|
Net Income
|
-26.45M | -26.66M | -53.33M | -90.01M | -109.86M | -80.32M | -79.06M | -62.69M | -31.45M | -22.33M | -47.65M | -27.78M | -29.82M | -38.77M | -47.32M | -27.08M | -1.23M | -9.80M | -15.94M | -10.16M | 16.16M | -30.70M | -18.78M | 20.65M | 23.62M | -13.83M | -11.55M | 14.00M | 33.55M | 36.59M | 3.86M | 38.03M | 60.01M | 325.69M | -473.36M | 13.86M | 50.84M | -446.59M | 33.62M | 52.74M | 86.75M | | 62.33M | 91.66M | 142.27M | 65.04M | 55.35M | 103.12M | 238.23M | 103.50M | 45.82M | 38.92M | 10.51M | 57.65M | 76.24M | 57.65M | 29.73M | 91.20M | 49.55M | -16.85M | 14.23M | 37.03M | 44.57M | 8.97M | 50.31M | 19.49M |
|
Depreciation and Depletion
|
| 5.66M | 5.87M | 7.67M | 14.60M | 14.64M | 14.54M | 14.82M | 15.40M | 15.39M | 14.72M | 14.36M | 14.44M | 15.59M | 14.74M | | | | | | | | | | | | 14.45M | 15.79M | 16.39M | 16.77M | 16.70M | 18.85M | 20.32M | 21.32M | 20.83M | 20.57M | 21.70M | | 21.51M | | | | 25.78M | 22.60M | 21.99M | 23.54M | 23.19M | 24.11M | 24.62M | 24.32M | 23.65M | 22.38M | 22.25M | 27.64M | 22.21M | 23.70M | 23.31M | 23.35M | 22.81M | 23.21M | 22.98M | 23.85M | 24.68M | 25.09M | 26.87M | 27.50M |
|
Share-based Compensation
|
| 8.36M | 8.28M | 8.52M | 9.65M | 9.11M | 9.86M | 9.02M | 9.03M | 10.01M | 8.89M | 7.94M | 6.83M | 8.74M | 8.32M | 9.83M | 9.88M | 9.69M | 11.39M | 12.05M | 10.76M | 8.73M | 10.81M | 11.33M | 10.27M | 22.94M | 14.48M | 14.73M | 12.62M | 10.16M | 12.82M | 12.01M | 12.01M | 11.52M | 12.39M | 14.17M | 12.34M | | 13.76M | 15.61M | 15.08M | | 15.60M | 17.98M | 17.26M | 16.92M | 18.96M | 21.54M | 22.47M | 21.37M | 24.30M | 26.67M | 26.86M | 27.30M | 30.51M | 31.86M | 33.03M | 35.05M | 37.83M | 40.25M | 37.36M | 40.97M | 40.81M | 47.96M | 46.93M | 48.83M |
|
Deferred Taxes
|
| | | | | | 0.18M | -0.06M | -0.12M | 0.18M | -0.05M | 0.00M | -0.10M | | | | | | | | | | | | | | | | | | | | | | 476.90M | 4.50M | 10.46M | 463.63M | 5.04M | | | | 10.79M | 14.63M | 32.22M | 6.70M | -0.91M | -8.70M | -129.94M | -16.93M | -0.77M | -12.71M | -6.35M | -7.68M | -7.25M | 5.11M | -61.87M | 49.15M | -4.37M | -4.58M | -10.96M | -56.90M | -17.09M | 6.62M | -11.24M | -1.46M |
|
Gains from Investment Securities
|
| -3.57M | 0.74M | 0.56M | 0.74M | 11.77M | 1.70M | -5.05M | 1.18M | 5.37M | 2.82M | -10.82M | -0.42M | -5.31M | 3.26M | 1.88M | -13.52M | 19.06M | 4.09M | -14.25M | -11.09M | -4.41M | 10.60M | -20.86M | -7.55M | -7.98M | -11.09M | 2.51M | -7.13M | -9.22M | 5.52M | 15.17M | 29.68M | | 3.50M | 11.64M | 4.96M | | 3.40M | | | | 8.32M | 13.69M | 19.30M | 11.76M | 8.80M | 18.87M | 18.50M | 26.96M | 25.15M | 9.85M | 6.28M | 7.17M | 12.98M | 11.24M | 43.84M | 10.18M | 10.08M | 19.12M | 12.54M | 13.22M | 25.50M | 29.97M | 29.43M | 28.71M |
|
Asset Writedowns and Impairment
|
| 4.59M | 0.95M | 6.15M | 3.65M | 2.95M | 2.65M | 3.77M | 5.05M | 5.87M | 8.22M | 5.76M | 5.09M | 4.37M | 3.58M | 5.45M | 6.27M | 4.64M | 5.44M | 7.53M | 9.05M | 10.31M | 5.79M | 5.05M | 7.18M | 8.84M | 7.02M | 13.09M | 6.56M | 7.05M | 5.43M | 14.19M | 9.10M | | 6.80M | 8.17M | 4.96M | 1.89M | 4.67M | | | | 6.70M | 5.94M | 7.54M | 4.53M | 5.91M | 4.50M | 3.06M | 4.44M | 3.80M | 4.69M | 3.55M | 4.16M | 5.50M | 7.19M | 6.08M | 10.73M | 10.35M | 12.80M | 12.25M | 41.94M | 10.92M | 12.51M | 10.77M | 54.90M |
|
Cash from Operations
|
| 1.92M | 4.47M | -77.71M | -130.00M | -25.77M | -63.66M | -51.79M | -17.04M | 42.00M | 12.88M | 60.48M | 23.14M | 10.59M | -45.73M | 44.86M | 42.00M | 3.55M | -37.16M | 1.99M | 51.13M | 73.85M | 22.14M | 37.80M | 117.54M | 84.63M | 14.98M | 60.70M | 77.13M | 136.71M | -26.25M | 72.00M | 50.60M | 138.54M | 35.70M | 37.43M | 88.11M | | -14.11M | | | | 39.76M | 91.17M | 175.43M | 187.29M | -7.32M | 224.98M | 69.10M | 254.89M | -54.41M | 106.55M | -205.39M | -14.51M | -265.64M | 229.81M | 8.69M | 195.47M | 266.08M | 58.47M | -159.38M | 349.36M | 103.72M | 156.95M | 174.35M | 371.08M |
|
Amortizatization of Intangibles
|
| 7.62M | 7.63M | 25.99M | 48.86M | 44.54M | 37.14M | 19.50M | 19.93M | 19.36M | 19.41M | 12.97M | 12.71M | 18.53M | 17.84M | 12.44M | 12.44M | 17.82M | 16.89M | 11.49M | 11.02M | 13.22M | 13.22M | 11.02M | 11.02M | 40.24M | 20.51M | 15.57M | 14.53M | 18.87M | 18.86M | 10.98M | 3.84M | | 5.91M | 3.62M | 3.84M | -13.91M | 8.95M | 5.53M | 5.53M | | 9.69M | 5.84M | 5.84M | 9.58M | 9.64M | 6.02M | 5.97M | 8.69M | 12.23M | 8.92M | 8.92M | 7.78M | 10.32M | 9.85M | 9.49M | 13.34M | 10.02M | 7.95M | 7.18M | 9.95M | 8.78M | 6.54M | 6.56M | 9.86M |
|
Depreciation & Amortization (CF)
|
| 5.66M | 5.87M | 7.67M | 14.60M | 14.64M | 14.54M | 14.82M | 15.40M | 15.39M | 14.72M | 14.36M | 14.44M | 15.59M | 14.74M | | | | | | | | | | | | 14.45M | 15.79M | 16.39M | 16.77M | 16.70M | 18.85M | 20.32M | 21.32M | 20.83M | 20.57M | 21.70M | | 21.51M | | | | 25.78M | 22.60M | 21.99M | 23.54M | 23.19M | 24.11M | 24.62M | 24.32M | 23.65M | 22.38M | 22.25M | 27.64M | 22.21M | 23.70M | 23.31M | 23.35M | 22.81M | 23.21M | 22.98M | 23.85M | 24.68M | 25.09M | 26.87M | 27.50M |
|
Change in Receivables
|
| -1.97M | -12.63M | 65.88M | 81.59M | 83.35M | 26.45M | 21.90M | 23.68M | 3.59M | -17.08M | -2.03M | -18.12M | -33.14M | 49.54M | 26.99M | 10.28M | 58.61M | 31.29M | -3.74M | 28.14M | -22.52M | 1.22M | 45.41M | -13.27M | 3.94M | -63.33M | 68.20M | 32.90M | -11.69M | 21.96M | -31.34M | 90.03M | | -72.44M | 100.49M | 84.64M | 87.70M | -38.54M | | | | -64.94M | 49.07M | 22.55M | 10.61M | -18.86M | 19.04M | 162.97M | 11.23M | -87.22M | -17.23M | 29.98M | 121.55M | 133.07M | -16.15M | -36.52M | 14.17M | -135.16M | -19.95M | 62.69M | 12.11M | 33.45M | -12.60M | 96.03M | -18.14M |
|
Change in Inventory
|
| 3.08M | 8.29M | 29.95M | -7.49M | 10.19M | 8.37M | 22.12M | -36.82M | -7.88M | 26.80M | -0.17M | 7.41M | 19.42M | 10.38M | -13.36M | -6.29M | 18.21M | 40.46M | 17.36M | 8.19M | -28.13M | -7.10M | -20.86M | -12.42M | -6.53M | 22.13M | -3.11M | 37.24M | -3.27M | 78.75M | 16.80M | -1.66M | | -5.20M | -15.22M | 2.67M | -66.45M | 67.56M | | | | 4.48M | -10.10M | 45.19M | -14.52M | 51.02M | 15.91M | -28.11M | 8.75M | 87.18M | 83.88M | 293.61M | 124.45M | 235.06M | -72.92M | 100.20M | -129.85M | -56.16M | 50.81M | -72.87M | -74.80M | 35.84M | 41.06M | -3.41M | -19.89M |
|
Change in Accured Expenses
|
| 8.74M | 12.67M | 72.16M | 0.06M | 95.93M | -4.30M | -21.78M | -55.31M | 22.10M | 15.85M | -7.54M | 27.32M | -23.02M | 6.12M | 18.68M | 24.45M | 66.06M | -14.65M | -36.98M | 16.84M | -25.04M | 2.21M | -31.19M | 7.04M | 11.43M | -80.01M | 50.61M | 24.31M | 12.24M | 4.04M | -29.01M | 19.01M | | -111.48M | 55.49M | 70.83M | 91.76M | -76.35M | | | | -142.23M | -9.48M | 20.07M | 13.72M | -112.17M | 82.06M | 61.50M | 130.75M | -152.98M | 64.02M | 51.37M | 137.91M | -56.98M | 1.23M | -78.13M | -4.59M | -90.92M | 34.85M | -56.29M | 176.61M | -49.58M | 32.82M | 100.11M | 143.13M |
|
Other Working Capital Changes
|
| 5.61M | -9.20M | 4.26M | 34.47M | 5.38M | 5.09M | 13.90M | 3.24M | -3.49M | -22.63M | 3.04M | -2.47M | 5.35M | 25.79M | 8.18M | 22.99M | 25.85M | 8.23M | 21.89M | -2.62M | 5.95M | 11.54M | 5.16M | 12.48M | 17.21M | -13.93M | 21.59M | -24.36M | -13.36M | 8.74M | 6.32M | 11.40M | 7.38M | -16.12M | 10.38M | 16.90M | | -4.66M | | | | 29.79M | 25.05M | -1.89M | -13.95M | 31.92M | 13.56M | -20.51M | -47.07M | 14.13M | 29.62M | -3.95M | 19.19M | 29.46M | 39.36M | -140.88M | 124.03M | -17.12M | 65.76M | 173.18M | -22.91M | -92.04M | 7.89M | -53.30M | 51.24M |
|
Capital Expenditures
|
| 6.48M | 7.01M | 11.27M | 16.37M | 16.56M | 17.27M | 12.15M | 11.72M | 11.23M | 7.90M | 8.25M | 16.85M | 15.10M | 12.24M | 9.25M | 10.39M | 11.93M | 15.78M | 10.71M | 9.49M | 12.24M | 11.19M | 10.71M | 17.83M | 22.38M | 28.87M | 24.18M | 28.11M | 26.02M | 25.71M | 34.62M | 15.68M | | 25.66M | 6.28M | 18.44M | -8.39M | 15.35M | | | | 26.82M | 18.64M | 15.88M | 21.33M | 20.87M | 30.78M | 15.64M | 12.26M | 25.80M | 19.45M | 21.66M | 23.91M | 30.03M | 28.00M | 25.39M | 22.77M | 16.60M | 16.90M | 19.60M | 83.54M | 26.88M | 28.74M | 39.75M | 45.43M |
|
Acquisitions
|
| | | | -18.68M | | | | | | | | | | | | | | | | | | | | | -37.21M | | | | | | | | | | | | 82.67M | | | | | 28.30M | | | | | | | | 56.04M | 6.01M | | | 230.05M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 121.98M | 179.74M | 245.10M | 29.30M | | | | | | | | | | 50.00M | | 30.00M | 15.00M | 85.00M | 45.00M | 20.00M | 45.00M | 40.00M | 50.00M | 50.00M | 65.00M | 30.00M | 80.00M | 50.61M | 70.01M | 95.00M | 85.00M | 80.00M | 75.07M | 110.00M | 90.00M | 90.00M | | 98.27M | | | | 30.00M | 30.00M | 30.00M | 20.39M | 51.27M | 40.54M | 30.25M | 27.94M | 50.00M | 40.01M | 370.00M | 242.20M | 123.25M | 0.00M | 27.39M | 57.46M | 53.67M | 29.34M | 31.89M | 25.94M | 55.06M | 109.78M | 96.77M | 86.97M |
|
Cash from Investing Activities
|
| 27.28M | 83.17M | -281.79M | 21.82M | -22.09M | -4.38M | -70.40M | -8.59M | 14.79M | -8.24M | -24.59M | 3.90M | 16.95M | -46.53M | -23.20M | -25.06M | -36.07M | 14.64M | -8.28M | -96.33M | -16.42M | -11.96M | -41.85M | -11.87M | 22.56M | -134.04M | -45.84M | -122.83M | 6.45M | -20.16M | -42.96M | 55.70M | | -33.48M | 2.92M | 15.37M | -11.96M | 69.42M | | | | -54.93M | -3.56M | 22.06M | -183.82M | -34.32M | -13.86M | -17.94M | -24.60M | -380.96M | -102.17M | 196.30M | 185.59M | -176.24M | -101.03M | -8.07M | -98.12M | 18.13M | -156.84M | -18.84M | -148.93M | -67.09M | 19.64M | 19.71M | -213.77M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | | | | | 4.51M | 0.64M | 0.01M | 0.33M | 4.00M | 1.23M | 0.19M | 0.96M | 2.40M | 0.15M | | | 0.01M | 0.00M | | |
|
Cash from Financing Activities
|
| 0.57M | 0.08M | 370.41M | -5.25M | 264.96M | 5.28M | 2.25M | 5.66M | 0.02M | 5.67M | -0.65M | 5.78M | -2.85M | 1.91M | -217.25M | 7.15M | 0.85M | 6.65M | 0.80M | 253.28M | -2.20M | 4.62M | -7.83M | 7.06M | -11.91M | -8.19M | 244.10M | -20.37M | -219.77M | -37.19M | -94.91M | -176.33M | -2.62M | 4.99M | -35.09M | -26.49M | | -132.62M | | | | -51.02M | -32.92M | 5.19M | -8.47M | -20.64M | -37.20M | -22.35M | -36.65M | 134.72M | -97.58M | -147.17M | -23.03M | 492.19M | -12.62M | -53.03M | -197.17M | -34.72M | -73.12M | -28.55M | -148.68M | -93.46M | -107.79M | -84.90M | -119.77M |
|
Exchange Rate Effect
|
| 0.20M | -0.25M | 0.14M | -0.56M | 1.35M | -0.10M | 0.95M | -0.54M | -1.25M | -1.75M | -0.15M | -1.13M | 0.52M | 0.18M | -0.18M | -2.40M | -0.03M | -0.54M | 0.48M | -0.28M | -1.39M | -2.79M | -0.51M | -1.98M | -1.40M | -3.40M | 2.75M | -1.05M | -0.69M | -0.16M | 0.65M | 0.95M | | 1.14M | -2.03M | -2.87M | -7.29M | 0.69M | | | | -0.64M | -4.23M | 3.35M | -0.12M | 2.88M | -0.18M | -1.35M | -1.54M | -3.26M | -5.55M | -3.97M | -13.39M | 9.88M | -3.02M | 2.63M | -7.35M | 4.65M | -1.99M | -1.16M | -0.25M | -3.29M | 6.23M | -2.88M | -1.56M |
|
Change in Cash
|
| 30.47M | 87.72M | 10.91M | -113.44M | 217.79M | -62.76M | -119.93M | -19.97M | 55.88M | 10.31M | 35.23M | 32.82M | 22.19M | -90.35M | -195.59M | 24.09M | -34.10M | -15.87M | -5.49M | 207.75M | 53.84M | 12.00M | -12.38M | 110.75M | 93.88M | -130.65M | 261.71M | -67.11M | -77.30M | -83.76M | -65.23M | -69.08M | 81.03M | 8.35M | 3.23M | 74.12M | | -76.61M | | | | -66.82M | 50.45M | 206.03M | -5.11M | -59.40M | 173.74M | 27.45M | 192.10M | -303.91M | -98.75M | -160.23M | 134.66M | 60.20M | 113.15M | -49.77M | -107.16M | 254.13M | -173.47M | -207.93M | 51.50M | -60.11M | 75.03M | 106.28M | 35.97M |
|
Beginning Cash Balance
|
455.73M | 455.23M | 485.46M | 573.32M | 583.67M | 470.90M | 688.58M | 626.77M | 506.30M | 486.02M | 540.15M | 550.31M | 584.41M | 620.26M | 642.62M | 552.09M | 354.09M | 380.59M | 345.95M | 330.57M | 325.13M | 532.88M | 586.72M | 598.72M | 586.34M | 697.09M | 790.97M | 660.32M | 922.03M | 854.92M | 777.62M | 693.85M | 628.62M | 559.49M | 640.51M | 648.87M | 652.10M | 745.42M | 745.42M | 699.15M | 723.23M | 904.04M | 904.11M | 837.28M | 887.72M | 1,093.73M | 1,088.63M | 1,029.24M | 1,202.99M | 1,230.44M | 1,422.55M | 1,118.61M | 1,019.92M | 859.69M | 994.35M | 1,054.55M | 1,167.69M | 1,117.78M | 1,010.62M | 1,264.76M | 1,091.29M | 883.37M | 934.86M | 874.74M | 949.69M | 1,055.98M |
|
Free Cash Flow
|
| -4.57M | -2.54M | -88.97M | -146.37M | -42.34M | -80.93M | -63.94M | -28.75M | 30.77M | 4.98M | 52.22M | 6.29M | -4.51M | -57.97M | 35.60M | 31.61M | -8.38M | -52.93M | -8.72M | 41.65M | 61.61M | 10.94M | 27.10M | 99.71M | 62.25M | -13.89M | 36.52M | 49.02M | 110.69M | -51.96M | 37.38M | 34.92M | 138.54M | 10.04M | 31.14M | 69.67M | 8.39M | -29.45M | | | | 12.94M | 72.53M | 159.55M | 165.96M | -28.19M | 194.19M | 53.46M | 242.63M | -80.22M | 87.11M | -227.05M | -38.42M | -295.67M | 201.81M | -16.70M | 172.70M | 249.48M | 41.57M | -178.97M | 265.82M | 76.84M | 128.21M | 134.60M | 325.65M |
|
Net Cash Flow
|
| 29.77M | 87.72M | 10.91M | -113.44M | 217.10M | -62.76M | -119.93M | -19.97M | 56.81M | 10.31M | 35.23M | 32.82M | 24.69M | -90.35M | -195.59M | 24.09M | -31.66M | -15.87M | -5.49M | 208.08M | 55.22M | 14.80M | -11.88M | 112.74M | 95.28M | -127.25M | 258.96M | -66.07M | -76.61M | -83.61M | -65.88M | -70.03M | 135.92M | 7.22M | 5.26M | 76.98M | -11.96M | -77.31M | | | | -66.18M | 54.68M | 202.68M | -4.99M | -62.28M | 173.92M | 28.81M | 193.65M | -300.65M | -93.20M | -156.26M | 148.05M | 50.31M | 116.16M | -52.41M | -99.81M | 249.49M | -171.48M | -206.77M | 51.75M | -56.82M | 68.80M | 109.16M | 37.54M |