|
Net Income
|
3.64M | 0.63M | -4.96M | 8.72M | -9.79M | 27.96M | 25.05M | 2.64M | -5.69M | 1.54M | 27.12M | 10.10M | 21.41M | 31.70M | 11.09M | -39.64M | -16.24M | -13.40M | 1.75M | -15.85M | -19.33M | -3.29M | -1.48M | -1.96M | -2.38M | -8.28M | 0.20M | | | | | | -16.47M | 1.55M | -11.45M |
|
Depreciation and Depletion
|
| | | | | | | | 4.80M | 4.70M | 6.20M | 138.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | 4.30M | 4.50M | 4.60M | 4.56M | 5.03M | 5.50M | 4.30M | 9.14M | 8.09M | 7.29M | 6.72M | 5.04M | 6.97M | 4.64M | 6.20M | 5.79M | 6.62M | 6.06M | 7.18M | 8.37M | 8.22M | 7.58M | 10.05M |
|
Deferred Taxes
|
-0.75M | -3.28M | -0.35M | 0.72M | -1.16M | -1.45M | 0.51M | -1.06M | -1.06M | -3.35M | -7.81M | 1.52M | -2.10M | -0.97M | -1.28M | -9.38M | -2.00M | 6.57M | -3.56M | -10.15M | -1.89M | -12.89M | -4.37M | -3.41M | -3.62M | -1.46M | -2.47M | -3.23M | 0.62M | -4.35M | -2.76M | -6.71M | 0.57M | 1.25M | -6.38M |
|
Gains from Investment Securities
|
1.42M | 3.57M | 1.41M | 12.22M | 1.26M | 5.76M | 4.20M | 2.07M | 4.92M | 15.29M | 5.91M | 4.29M | 25.75M | 0.45M | 14.99M | 3.73M | 14.92M | 4.42M | 49.40M | -17.85M | 5.72M | 11.47M | 7.57M | 9.10M | 18.40M | 1.56M | 6.43M | 32.89M | 11.79M | 8.12M | 8.21M | 10.87M | 21.79M | 14.20M | 25.62M |
|
Asset Writedowns and Impairment
|
0.16M | 0.15M | 0.55M | 0.36M | 0.10M | 0.26M | 0.59M | 1.37M | 0.44M | 0.18M | 0.86M | | 0.50M | 3.05M | 1.97M | | 0.58M | 2.33M | 1.82M | -4.73M | 1.97M | -1.97M | | 7.38M | | | -21.97M | 236.51M | | | 2.95M | 30.17M | | 5.23M | 0.08M |
|
Cash from Operations
|
45.68M | 37.12M | 44.33M | 36.20M | 50.25M | 26.64M | 48.27M | 63.01M | 53.01M | 26.82M | 72.09M | 84.27M | 80.52M | 83.46M | 63.22M | 66.48M | 46.53M | 81.22M | 36.57M | 108.74M | 15.59M | 117.66M | 49.64M | 117.11M | 41.48M | 41.29M | 110.44M | 172.94M | 61.99M | 136.67M | 50.61M | 162.60M | 30.20M | 120.32M | 78.92M |
|
Amortizatization of Intangibles
|
0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.08M | | 0.04M | 0.04M | 0.04M | 0.36M | 1.02M | 0.84M | 0.51M | 0.55M | 0.54M | 0.53M | 0.40M | | | | | | | | | | |
|
Amortization of Deferred Charges
|
2.02M | 2.16M | 2.20M | 2.21M | 1.56M | 1.67M | 1.53M | 1.42M | 1.46M | 1.52M | 1.53M | 1.52M | 1.55M | 1.20M | 1.20M | 1.20M | 1.15M | 1.08M | 1.09M | 1.10M | 1.15M | 1.16M | 1.22M | 1.30M | 1.24M | 1.28M | 1.28M | 1.29M | 1.29M | 1.29M | 1.30M | 1.45M | 1.40M | 5.47M | -2.47M |
|
Depreciation & Amortization (CF)
|
29.41M | 28.91M | 28.88M | 29.55M | 29.41M | 29.05M | 29.40M | 29.79M | 30.10M | 40.44M | 45.06M | 47.75M | 51.60M | 52.40M | 53.57M | 58.32M | 77.21M | 84.46M | 70.57M | 87.60M | 82.62M | 82.69M | 83.67M | 82.47M | 85.02M | 84.89M | 89.73M | 94.10M | 92.09M | 89.65M | 89.36M | 89.71M | 88.98M | 90.46M | 88.02M |
|
Change in Receivables
|
-16.36M | -6.24M | 4.90M | 16.10M | -20.11M | 4.57M | 29.55M | -12.06M | 0.26M | -3.54M | 3.78M | 3.19M | 1.44M | -14.81M | 14.56M | 11.70M | -16.52M | 18.29M | 44.60M | 14.10M | 41.99M | -1.58M | 44.35M | -16.13M | -20.01M | 57.89M | -35.44M | 0.31M | -14.09M | 21.20M | 28.79M | -58.65M | -9.63M | -17.30M | 5.92M |
|
Change in Accured Expenses
|
-12.28M | -4.41M | 11.85M | 23.04M | -23.81M | -10.55M | 23.17M | 5.96M | 2.04M | -25.92M | 1.82M | 22.90M | 5.14M | -0.11M | -0.77M | 15.21M | -38.45M | 24.11M | -1.95M | 8.78M | -35.57M | 42.38M | -26.19M | 32.67M | -62.41M | 38.73M | -15.50M | 62.72M | -53.75M | 68.68M | -14.32M | 16.74M | -67.05M | 30.79M | -14.41M |
|
Other Working Capital Changes
|
-2.88M | 3.93M | -0.04M | 12.70M | -7.68M | 9.31M | 3.36M | 1.26M | -6.81M | -1.03M | -7.83M | 10.90M | 1.03M | 7.84M | -1.59M | -2.99M | 3.18M | 13.69M | 0.49M | -53.47M | -15.91M | 20.14M | -25.66M | -12.74M | 13.21M | 12.18M | 8.79M | 15.45M | 13.85M | 38.71M | 11.62M | -1.48M | -8.45M | 35.46M | -54.56M |
|
Capital Expenditures
|
52.35M | 18.71M | 28.83M | 49.10M | 28.27M | 36.77M | 31.07M | 49.11M | 24.93M | 73.49M | 52.64M | 66.15M | 62.26M | 110.98M | 68.37M | 135.20M | 100.47M | 106.83M | 105.94M | 124.96M | 93.02M | 88.69M | 72.40M | 54.25M | 69.26M | 58.71M | 60.34M | 76.15M | 45.75M | 63.34M | 95.16M | 105.20M | 112.54M | 177.68M | 144.27M |
|
Sales of Property, Plant and Equipment
|
0.11M | 0.10M | 2.01M | 7.95M | 0.35M | 17.75M | 0.41M | 1.00M | 0.15M | 0.67M | 0.15M | 0.18M | 42.49M | 26.57M | 8.30M | 2.84M | 0.33M | 0.74M | 0.26M | -0.36M | 0.10M | 0.14M | 0.10M | 4.37M | 0.07M | 7.64M | 0.20M | 0.16M | 9.02M | 0.16M | 0.08M | 0.07M | 0.13M | 21.45M | 3.88M |
|
Change in Intangibles
|
| | | | | | | | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | 1,323.27M | -3.34M | -0.02M | 315.58M | 0.09M | 83.07M | 1,460.20M | 41.96M | 173.37M | 400.99M | 125.04M | -0.60M | -0.21M | 16.04M | 0.60M | | 40.74M | 5.91M | 0.00M | | | | | 108.45M | | |
|
Divestments
|
| | | | | | | | 2.00M | | 12.25M | | | | | 0.15M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 3.03M | | | 874.33M | | | | 0.60M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-52.24M | -18.61M | -26.82M | -41.16M | -27.92M | -19.02M | -30.66M | -48.11M | -58.70M | -1396.09M | -34.14M | -116.00M | -358.07M | -84.95M | -168.69M | -1637.41M | -143.74M | -295.08M | -506.67M | -293.71M | -94.24M | -97.72M | -96.05M | -60.48M | -87.59M | -75.08M | -95.70M | -98.69M | -39.31M | -69.86M | -97.27M | -106.74M | -226.71M | -142.12M | -142.36M |
|
Other financing activities
|
2.65M | 1.28M | 0.25M | 0.03M | 8.68M | 0.05M | -0.52M | 8.36M | | 2.02M | 0.02M | 0.01M | 8.35M | | | 1.73M | 3.04M | 0.07M | | 0.65M | | 1.08M | 10.51M | 0.06M | | | | | | | 4.18M | 1.82M | | | 0.53M |
|
Cash from Financing Activities
|
-11.30M | 32.25M | -11.01M | -28.55M | 121.20M | -28.58M | 57.28M | -64.96M | -29.11M | 1,517.13M | -46.58M | -46.07M | 315.10M | 59.21M | -50.99M | 2,006.58M | -235.53M | 242.61M | 308.19M | 116.22M | 46.26M | 5.96M | 22.25M | -51.15M | 38.87M | 37.65M | -7.45M | -69.34M | -22.47M | -84.72M | 65.42M | -65.01M | 186.87M | 80.45M | -3.92M |
|
Dividends Paid - Common
|
| 5.05M | 5.05M | 10.11M | 21.44M | 27.25M | 28.07M | 56.44M | 30.23M | 38.76M | 38.80M | 49.78M | 42.57M | 43.27M | 43.28M | 58.92M | 56.03M | 57.90M | 59.03M | 63.85M | 59.94M | 59.76M | 59.76M | 59.09M | 60.06M | 59.92M | 62.87M | 65.80M | 63.04M | 63.24M | 63.19M | 63.41M | 66.04M | 66.36M | 66.34M |
|
Exchange Rate Effect
|
0.70M | 0.23M | 0.27M | -0.06M | -0.23M | -1.53M | -0.41M | -1.10M | 0.35M | -0.27M | -1.63M | 1.43M | -8.98M | 4.94M | 5.99M | 4.04M | -0.62M | -0.36M | -1.39M | -1.06M | 0.41M | -2.25M | -4.77M | 1.89M | 1.40M | -2.20M | -2.33M | 1.66M | -1.39M | 2.91M | -1.69M | -4.48M | 0.93M | 3.79M | -0.67M |
|
Change in Cash
|
-17.86M | 50.76M | 6.50M | -33.51M | 143.53M | -20.95M | 74.89M | -50.06M | -34.80M | 147.87M | -8.63M | -77.81M | 37.54M | 57.72M | -156.47M | 435.66M | -332.74M | 28.75M | -161.91M | -68.75M | -32.40M | 25.90M | -24.15M | 5.48M | -7.24M | 3.85M | 7.29M | 4.90M | 0.20M | -17.91M | 18.76M | -9.14M | -9.63M | 58.64M | -67.37M |
|
Free Cash Flow
|
-6.66M | 18.41M | 15.50M | -12.91M | 21.98M | -10.13M | 17.21M | 13.90M | 28.08M | -46.67M | 19.45M | 18.12M | 18.25M | -27.52M | -5.15M | -68.72M | -53.94M | -25.60M | -69.37M | -16.22M | -77.43M | 28.97M | -22.76M | 62.86M | -27.78M | -17.43M | 50.10M | 96.79M | 16.24M | 73.33M | -44.55M | 57.40M | -82.34M | -57.36M | -65.35M |
|
Net Cash Flow
|
-17.86M | 50.76M | 6.50M | -33.51M | 143.53M | -20.95M | 74.89M | -50.06M | -34.80M | 147.87M | -8.63M | -77.81M | 37.54M | 57.72M | -156.47M | 435.66M | -332.74M | 28.75M | -161.91M | -68.75M | -32.40M | 25.90M | -24.15M | 5.48M | -7.24M | 3.85M | 7.29M | 4.90M | 0.20M | -17.91M | 18.76M | -9.14M | -9.63M | 58.64M | -67.37M |