0.80M | -3.00M | -9.76M | 7.40M | -4.61M | 6.78M | 8.79M | 5.00M | -1.42M | 3.35M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | 3.11M | | | 7.76M | 1.59M | -7.21M | 3.32M | -0.12M | 1.18M | -3.35M | 5.12M | 5.80M | 0.21M | -3.40M | 3.24M | 8.98M | 5.66M | -9.93M | 4.26M | 7.93M | -1.89M | -11.71M | -0.56M | 0.44M | 2.89M | 12.72M | 3.09M | 1.22M | 7.51M | -15.97M | 16.18M | 4.21M | 12.45M | -28.72M | 8.69M | -3.79M | 25.87M | -9.94M | 0.72M | -4.00M | -22.09M | -0.47M | 6.70M | -0.89M | -2.43M | -6.05M | 8.39M | 8.19M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | 2.32M | | | 4.55M | 0.37M | 3.58M | 5.14M | 9.31M | -8.07M | 0.47M | 1.78M | -2.78M | 1.80M | 0.40M | -0.93M | 4.26M | 67.61M | 0.19M | -5.55M | -12.14M | -4.41M | -3.50M | -0.50M | 2.96M | 26.31M | 7.65M | -33.06M | 1.78M | 0.65M | 1.65M | -7.24M | 0.65M | -1.47M | 16.75M | -17.12M | -6.27M | 6.20M | 4.72M | -18.41M | 0.17M | -3.23M | 5.26M | -19.56M | 3.25M | 1.78M | -3.15M | -17.45M | -2.64M |
|
Other Working Capital Changes
|
| 6.70M | -13.99M | 1.25M | 6.46M | -4.45M | -8.00M | -2.31M | -4.00M | 8.49M | 1.13M | 6.06M | -3.15M | -12.43M | 4.09M | 0.86M | -3.73M | 5.91M | -0.14M | -6.31M | 16.83M | 1.17M | -5.79M | -5.31M | 58.01M | -46.66M | -4.51M | -3.22M | 28.73M | -15.52M | -4.57M | 12.46M | 11.53M | 22.02M | -38.99M | 5.88M | 26.59M | -25.93M | 3.21M | 6.76M | 1.81M | -14.40M | -1.58M | 11.96M | 20.62M | -13.52M | -9.16M | 30.64M | 24.58M | -30.61M | 7.74M | 18.71M | 27.04M | 1.06M | -34.74M | 17.00M | -11.71M | -8.00M | -6.41M | 8.74M | 0.64M | -14.05M | -1.54M | 14.76M | 12.64M | -41.22M |
|
Capital Expenditures
|
| 1.67M | 0.95M | 1.08M | 1.15M | 1.08M | 2.54M | 1.58M | 2.05M | 1.92M | 2.27M | 2.49M | 2.82M | 2.32M | 2.26M | 1.91M | 2.40M | 1.84M | 3.48M | 2.69M | 2.66M | 3.74M | 11.86M | 4.26M | 5.26M | 3.49M | 5.21M | 2.24M | 3.11M | 5.14M | 2.33M | 6.09M | 6.08M | 7.87M | 8.71M | 13.27M | 8.40M | 5.68M | 9.74M | 5.08M | 3.89M | 4.55M | 8.23M | 3.07M | 3.91M | 2.84M | 3.47M | 2.44M | 4.11M | 4.14M | 4.77M | 4.58M | 6.67M | 4.35M | 4.06M | 5.51M | 4.70M | 5.86M | 7.01M | 4.06M | 4.51M | 4.40M | 2.07M | 2.50M | 2.19M | 1.45M |
|
Acquisitions
|
| | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | -105.41M | | | 2.48M | 11.80M | 0.18M | 25.34M | -1.40M | | | | | 4.26M | | | | | | | | | | | | | | | | | | | | 257.06M | 0.99M | 0.45M | | | | | |
|
Divestments
|
| | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 17.28M | 5.75M | 9.89M | 25.60M | 23.19M | 24.25M | 40.09M | 74.73M | 102.71M | 24.03M | 37.19M | 205.76M | 66.13M | 122.43M | 48.25M | 81.08M | 49.04M | 117.72M | 117.75M | 59.53M | 62.12M | 100.07M | 130.48M | 122.29M | 268.70M | 79.98M | 223.33M | 203.86M | 102.01M | 128.04M | 171.67M | 107.99M | 148.42M | 156.39M | 144.34M | 286.67M | 204.11M | 177.45M | 193.57M | 393.60M | 194.75M | 281.03M | 262.13M | 125.64M | 179.48M | 537.36M | 160.55M | 110.14M | 46.48M | 113.80M | 112.98M | 51.63M | 51.27M | 38.11M | 46.20M | 69.56M | 286.40M | 94.30M | 189.76M | 76.33M | 356.15M | 206.13M | 148.88M | 99.69M | 54.67M |
|
Cash from Investing Activities
|
| -4.43M | -5.38M | -7.57M | -75.46M | -39.37M | -54.08M | -25.76M | -31.22M | -19.09M | -14.15M | -22.02M | 150.56M | -182.44M | 15.04M | -30.35M | -12.28M | -36.18M | -9.26M | -9.67M | -8.14M | -35.86M | -50.43M | -30.87M | 40.80M | 43.96M | -64.44M | 1.48M | -35.66M | -48.66M | -39.00M | -28.51M | -34.43M | 31.05M | -73.67M | 12.96M | 60.19M | -81.43M | -2.54M | -70.10M | -16.59M | -28.26M | -42.38M | 59.52M | 3.72M | -107.27M | 213.47M | -140.79M | -106.68M | -53.49M | 48.43M | 69.24M | 6.36M | 46.91M | -126.97M | -5.79M | 17.28M | 200.27M | -179.50M | -49.02M | 35.24M | -27.41M | 2.23M | 33.09M | -3.97M | 18.50M |
|
Other financing activities
|
| -0.21M | -0.01M | 0.04M | -0.11M | 0.16M | 1.86M | 0.88M | 1.54M | 1.20M | 0.42M | 2.84M | 0.13M | 0.29M | 0.34M | 1.38M | 1.40M | 3.81M | 1.07M | 2.17M | 1.32M | 3.70M | 0.69M | 3.69M | 5.66M | 0.58M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -2.19M | -11.00M | -1.91M | -2.22M | 4.70M | 19.65M | 7.08M | 9.07M | -5.58M | -0.77M | 11.67M | -3.76M | -2.78M | -50.28M | 10.54M | -3.42M | -2.61M | -16.97M | -6.17M | -8.33M | 2.19M | -30.43M | 9.67M | -30.17M | -90.55M | -5.78M | -2.51M | -10.18M | -2.26M | -14.28M | -7.42M | -33.73M | -36.60M | -22.36M | -65.87M | -57.16M | -17.64M | -69.24M | 5.78M | -58.20M | -3.17M | 23.36M | -50.57M | 27.76M | 33.57M | -327.63M | 17.67M | -15.33M | -23.33M | -120.63M | -138.11M | -34.36M | -35.52M | -32.38M | -39.32M | -31.34M | -21.91M | -33.03M | -25.09M | -22.42M | -15.16M | -55.76M | -118.37M | -13.26M | -37.57M |
|
Dividends Paid - Common
|
| 1.98M | 1.98M | 1.98M | 2.38M | 2.38M | 3.27M | 3.32M | 3.78M | 3.80M | 4.22M | 4.27M | 4.71M | 4.72M | 52.51M | | | | | | | | | | 6.11M | 6.03M | 5.92M | 5.95M | 6.38M | 6.43M | 6.45M | 6.50M | 7.37M | 7.37M | 7.80M | 7.79M | 7.74M | 7.76M | 8.58M | 8.56M | 8.58M | 8.54M | 9.44M | 9.50M | 9.47M | 9.58M | 361.95M | 10.60M | 10.60M | 10.61M | 11.46M | 11.30M | 11.27M | 11.26M | 12.08M | 12.09M | 12.07M | 12.05M | 12.87M | 12.89M | 12.87M | 12.86M | 13.71M | 13.55M | 13.43M | 13.44M |
|
Exchange Rate Effect
|
| 4.56M | -2.82M | -5.40M | -10.61M | 9.46M | -0.17M | 1.70M | 0.54M | -2.10M | -1.09M | 0.95M | -9.69M | -1.25M | -0.08M | -1.38M | 0.63M | 1.10M | 0.21M | 0.20M | -0.07M | 0.40M | -2.47M | -1.87M | 0.43M | -1.53M | -1.70M | 1.39M | -0.88M | -0.22M | -3.65M | 1.00M | 1.10M | -0.80M | 7.00M | 1.11M | -1.23M | -1.84M | 0.86M | 0.14M | -0.29M | -1.38M | 1.00M | -3.22M | 1.21M | 2.76M | 1.93M | -1.90M | 0.28M | -0.86M | -0.33M | -1.03M | -4.83M | -5.95M | 8.45M | 0.36M | -2.47M | -1.38M | 5.19M | -3.33M | -2.82M | 6.75M | -8.86M | 2.43M | 10.16M | -1.83M |
|
Change in Cash
|
| 1.71M | -7.33M | -5.17M | -76.72M | 0.27M | -5.01M | 3.81M | 5.66M | -12.50M | 7.93M | 3.46M | 164.43M | -151.83M | -9.00M | -2.40M | 5.12M | -17.43M | 10.20M | 1.82M | -2.29M | -1.99M | 17.52M | -19.65M | 25.64M | 17.87M | -27.59M | 27.94M | -24.98M | 6.22M | 18.50M | 12.79M | -24.16M | 43.08M | -4.77M | 2.99M | 19.63M | -21.83M | 0.84M | -2.92M | -16.19M | 32.60M | 49.73M | 67.77M | 46.82M | 12.34M | -29.28M | -26.39M | -25.65M | -13.56M | -17.32M | -20.39M | 11.28M | 88.96M | -84.63M | -17.20M | 13.31M | 218.02M | -192.85M | -63.80M | 37.77M | 20.45M | -10.98M | -42.35M | 35.57M | 66.59M |
|
Beginning Cash Balance
|
125.45M | 125.45M | 127.16M | 119.83M | 114.66M | 37.94M | 38.21M | 33.20M | 37.01M | 42.68M | 30.18M | 38.10M | 41.56M | 205.99M | 54.16M | 45.16M | 42.76M | 47.87M | 30.45M | 40.64M | 42.46M | 40.17M | 38.18M | 55.69M | 36.05M | 61.69M | 79.56M | 51.98M | 79.91M | 54.93M | 61.15M | 79.64M | 92.43M | 68.27M | 111.35M | 106.58M | 109.57M | 129.20M | 107.37M | 108.21M | 105.30M | 89.10M | 121.70M | 171.43M | 239.20M | 286.02M | 298.36M | 269.07M | 242.69M | 217.04M | 203.48M | 186.16M | 165.77M | 177.05M | 266.00M | 181.37M | 164.17M | 177.49M | 395.50M | 202.66M | 138.86M | 176.63M | 197.07M | 186.09M | 143.74M | 179.31M |
|
Free Cash Flow
|
| 2.09M | 10.91M | 8.63M | 10.42M | 24.39M | 27.04M | 19.21M | 25.23M | 12.35M | 21.66M | 10.37M | 24.50M | 32.32M | 24.07M | 16.88M | 17.78M | 18.42M | 32.74M | 14.78M | 11.59M | 27.54M | 89.00M | -0.83M | 9.31M | 62.50M | 39.12M | 25.34M | 18.62M | 52.20M | 73.10M | 41.62M | 36.83M | 41.56M | 75.56M | 41.52M | 9.43M | 73.39M | 62.02M | 56.18M | 55.00M | 60.86M | 59.52M | 58.96M | 10.23M | 80.43M | 79.48M | 96.20M | 91.97M | 59.99M | 50.44M | 44.93M | 37.44M | 79.17M | 62.20M | 22.05M | 25.15M | 35.17M | 7.48M | 9.58M | 23.25M | 51.87M | 49.33M | 38.00M | 40.43M | 86.03M |
|
Net Cash Flow
|
| -2.85M | -4.51M | 0.23M | -66.11M | -9.19M | -4.84M | 2.11M | 5.13M | -10.40M | 9.02M | 2.50M | 174.12M | -150.58M | -8.92M | -1.02M | 4.49M | -18.53M | 9.99M | 1.62M | -2.22M | -2.39M | 19.99M | -17.77M | 25.21M | 19.40M | -25.89M | 26.55M | -24.11M | 6.43M | 22.14M | 11.78M | -25.26M | 43.89M | -11.76M | 1.88M | 20.86M | -19.99M | -0.02M | -3.06M | -15.90M | 33.98M | 48.73M | 70.99M | 45.62M | 9.57M | -31.21M | -24.49M | -25.93M | -12.69M | -16.99M | -19.36M | 16.11M | 94.91M | -93.08M | -17.56M | 15.79M | 219.39M | -198.04M | -60.47M | 40.58M | 13.70M | -2.13M | -44.78M | 25.40M | 68.42M |