|
Net Income
|
27.45M | 16.60M | 16.63M | 49.41M | 33.00M | 42.83M | 19.10M | 49.66M | | 32.12M | 12.66M | 34.45M | 34.78M | 32.27M | 20.80M | 59.38M | 48.69M | 41.41M | 19.67M | 56.57M | 42.75M | 34.30M | 25.90M | 65.89M | 114.01M | 49.79M | 36.10M | 79.33M | 111.74M | 53.98M | 36.20M | 80.81M | 86.72M | 46.59M | 37.79M | 82.32M | 136.15M | 42.47M | 37.27M | 71.77M | 130.56M | 34.47M | 43.94M | 60.25M | 125.15M | -78.69M | 8.16M | 81.24M | | 86.20M | 71.60M | 84.98M | 329.05M | 67.93M | 36.97M | 64.96M | 80.18M | 36.00M | 23.87M | 66.13M | 106.51M | 38.03M | 27.64M | 58.32M | 61.52M | 15.54M | 0.45M | 11.59M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.83M | 14.41M | 14.43M | 14.26M | 13.25M | 13.56M | 13.77M |
|
Share-based Compensation
|
3.45M | 1.87M | 1.67M | 1.66M | | 1.69M | | | | 2.15M | 2.73M | 2.28M | 2.48M | 2.87M | 3.48M | 3.37M | 3.33M | 4.07M | 4.36M | 3.93M | 3.68M | 4.54M | 5.29M | 4.05M | | 4.74M | 4.82M | 3.74M | 3.15M | 4.56M | 4.69M | 3.78M | 3.82M | 4.78M | 4.87M | 3.81M | 4.10M | 4.94M | 5.32M | 1.84M | 2.56M | 4.61M | 5.19M | 3.73M | 2.99M | 1.95M | 4.54M | 3.05M | | 6.93M | 5.39M | 3.52M | 11.50M | 5.86M | 6.36M | 5.00M | 4.66M | 4.34M | 6.64M | 3.93M | 4.55M | 5.17M | 4.12M | 4.69M | 3.87M | 9.75M | 5.19M | 3.73M |
|
Deferred Taxes
|
-1.63M | | | -1.54M | | 5.47M | | | | 3.35M | 1.49M | 3.18M | 1.11M | 0.20M | 0.35M | -6.17M | -4.04M | 1.84M | -1.28M | -2.03M | 2.06M | -3.32M | -2.31M | -3.34M | | 2.21M | | | 17.62M | 2.23M | -0.97M | -3.59M | 3.39M | 3.45M | -0.34M | -4.17M | -53.88M | 2.97M | -1.57M | -4.57M | 2.15M | 3.24M | 1.03M | 4.03M | -21.60M | -10.05M | -0.51M | -6.14M | | 4.37M | | | 3.17M | 7.76M | -3.00M | 3.46M | -8.96M | 5.03M | -0.76M | -5.22M | 0.35M | 6.81M | 0.34M | -0.74M | -12.84M | 6.57M | -3.02M | -2.67M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | -0.20M | | -0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.23M | | | 0.10M | | -0.18M | | | | 0.10M | -0.24M | -0.01M | 0.01M | -0.39M | -0.13M | -0.23M | -0.06M | -0.09M | -0.02M | 5.10M | -5.26M | 4.08M | 0.17M | 0.22M | | 12.33M | | | -5.34M | 8.45M | 0.05M | 0.09M | -9.76M | 5.55M | 0.04M | 0.06M | -7.23M | 6.58M | 0.08M | 0.08M | -7.74M | 4.08M | 0.05M | 0.09M | -4.67M | 4.71M | 0.08M | 0.14M | | | | | -4.93M | | | 0.17M | -7.77M | | | 0.17M | -5.01M | | | 0.13M | -7.57M | | | 0.16M |
|
Asset Writedowns and Impairment
|
-1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.70M | 2.31M | 3.12M | 0.94M | 11.05M | 0.46M | | 0.25M | -2.56M | | 30.80M | | 26.60M | | | | 1.36M | | | -22.46M | -3.11M | | | -2.49M | -1.26M | 4.01M | 0.06M | -13.25M | 2.03M | 2.96M | 3.36M | 21.65M | 1.39M | 0.47M | 5.01M |
|
Cash from Restructuring
|
| 2.96M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | 1.50M | | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
123.69M | 35.22M | -6.03M | 31.94M | 127.11M | 23.43M | | | | 9.29M | -95.60M | 0.51M | 166.86M | 82.44M | 7.50M | 39.28M | 149.40M | 53.13M | 16.71M | -6.37M | 146.23M | 30.56M | 2.56M | -8.20M | | 87.22M | | | 283.06M | 128.28M | -42.68M | 30.98M | 252.66M | 84.18M | 23.15M | 10.17M | 212.12M | 64.11M | 38.96M | -81.70M | 334.84M | 37.02M | 67.44M | -31.11M | 313.86M | -14.30M | 251.72M | 81.31M | | -39.53M | | | -50.47M | -163.81M | 70.21M | -123.89M | 305.84M | 42.20M | 167.04M | -3.45M | 323.34M | -25.55M | 117.24M | -80.37M | 287.47M | -48.64M | 40.31M | -127.97M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.74M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 1.00M | 1.46M | 0.69M | 1.09M | 1.10M | 0.71M | 0.89M | 0.97M | 5.41M | 6.32M | 6.27M | 5.61M | 2.28M | | 2.33M | | | -7.74M | 0.99M | 0.84M | 0.04M | 0.04M | 0.25M | 0.64M | 0.80M | 0.93M | 0.92M | 0.92M | 0.94M | 0.93M | 0.94M | 0.90M | 0.90M | 0.94M | 0.94M | 0.90M | 0.90M | | 0.93M | 0.90M | 0.90M | 0.93M | 0.93M | 0.90M | 0.90M | 0.94M | 0.94M | 0.94M | 0.93M | 0.93M | 0.93M | 0.93M | 0.92M | 0.92M | 0.91M | 0.93M | 0.94M |
|
Amortization of Deferred Charges
|
0.30M | 0.28M | 0.28M | 0.28M | | 0.28M | | | | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.33M | 0.20M | 0.20M | 0.20M | 0.28M | 0.37M | 0.38M | 0.39M | 0.38M | | 0.28M | | | 0.46M | 0.36M | 0.36M | 0.37M | 0.37M | 0.37M | 0.38M | 0.39M | 0.43M | 0.43M | 0.43M | 0.44M | 0.44M | 0.37M | 0.37M | 0.35M | 0.35M | 0.35M | 0.56M | 0.72M | | 0.74M | | | 1.41M | 0.79M | 0.39M | 0.39M | 0.39M | 0.39M | 0.40M | 0.40M | 0.40M | 0.40M | 0.41M | 0.41M | 0.41M | 0.41M | 0.42M | 0.42M |
|
Depreciation & Amortization (CF)
|
5.76M | | | 7.41M | | 7.88M | | | | 8.13M | 8.24M | 7.16M | 9.21M | 8.59M | 9.20M | 8.83M | 13.23M | 12.39M | 12.55M | 11.13M | 18.85M | 15.35M | 14.32M | 13.15M | | 14.88M | | | 19.15M | 17.18M | 17.74M | 17.47M | 19.14M | 19.51M | 20.19M | 20.75M | 21.34M | 21.14M | 20.85M | 21.45M | 22.50M | 22.63M | 22.36M | 23.01M | 24.20M | 22.43M | 21.34M | 23.21M | | 23.18M | | | 23.39M | 13.28M | 16.56M | 16.17M | 15.53M | 14.80M | 15.86M | 15.11M | 14.64M | 13.90M | 13.48M | 13.51M | 13.34M | 12.34M | 12.63M | 12.83M |
|
Change in Receivables
|
51.57M | -7.25M | 7.65M | -42.83M | | -36.79M | | | | -38.60M | 38.84M | 90.03M | -57.04M | 20.81M | -46.69M | 68.10M | -32.01M | 10.40M | -44.92M | 112.27M | -51.69M | 11.72M | -71.49M | 98.89M | | 11.40M | | | -15.30M | -15.25M | -41.98M | 120.67M | -67.92M | -17.90M | -38.71M | 122.63M | -43.31M | -8.62M | -67.74M | 144.70M | -33.88M | -21.89M | -71.42M | 126.11M | -40.91M | -22.93M | -57.64M | 102.14M | | 54.48M | | | 24.90M | 32.48M | -81.46M | 82.67M | -66.38M | 24.94M | -92.37M | 111.05M | -59.08M | 40.75M | -91.26M | 118.55M | -54.29M | 8.60M | -62.67M | 102.96M |
|
Change in Inventory
|
42.03M | | | 32.64M | | 70.88M | | | | 81.05M | 42.27M | -63.97M | -38.78M | -82.00M | 112.70M | -3.74M | -25.17M | -64.59M | 145.95M | 10.59M | -21.26M | -53.31M | 173.69M | -16.24M | | -83.35M | | | -69.79M | -96.06M | 210.87M | -33.81M | -63.53M | -82.09M | 173.53M | -10.16M | -60.36M | -68.29M | 185.76M | 28.24M | -122.02M | -55.32M | 174.83M | 32.52M | -141.13M | 5.63M | 101.29M | -30.18M | | -37.81M | | | -23.82M | 27.72M | 187.80M | 55.18M | -163.93M | -134.15M | 64.13M | -57.17M | -95.73M | -61.04M | 131.84M | 12.47M | -109.40M | -27.12M | 141.14M | 39.61M |
|
Change in Account Payables
|
79.01M | 42.91M | 109.94M | 68.01M | | 40.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-3.52M | -34.13M | 56.82M | -4.01M | | -61.03M | | | | -76.50M | 43.93M | -24.01M | 23.76M | -24.62M | 49.71M | 28.53M | 36.10M | -58.19M | 114.56M | 13.35M | 16.79M | -74.23M | 74.00M | -20.15M | | -54.89M | | | 63.70M | -62.57M | 80.66M | 16.92M | -1.40M | -74.23M | 90.79M | 24.32M | 0.71M | -94.76M | 90.50M | 1.00M | 8.23M | 605.35M | -600.73M | -3.87M | 6.07M | -56.78M | 271.58M | 52.76M | | -142.17M | | | -368.66M | -196.43M | 108.46M | -93.72M | -46.91M | -112.40M | 102.15M | -52.20M | 45.50M | -90.69M | 110.43M | -45.87M | 28.28M | -93.97M | 111.92M | -32.89M |
|
Other Working Capital Changes
|
-0.17M | -0.76M | -0.01M | -1.11M | | 0.67M | | | | -2.28M | 0.99M | 0.27M | 1.97M | -2.21M | 11.14M | -8.59M | 5.67M | 0.22M | 27.91M | -27.07M | 17.66M | -8.42M | 18.40M | -12.35M | | 0.47M | | | 5.87M | 0.58M | 12.07M | -2.50M | -11.28M | 15.01M | -1.86M | 4.87M | 3.77M | 1.97M | -2.10M | 5.44M | -17.43M | 717.81M | -699.51M | -1.61M | -6.91M | -7.25M | 11.41M | 4.28M | | 5.01M | | | -29.10M | 0.04M | 19.03M | -7.71M | -26.26M | 12.68M | 8.96M | -17.68M | -8.28M | 22.39M | 1.93M | -11.94M | -9.41M | 19.04M | 11.18M | -4.71M |
|
Capital Expenditures
|
54.14M | -10.83M | 28.86M | 7.75M | 7.20M | 8.22M | | | | 6.81M | 9.27M | 13.07M | 16.34M | 16.38M | 21.33M | 22.11M | 23.58M | 31.43M | 39.14M | 59.06M | 52.90M | 32.08M | 29.22M | 22.33M | | 20.76M | | | 19.86M | 25.55M | 24.15M | 21.49M | 17.37M | 17.99M | 16.29M | 17.38M | 17.82M | 14.74M | 17.01M | 16.09M | 15.94M | 9.37M | 15.62M | 21.15M | 15.28M | 8.07M | 8.64M | 8.50M | | 11.66M | | | 12.23M | 7.65M | 8.66M | 10.55M | 13.50M | 13.83M | 12.53M | 16.11M | 17.39M | 12.02M | 12.30M | 15.32M | 16.53M | 10.35M | 16.20M | 16.12M |
|
Sales of Property, Plant and Equipment
|
-2.81M | | | 2.81M | | 0.29M | | | | | | 0.01M | | 0.01M | | | | | | | | | 0.13M | 0.01M | | 0.08M | | | -0.07M | | 0.19M | 0.02M | | | | | 0.01M | 0.37M | | 0.00M | 0.00M | | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 143.70M | | 15.66M | -0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | | | 5.00M | | | 3.60M | | -5.00M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-15.75M | -10.83M | -7.20M | -4.95M | -5.92M | -7.94M | | | | -6.81M | -70.47M | -13.06M | -16.35M | -16.38M | -21.33M | -22.11M | -23.58M | -31.43M | -77.15M | -59.06M | -52.90M | -32.08M | -29.08M | -22.32M | | -20.68M | | | -19.93M | -25.55M | -23.95M | -21.47M | -17.37M | -161.69M | -16.29M | -33.04M | -16.89M | -14.37M | -16.91M | -16.09M | -15.94M | -9.37M | -14.87M | -21.15M | -15.28M | -8.07M | -7.24M | -8.50M | | -6.67M | | | -8.63M | -7.65M | -8.66M | -10.55M | -13.50M | -13.83M | -12.53M | -16.11M | -17.39M | -12.02M | -12.30M | -15.32M | -16.53M | -10.35M | -16.20M | -16.12M |
|
Other financing activities
|
-7.84M | -0.78M | 2.09M | 10.06M | | -8.26M | | | | -0.41M | 3.25M | 3.45M | 0.61M | 1.53M | 0.30M | 0.55M | 0.37M | 3.53M | 6.40M | 0.85M | 0.27M | 3.37M | 0.38M | 0.61M | | 5.77M | | 1.70M | 4.48M | 3.14M | 0.54M | | 0.73M | | | 2.14M | -0.02M | | | 0.89M | 0.08M | 5.72M | 0.07M | | | | 7.64M | | | | | | -7.42M | 0.00M | 2.42M | | | | | | | | | | -0.90M | -0.37M | | |
|
Cash from Financing Activities
|
-5.25M | 0.09M | 0.20M | 13.54M | -0.48M | 15.33M | | | | -0.99M | 3.92M | 7.16M | 1.42M | 0.97M | -49.06M | -0.58M | 2.36M | -6.03M | -24.64M | -45.44M | -8.54M | -7.72M | -42.81M | -44.09M | | -29.16M | | | -67.39M | -90.16M | -123.45M | -73.80M | -76.10M | -67.52M | 12.02M | -45.53M | -122.04M | -48.25M | -17.40M | 38.14M | -271.43M | -37.99M | -94.53M | 88.16M | -239.01M | 569.61M | -6.64M | -243.33M | | -2.78M | | | -672.36M | -111.47M | -530.08M | 25.15M | -202.87M | -82.76M | -138.56M | 14.70M | -126.03M | -45.35M | -54.01M | -45.72M | -29.74M | -33.59M | -9.23M | -9.29M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | 9.52M | 9.47M | 8.73M | 10.21M | 10.17M | 10.07M | | 11.60M | | | 15.57M | 17.03M | 16.65M | 16.45M | 16.22M | 18.00M | 17.83M | 17.61M | 17.47M | 21.24M | 21.02M | 20.85M | 20.60M | 22.76M | 22.50M | 22.27M | 22.06M | 26.26M | | | | | | | 33.86M | 30.57M | 29.89M | 29.10M | 28.55M | 28.48M | 28.16M | 27.86M | 27.50M | 29.34M | 29.17M | 28.84M | 28.83M | 29.00M | 9.12M | 9.13M |
|
Exchange Rate Effect
|
| | | | | | | | | | | 0.30M | -0.08M | 0.00M | -0.01M | 0.10M | -0.26M | -0.34M | -0.35M | 0.56M | -0.07M | -0.07M | 0.01M | 0.33M | | -0.62M | | | -2.26M | 1.36M | 0.03M | -0.16M | -0.46M | -0.05M | 0.40M | 0.21M | -0.06M | 0.28M | -1.70M | 0.35M | -1.29M | 0.41M | 0.27M | -0.42M | 0.81M | -2.45M | 3.65M | 1.11M | | 0.34M | | | -3.44M | 0.90M | -2.40M | -0.41M | 0.63M | 0.33M | 0.86M | -0.53M | 2.18M | -0.72M | -1.86M | 0.30M | -3.81M | 0.45M | 2.51M | -0.62M |
|
Change in Cash
|
61.35M | 24.48M | -13.02M | 40.53M | | 30.82M | | | | 1.49M | -162.15M | -5.09M | 151.86M | 67.04M | -62.91M | 16.69M | 127.92M | 15.33M | -85.43M | -110.31M | 84.73M | -9.31M | -69.32M | -74.27M | | 36.76M | | | 193.47M | 13.93M | -190.06M | -64.45M | 158.73M | -145.08M | 19.29M | -68.19M | 73.12M | 1.76M | 2.95M | -59.30M | 46.18M | -9.93M | -41.69M | 35.48M | 60.38M | 544.79M | 241.48M | -169.41M | | -48.63M | | | -734.89M | -282.03M | -470.93M | -109.69M | 90.10M | -54.06M | 16.82M | -5.40M | 182.11M | -83.64M | 49.07M | -141.11M | 237.39M | -92.13M | 17.39M | -153.99M |
|
Beginning Cash Balance
|
101.00M | 162.35M | 186.83M | 173.81M | | 335.04M | 245.01M | 182.33M | 247.38M | 247.38M | 248.87M | 86.72M | 81.63M | 233.49M | 300.54M | 237.63M | 254.32M | 382.24M | 397.56M | 312.13M | 201.82M | 286.55M | 277.24M | 207.92M | 340.64M | 340.64M | 244.30M | 288.26M | 187.74M | 381.21M | 395.14M | 205.08M | 140.63M | 299.36M | 154.28M | 173.56M | 105.37M | 178.49M | 180.26M | 183.20M | 123.90M | 170.08M | 160.15M | 118.46M | 153.94M | 214.31M | 759.10M | 1,000.58M | 1,102.32M | 1,102.32M | 1,120.90M | 943.02M | 1,719.19M | 984.29M | 702.27M | 231.34M | 121.65M | 211.75M | 157.69M | 174.50M | 169.11M | 351.21M | 267.57M | 316.65M | 175.54M | 412.93M | 320.79M | 338.18M |
|
Free Cash Flow
|
69.54M | 46.05M | -34.88M | 24.18M | 119.91M | 15.21M | | | | 2.48M | -104.87M | -12.56M | 150.52M | 66.06M | -13.83M | 17.17M | 125.82M | 21.70M | -22.43M | -65.44M | 93.33M | -1.52M | -26.65M | -30.53M | | 66.46M | | | 263.20M | 102.73M | -66.83M | 9.48M | 235.29M | 66.19M | 6.87M | -7.21M | 194.30M | 49.36M | 21.95M | -97.80M | 318.90M | 27.65M | 51.82M | -52.26M | 298.58M | -22.37M | 243.07M | 72.81M | | -51.20M | | | -62.70M | -171.46M | 61.55M | -134.43M | 292.34M | 28.37M | 154.52M | -19.57M | 305.95M | -37.57M | 104.94M | -95.69M | 270.94M | -58.99M | 24.11M | -144.09M |
|
Net Cash Flow
|
102.69M | 24.48M | -13.02M | 40.53M | 120.70M | 30.82M | | | | 1.49M | -162.15M | -5.39M | 151.94M | 67.04M | -62.90M | 16.59M | 128.18M | 15.67M | -85.08M | -110.88M | 84.80M | -9.24M | -69.33M | -74.61M | | 37.38M | | | 195.73M | 12.57M | -190.09M | -64.29M | 159.19M | -145.03M | 18.88M | -68.40M | 73.18M | 1.48M | 4.65M | -59.66M | 47.47M | -10.34M | -41.97M | 35.90M | 59.56M | 547.24M | 237.84M | -170.52M | | -48.97M | | | -731.46M | -282.93M | -468.53M | -109.28M | 89.47M | -54.39M | 15.96M | -4.87M | 179.93M | -82.92M | 50.94M | -141.41M | 241.20M | -92.58M | 14.88M | -153.38M |