|
Net Income
|
-0.01M | -0.01M | | | 8.89M | 11.60M | 13.16M | 12.75M | 12.90M | 15.76M | 9.54M | 16.07M | 18.26M | 15.03M | 12.57M | 22.04M | 15.50M | 8.51M | 19.82M | 19.43M | 19.60M | 22.92M | 18.04M | 15.17M | 20.77M | 19.02M | 12.21M | 12.33M | 17.87M | 24.92M | 23.83M | 26.19M | 22.94M | 23.00M | 25.74M | 20.81M | 28.92M | 25.57M | 29.73M | 25.30M | 39.98M | 32.65M | 36.40M | 37.96M | 8.07M | 32.16M | 34.01M | 0.93M | 52.43M | 52.41M | 51.39M | 69.93M | 46.84M | 26.15M | 39.61M | 36.88M | 36.30M | 32.51M | 25.17M | 42.64M | 34.41M | 30.08M | 55.28M | 43.02M | 52.95M | 53.83M | 55.56M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | | | | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
3.27M | 3.32M | 3.21M | 3.21M | 3.67M | 3.81M | 3.82M | 3.80M | 4.20M | 4.38M | 4.32M | 5.77M | 4.46M | 4.58M | 4.06M | 4.46M | 4.88M | 5.87M | 5.43M | 5.35M | 5.93M | 6.26M | 6.34M | 6.40M | 5.99M | 5.94M | 5.20M | 5.56M | 7.07M | 4.92M | 4.84M | 5.28M | 5.33M | 5.39M | 5.63M | 6.01M | 5.89M | 6.16M | 6.11M | 6.47M | 6.67M | 7.10M | 7.25M | 6.79M | 6.97M | 7.59M | 7.44M | 7.33M | 9.35M | 11.43M | 10.21M | 9.47M | 11.76M | 12.38M | 12.32M | 12.89M | 10.70M | 11.71M | 10.92M | 11.13M | 13.00M | 13.92M | 14.52M | 10.87M | 11.38M | 12.16M | 12.34M |
|
Deferred Taxes
|
1.85M | -2.50M | 0.41M | -0.04M | 3.89M | -1.19M | -1.00M | -1.47M | 4.40M | -1.46M | -1.59M | -1.76M | 4.91M | -1.60M | -1.36M | -2.13M | 3.47M | -2.38M | -2.20M | -1.98M | 4.83M | -1.89M | -2.29M | -0.93M | 12.88M | -4.42M | 1.44M | -2.50M | 4.07M | -1.50M | -1.74M | -1.73M | 5.41M | -4.26M | -2.28M | 0.82M | 3.99M | -2.00M | -2.86M | -0.50M | 0.06M | -0.02M | 0.07M | -0.01M | 0.28M | 9.02M | -9.26M | 0.06M | 4.92M | -0.78M | -2.33M | -1.71M | 3.49M | -1.65M | -3.28M | 0.25M | 3.37M | -2.89M | -8.47M | 8.53M | 4.16M | -3.01M | -1.06M | -0.40M | 5.71M | -2.23M | -1.49M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | 0.04M | 0.01M | | | | | | | | | | | 0.10M | 0.32M | -0.47M | -2.60M | -0.03M | 0.16M | 0.94M | 0.38M | 0.04M | 0.08M | 0.23M | -0.01M | | | | | 1.64M | | | | 1.78M | | | | 1.20M | | | | 1.30M | | | | 3.30M | | | | 1.20M | | | | | | |
|
Cash from Operations
|
-6.43M | 8.69M | 5.03M | 14.86M | 3.14M | 9.12M | 14.84M | 26.94M | -10.64M | 34.44M | 19.98M | 28.66M | -56.27M | 39.79M | -5.27M | 42.08M | -26.44M | 26.03M | 41.50M | 34.79M | -0.10M | 2.93M | 16.08M | 35.66M | 0.34M | 35.84M | 32.17M | 21.44M | -2.53M | 33.22M | 30.07M | 54.20M | -1.81M | -19.74M | 32.20M | 53.61M | -29.07M | 35.14M | 33.26M | 33.27M | -29.50M | 75.41M | 27.87M | 67.67M | -5.55M | 61.15M | 31.59M | 2.00M | 8.91M | 81.11M | 80.94M | 71.94M | -106.45M | 57.68M | 52.42M | 58.03M | -14.97M | 53.68M | 74.67M | 58.58M | 4.86M | 31.37M | 25.62M | 34.83M | -108.95M | -67.64M | 55.08M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.57M | 1.71M | 2.61M | 2.52M | 2.52M | 2.51M | 2.54M | 2.60M | 2.39M | 2.48M | 2.57M | -0.25M | 5.34M | 2.56M | 2.56M | 2.59M | 2.63M | 2.68M | 2.74M | 2.71M | 3.66M | 3.98M | 3.99M | 3.88M | 2.65M | 2.07M | 1.36M | 1.14M | 1.16M | 1.23M | 1.40M | 1.32M |
|
Amortization of Deferred Charges
|
| | | | 0.19M | 0.23M | 0.24M | 0.29M | 0.34M | 0.41M | 0.50M | 0.49M | 0.50M | 0.55M | 0.59M | 0.70M | 0.77M | 0.81M | 0.78M | 0.66M | 0.55M | 0.44M | 0.39M | 0.45M | 0.52M | | | | | | | | 0.95M | 0.80M | 0.59M | 0.46M | 0.47M | 0.43M | 0.36M | 0.29M | 0.24M | 0.23M | 0.27M | 0.34M | 0.44M | 0.44M | 0.42M | 0.39M | 0.35M | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
1.02M | 1.03M | 1.07M | 1.10M | 1.15M | 1.11M | 1.13M | 1.14M | 1.19M | 1.29M | 1.28M | 1.30M | 1.40M | 1.44M | 1.38M | 1.34M | 1.35M | 1.34M | 1.42M | 4.50M | 1.26M | 1.55M | 1.48M | 1.62M | 1.57M | 1.59M | 1.54M | 1.51M | 1.90M | 1.69M | 2.00M | -1.35M | 1.11M | 1.02M | 1.70M | 1.07M | 1.06M | 1.21M | 1.14M | 1.07M | 1.10M | 1.11M | 1.10M | 1.67M | 1.15M | 1.23M | 1.14M | -3.29M | 1.53M | 1.42M | 1.38M | 1.39M | 1.37M | 1.34M | 1.43M | 1.52M | 1.26M | 1.08M | 1.03M | 1.77M | 2.67M | 2.89M | 2.74M | 2.87M | 2.83M | 2.83M | 3.00M |
|
Change in Receivables
|
| | | | 6.23M | -3.72M | 8.78M | -2.16M | 9.01M | -2.72M | 10.83M | -11.18M | 14.95M | -6.96M | 12.20M | -14.80M | 14.60M | -12.31M | 6.35M | -11.53M | 9.34M | -8.18M | 10.69M | -9.94M | 10.69M | -10.04M | 8.00M | -7.92M | 8.29M | -6.41M | 14.49M | -12.96M | 13.84M | -9.59M | 11.88M | -8.52M | 8.03M | -12.06M | 11.05M | -10.27M | 9.41M | -5.59M | 11.37M | -6.46M | 4.72M | -12.07M | 14.79M | 1.88M | 3.34M | 7.83M | 10.74M | -5.52M | 6.31M | -12.22M | 1.85M | -11.77M | 6.25M | -9.14M | 7.11M | -2.80M | 7.51M | -10.69M | 11.10M | -1.18M | 3.89M | -5.88M | -4.44M |
|
Change in Inventory
|
| | -3.07M | 10.78M | 0.19M | 12.51M | -0.01M | -0.00M | 0.23M | 0.27M | -3.36M | -4.54M | 45.33M | 2.08M | 11.54M | 6.40M | 16.18M | -3.65M | -4.78M | 3.82M | 1.20M | 29.20M | 12.24M | 9.12M | 0.34M | -0.74M | 5.37M | 25.06M | 4.47M | -0.97M | 0.29M | 0.16M | 2.20M | 58.39M | 0.53M | -0.87M | 34.06M | 8.29M | 12.50M | 26.34M | 18.54M | -20.37M | 17.48M | -1.66M | 2.01M | -2.58M | 0.02M | 4.15M | 8.70M | -0.01M | 1.10M | 17.74M | 100.75M | 42.02M | 20.16M | 7.44M | 5.58M | -2.69M | 9.29M | 7.08M | -11.05M | 30.74M | 23.75M | 52.69M | 115.28M | 126.93M | 21.93M |
|
Change in Account Payables
|
| | | | 2.49M | | -0.70M | | 0.23M | -0.23M | | -3.70M | -11.82M | 4.34M | 1.12M | -4.21M | -5.65M | -7.44M | 5.33M | 6.96M | 0.23M | -1.39M | 1.17M | | | | 4.49M | -0.13M | 1.82M | -0.02M | 0.55M | -0.58M | | 11.84M | -8.10M | -0.46M | 3.85M | -1.66M | -1.68M | 1.33M | 0.32M | 1.36M | -0.37M | -1.27M | -0.28M | -0.02M | 0.23M | 0.21M | -0.37M | 3.27M | -0.85M | -1.61M | 44.76M | -40.01M | 2.69M | -4.39M | 1.18M | 0.03M | 1.44M | -2.54M | 16.92M | -16.54M | 23.31M | 1.39M | 2.57M | 3.83M | -1.64M |
|
Change in Accured Expenses
|
| | | | -8.10M | 4.41M | 5.14M | 6.93M | -14.02M | 6.83M | 8.82M | 1.82M | -16.85M | 7.61M | 15.83M | -2.16M | -17.94M | 5.93M | 25.19M | 1.10M | -18.70M | 7.30M | 7.35M | 7.16M | -21.62M | 8.61M | 6.91M | 8.33M | -23.54M | 8.32M | 11.28M | 8.79M | -25.77M | 9.50M | 11.32M | 11.01M | -31.19M | 10.58M | 10.96M | 13.58M | -32.37M | 12.21M | 13.86M | 11.29M | -35.31M | 7.73M | 15.28M | 16.92M | -35.49M | 22.05M | 21.29M | 14.94M | -54.42M | 19.92M | 17.70M | 15.03M | -61.20M | 14.92M | 18.50M | 16.39M | -49.22M | 15.81M | 15.71M | 1.33M | -51.09M | 19.98M | 20.02M |
|
Change in Taxes
|
| | | | -0.78M | -0.08M | 4.42M | 3.49M | -6.50M | 5.04M | -0.11M | -2.81M | -2.26M | 3.66M | -3.18M | 6.24M | -3.46M | 4.60M | -0.90M | -1.27M | 0.19M | -5.94M | 1.89M | 0.83M | -0.40M | 11.19M | -6.81M | 1.25M | 5.58M | -7.04M | 3.39M | 0.18M | 6.53M | -7.32M | 3.78M | 7.53M | 3.11M | -8.69M | 4.64M | -0.29M | 8.68M | -8.33M | 1.14M | 2.04M | 2.52M | 8.92M | -8.73M | -12.34M | -1.68M | 4.55M | 5.58M | 1.54M | 4.52M | -21.59M | 2.27M | -0.24M | 3.52M | -13.41M | 11.14M | -3.99M | 5.50M | -11.48M | 2.73M | 3.09M | 2.05M | -11.86M | 4.51M |
|
Other Working Capital Changes
|
| | | | -0.69M | 0.84M | -0.19M | -0.50M | 0.86M | -0.20M | 0.52M | 0.42M | -0.11M | -0.32M | 1.73M | 0.36M | -1.24M | 0.25M | -1.30M | 0.75M | -0.38M | 1.33M | -0.38M | -1.38M | 7.09M | -6.18M | -0.71M | 1.07M | 0.76M | -0.12M | -0.80M | 1.60M | 0.04M | 0.18M | 0.26M | 0.09M | 1.74M | -0.26M | 0.69M | 0.52M | 3.30M | -3.43M | 3.66M | -3.40M | 2.34M | 4.21M | -5.36M | 1.05M | 2.98M | -2.12M | 0.46M | -4.21M | -4.02M | -2.77M | 4.49M | 0.59M | 5.74M | 1.34M | 2.83M | -2.64M | 3.28M | 0.48M | 0.13M | 0.86M | 2.70M | -0.45M | -0.52M |
|
Capital Expenditures
|
-0.92M | -0.85M | -0.39M | 4.65M | 0.41M | 0.36M | 0.94M | 1.14M | 0.73M | 0.50M | 0.98M | 0.71M | 1.05M | 0.51M | 0.80M | 1.00M | 1.42M | 1.41M | 1.50M | 1.90M | 0.70M | 1.46M | 2.73M | 1.03M | | 0.81M | 0.83M | 0.79M | 1.45M | 3.79M | 2.12M | 2.83M | 0.65M | 0.90M | 0.89M | 0.80M | 0.91M | 0.85M | 0.75M | 0.97M | 0.99M | 0.59M | 0.61M | 0.56M | 0.84M | 0.72M | 0.40M | 0.54M | 0.43M | 0.45M | 1.00M | 0.81M | 0.68M | 0.88M | 1.39M | 1.27M | 4.59M | 15.54M | 26.01M | 10.85M | 4.33M | 4.24M | 1.41M | 1.68M | 1.07M | 2.13M | 2.49M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | 8.80M | -0.04M | -0.01M | 0.85M | | 0.29M | 0.39M | 7.06M | -0.01M | 0.02M | 0.43M | 10.44M | -0.01M | 0.00M | | | 1.18M | 0.05M | 0.16M | 0.15M | 0.00M | | | | | 0.03M | -0.00M | 0.01M | | 0.00M | | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
8.54M | 19.12M | 8.38M | 9.53M | 4.77M | 16.97M | 14.73M | 18.40M | 7.96M | 5.90M | 6.96M | 7.89M | 9.87M | 7.20M | 6.65M | 2.02M | 3.51M | 14.25M | 2.49M | 6.46M | 6.61M | 1.68M | 2.68M | 1.73M | 1.37M | 3.25M | 2.34M | 0.35M | 1.94M | 3.44M | 9.78M | 5.66M | 6.75M | 13.08M | 4.35M | 1.64M | 1.99M | 2.90M | 6.25M | 2.65M | 34.42M | 9.59M | 26.45M | 19.18M | 2.39M | 4.34M | 44.32M | 20.64M | 57.05M | 15.20M | 11.30M | 20.84M | 6.79M | 25.04M | 58.70M | 56.18M | 8.12M | 26.01M | 16.19M | 61.30M | 68.53M | 69.26M | 67.25M | 104.37M | 79.41M | 90.11M | 111.05M |
|
Cash from Investing Activities
|
1.75M | 9.66M | -0.39M | -0.73M | -0.03M | 11.57M | 7.98M | 12.75M | -3.83M | 0.49M | -10.96M | 11.27M | 0.15M | 1.41M | 2.08M | -1.19M | 0.16M | 9.99M | 5.33M | 2.53M | 3.83M | -0.85M | 7.94M | -1.09M | -0.04M | 0.91M | 0.34M | -0.82M | -1.58M | -2.08M | 4.66M | 1.91M | -3.45M | 9.17M | 1.06M | -1.07M | -2.74M | -1.44M | -47.84M | -1.18M | 8.74M | 14.96M | -3.18M | 15.43M | -8.01M | 4.50M | -6.07M | 7.81M | 39.20M | -1.05M | -0.88M | 10.38M | -30.37M | -13.23M | -1.31M | 42.05M | -35.01M | 3.79M | -96.81M | 13.26M | -29.36M | -74.38M | -39.08M | 23.11M | 2.00M | 2.53M | -35.26M |
|
Other financing activities
|
347.69M | 351.06M | 354.42M | 4.50M | 0.30M | 364.50M | 374.05M | | 1.44M | 0.01M | 0.03M | 0.00M | 23.44M | 6.62M | 14.05M | 11.01M | 18.89M | 17.61M | 1.21M | | 2.43M | 4.83M | 16.72M | 12.30M | 4.67M | 0.06M | -0.00M | 6.21M | 3.73M | 0.14M | 0.04M | 0.11M | 0.17M | 44.96M | 0.00M | 1.52M | 34.42M | 10.07M | 0.99M | 36.16M | 13.92M | 1.48M | 23.76M | -36.91M | 2.64M | 1.21M | 0.70M | -5.87M | 8.12M | -2.11M | 0.05M | 17.66M | 90.69M | 27.15M | 16.79M | 7.47M | 2.24M | -1.64M | 4.97M | 8.90M | -15.94M | 27.03M | 33.36M | 44.45M | 46.83M | 125.89M | 15.22M |
|
Cash from Financing Activities
|
-2.31M | -4.31M | 2.39M | 2.49M | -2.46M | -6.72M | -89.64M | -4.20M | -4.71M | -12.96M | -53.46M | -6.41M | 18.08M | -10.21M | 3.69M | -67.23M | 11.42M | -8.96M | -11.17M | -53.04M | -6.34M | -15.65M | 2.70M | -46.33M | -24.95M | -11.58M | -11.31M | -23.26M | -15.53M | -12.24M | -11.89M | -34.87M | -21.64M | 32.09M | -12.92M | -57.96M | 6.74M | -7.56M | -14.47M | -102.82M | -16.16M | -44.48M | 2.96M | -112.44M | -43.55M | -20.64M | -18.25M | -66.47M | -34.49M | -23.66M | -21.52M | -65.75M | 38.65M | 0.45M | -9.97M | -20.15M | -46.52M | -30.58M | -22.06M | -19.89M | -64.26M | 65.76M | 3.56M | 13.11M | -10.54M | 93.81M | -17.01M |
|
Dividends Paid - Common
|
| | -2.11M | 14.83M | | | 89.61M | 4.27M | -6.62M | 19.57M | 49.68M | 6.48M | | | 7.88M | 73.59M | | | 8.86M | 53.14M | | 19.70M | 9.86M | 54.67M | 11.35M | 11.36M | 11.36M | 34.10M | 11.97M | 11.95M | 11.96M | 34.95M | 12.98M | 12.98M | 12.98M | 59.37M | 15.45M | 15.45M | 15.45M | 132.53M | 17.66M | 17.66M | 17.66M | 109.72M | 19.04M | 19.00M | 19.14M | 65.31M | 22.34M | 22.29M | 22.41M | 80.51M | 26.83M | 27.65M | 27.66M | 26.84M | 28.10M | 28.10M | 28.16M | 28.09M | 29.30M | 29.90M | 29.98M | 30.00M | 31.71M | 31.71M | 31.75M |
|
Exchange Rate Effect
|
-0.92M | 1.05M | 0.80M | -0.47M | -0.92M | -1.18M | 2.11M | -0.12M | 0.67M | 1.02M | -1.01M | -0.90M | 0.81M | -1.33M | 0.46M | 0.50M | -0.28M | 0.14M | 0.72M | 0.15M | 0.07M | 0.15M | -1.25M | -1.11M | -0.79M | 1.14M | -0.76M | -0.89M | -0.17M | -1.12M | -0.40M | -1.12M | 0.35M | 0.22M | 0.11M | 0.00M | 0.27M | -1.05M | -0.22M | -1.01M | 0.58M | -0.16M | -1.43M | 2.37M | -1.28M | 0.16M | 0.90M | 1.58M | -0.13M | 0.11M | -1.30M | 0.32M | -1.38M | -3.14M | -3.45M | 3.54M | 1.41M | 0.64M | -1.32M | 2.03M | -0.71M | -0.10M | 2.80M | -3.57M | 0.47M | 0.89M | 0.08M |
|
Change in Cash
|
-6.99M | 14.04M | 7.02M | 16.62M | 0.66M | 13.97M | -66.82M | 35.49M | -19.17M | 21.97M | -44.45M | 33.51M | -38.03M | 31.00M | 0.50M | -26.33M | -14.86M | 27.06M | 35.66M | -15.72M | -2.60M | -13.56M | 26.73M | -11.76M | -24.65M | 25.17M | 21.20M | -2.63M | -19.65M | 18.89M | 22.83M | 21.23M | -26.90M | 21.51M | 20.35M | -5.42M | -25.07M | 26.14M | -29.05M | -70.72M | -36.93M | 45.89M | 27.65M | -29.35M | -57.11M | 45.02M | 7.27M | -56.66M | 13.62M | 56.40M | 58.54M | 16.57M | -98.17M | 44.90M | 41.14M | 79.93M | -96.49M | 26.89M | -44.20M | 51.94M | -88.76M | 22.75M | -9.89M | 71.04M | -117.49M | 28.70M | 2.82M |
|
Free Cash Flow
|
-5.51M | 9.54M | 5.41M | 10.21M | 2.74M | 8.76M | 13.89M | 25.80M | -11.37M | 33.94M | 19.00M | 27.95M | -57.32M | 39.29M | -6.07M | 41.08M | -27.86M | 24.62M | 40.00M | 32.89M | -0.80M | 1.48M | 13.36M | 34.63M | 0.34M | 35.03M | 31.35M | 20.66M | -3.98M | 29.43M | 27.95M | 51.37M | -2.46M | -20.65M | 31.31M | 52.81M | -29.98M | 34.29M | 32.51M | 32.31M | -30.49M | 74.82M | 27.26M | 67.11M | -6.40M | 60.43M | 31.19M | 1.46M | 8.48M | 80.66M | 79.95M | 71.12M | -107.13M | 56.80M | 51.03M | 56.76M | -19.55M | 38.14M | 48.66M | 47.73M | 0.54M | 27.14M | 24.22M | 33.15M | -110.02M | -69.77M | 52.59M |
|
Net Cash Flow
|
-6.99M | 14.04M | 7.02M | 16.62M | 0.66M | 13.97M | -66.82M | 35.49M | -19.17M | 21.97M | -44.45M | 33.51M | -38.03M | 31.00M | 0.50M | -26.33M | -14.86M | 27.06M | 35.66M | -15.72M | -2.60M | -13.56M | 26.73M | -11.76M | -24.65M | 25.17M | 21.20M | -2.63M | -19.65M | 18.89M | 22.83M | 21.23M | -26.90M | 21.51M | 20.35M | -5.42M | -25.07M | 26.14M | -29.05M | -70.72M | -36.93M | 45.89M | 27.65M | -29.35M | -57.11M | 45.02M | 7.27M | -56.66M | 13.62M | 56.40M | 58.54M | 16.57M | -98.17M | 44.90M | 41.14M | 79.93M | -96.49M | 26.89M | -44.20M | 51.94M | -88.76M | 22.75M | -9.89M | 71.04M | -117.49M | 28.70M | 2.82M |