|
Net Income
|
6.11M | 4.62M | 4.33M | 3.65M | 2.89M | 3.25M | 3.38M | 16.68M | 4.53M | 2.64M | 2.31M | 5.18M | 5.13M | -6.71M | 6.78M | 4.71M | -2.41M | 8.29M | 11.05M | 46.73M | 9.74M | 8.25M | 12.96M | 12.41M | -6.13M | -14.97M | -5.36M | 17.20M | 16.72M | 15.58M | 23.20M | 29.57M | 22.13M | 22.18M | 34.18M | 44.20M | 52.23M | 43.84M | 58.76M | 83.51M | 85.17M | 63.25M | 78.62M | 87.93M | 72.79M | 60.36M | 58.19M | 35.79M | 74.21M | 61.15M | 64.30M | 92.94M | 89.32M | 83.47M | 72.29M | 124.42M | 87.10M | 100.50M | 90.60M | 96.50M | 6.70M | 19.20M | 53.00M | 59.80M | -14.80M | 6.20M | -30.90M |
|
Depreciation and Depletion
|
1.94M | 1.89M | 1.77M | 1.99M | 2.15M | 2.14M | 2.13M | 2.19M | 2.31M | 2.13M | 1.95M | 2.04M | 2.14M | 2.33M | 2.73M | 2.85M | 2.91M | 3.01M | 3.26M | 3.32M | 3.54M | 3.62M | 3.93M | 4.02M | 4.19M | 5.00M | 5.26M | 5.52M | 5.47M | 5.79M | 6.67M | 6.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
1.59M | 1.54M | 2.04M | 1.29M | 2.01M | 1.94M | 1.78M | 2.58M | 2.06M | 2.20M | 1.84M | 1.99M | 2.19M | 2.74M | 3.74M | 3.62M | 17.33M | 7.16M | 7.79M | 9.28M | 7.88M | 6.38M | 6.65M | 7.36M | 7.44M | 8.41M | 9.31M | 9.37M | 8.33M | 9.34M | 9.31M | 9.37M | 9.36M | 10.10M | 9.74M | 9.83M | 10.41M | 11.23M | 8.95M | 10.62M | 12.03M | 13.82M | 13.14M | 13.27M | 15.18M | 8.87M | 16.73M | 12.67M | 15.54M | 15.14M | 16.30M | 16.71M | 17.85M | 18.11M | 18.14M | 21.10M | 20.00M | 21.90M | 21.90M | 21.20M | 22.80M | 22.70M | 21.80M | 21.70M | 30.40M | 51.80M | 70.80M |
|
Deferred Taxes
|
0.03M | -0.41M | -1.41M | -0.64M | -0.18M | -2.09M | 0.02M | 3.92M | 0.47M | -14.92M | -2.15M | -0.50M | 0.18M | 8.35M | 3.30M | 1.81M | -7.66M | 1.54M | -0.33M | -6.29M | 5.09M | -2.66M | -3.67M | -0.13M | 3.89M | -19.67M | 2.08M | 7.91M | 1.71M | 1.77M | 2.08M | 10.08M | 2.09M | 1.34M | 2.65M | -8.99M | 1.85M | 2.44M | 3.35M | -3.98M | 3.70M | 2.66M | 6.93M | -5.07M | 2.83M | 0.74M | 3.24M | -18.34M | 5.46M | 4.46M | 6.33M | 7.95M | -10.21M | -4.74M | -6.73M | -9.52M | -2.90M | -4.10M | -6.00M | -24.20M | -2.80M | -3.60M | -9.00M | -34.70M | -0.50M | -5.00M | 10.90M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | 1.48M | 0.30M | 0.20M | 0.34M | 1.61M | 0.63M | 1.58M | 0.39M | 3.14M | 4.06M | 0.36M | 0.91M | 42.55M | 7.20M | 0.24M | 0.56M | 5.20M | 10.17M | 0.44M | 0.62M | 4.83M | 9.13M | 0.61M | 1.85M | 5.78M | 7.67M | 0.85M | 0.59M | 15.39M | 7.00M | 1.27M | 0.66M | 18.68M | 5.55M | 0.81M | 2.54M | 30.14M | 3.51M | 0.40M | 4.82M | 27.67M | 0.74M | 0.90M | 3.99M | 19.46M | 0.30M | 0.50M | 2.74M | 21.60M | 0.90M | 0.90M | 3.00M | 26.00M | 0.90M | 1.80M | 0.80M | 34.70M | 12.30M | 17.20M |
|
Asset Writedowns and Impairment
|
1.50M | 1.30M | 0.83M | 0.54M | 0.56M | 0.46M | 0.25M | 0.20M | 0.54M | 0.33M | 0.17M | 0.48M | 0.36M | 0.62M | 0.44M | 0.04M | 0.32M | 0.72M | 0.78M | 0.50M | 1.05M | 0.98M | 0.75M | 1.02M | 1.56M | 1.99M | 1.94M | 1.51M | 2.22M | 2.89M | 1.35M | 0.90M | 1.80M | 0.55M | 1.64M | 1.70M | 1.43M | 1.43M | 1.66M | 2.02M | 2.19M | 3.04M | 2.23M | 3.52M | 6.18M | 9.51M | 5.71M | 3.82M | 1.82M | 4.27M | 1.71M | 3.10M | 3.32M | 3.57M | 6.58M | 4.83M | 4.70M | 9.20M | 11.80M | 9.30M | 7.90M | 9.10M | 8.80M | 10.60M | 9.40M | 7.50M | 9.00M |
|
Non-cash Items
|
| | | | | | | 0.61M | | | | 22.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
9.32M | 9.56M | 12.94M | 6.63M | 6.64M | 14.06M | 6.40M | 12.17M | 7.69M | 7.60M | 4.42M | 8.08M | 6.38M | 24.20M | 25.98M | 29.57M | 10.71M | 30.86M | 31.26M | 35.47M | -6.55M | 49.89M | 52.70M | 47.87M | 30.17M | -3.21M | 42.76M | 70.06M | 48.36M | 38.34M | 61.77M | 52.18M | 64.56M | 30.81M | 67.94M | 71.40M | 72.98M | 46.33M | 101.37M | 114.77M | 148.49M | 85.07M | 116.45M | 107.76M | 131.46M | 117.18M | 106.69M | 130.77M | 87.85M | 132.44M | 98.93M | 150.48M | 130.71M | 81.39M | 81.49M | 185.11M | 123.20M | 175.20M | 42.60M | 148.50M | 139.60M | 58.10M | 100.30M | 94.60M | 53.20M | 146.50M | 68.20M |
|
Amortizatization of Intangibles
|
1.74M | 1.57M | 1.83M | 1.95M | 1.50M | 1.17M | 1.18M | 1.19M | 1.12M | 1.08M | 1.05M | 1.16M | 1.18M | 5.86M | 7.96M | 7.70M | 7.26M | 7.04M | 6.76M | 6.50M | 6.31M | 17.05M | 16.28M | -11.21M | 13.62M | 13.68M | 17.26M | -14.48M | 12.05M | 11.65M | 11.41M | -12.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | 0.47M | 0.76M | 0.75M | 0.75M | 0.77M | 0.76M | 0.74M | 0.71M | 0.84M | 0.90M | 0.85M | 0.83M | 0.83M | 0.83M | 0.82M | 0.81M | 0.80M | 0.80M | 0.82M | 0.77M | 0.71M | 1.00M | -0.70M | 12.01M | 12.27M | 11.97M | 12.07M | 12.41M | 13.14M | 13.64M | 14.23M | 14.75M | 14.91M | 15.36M | 15.50M | 15.32M | 15.53M | 15.88M | 16.67M | 17.58M | 18.41M | 19.38M | 20.73M | 21.90M | 23.40M | 24.50M | 25.40M | 27.20M | 29.10M | 29.80M | 30.60M | 31.00M | 35.90M | 43.50M |
|
Depreciation & Amortization (CF)
|
1.94M | 1.89M | 1.77M | 1.99M | 2.15M | 2.14M | 2.13M | 2.19M | 2.31M | 2.13M | 1.95M | 2.04M | 2.14M | 2.33M | 2.73M | 2.85M | 2.91M | 3.01M | 3.26M | 3.32M | 3.54M | 3.62M | 3.93M | 4.02M | 4.19M | 5.00M | 5.26M | 5.52M | 17.52M | 17.44M | 18.08M | 17.12M | 17.30M | 15.86M | 15.12M | 15.37M | 16.98M | 20.58M | 20.43M | 19.74M | 19.66M | 18.75M | 18.82M | 23.93M | 24.26M | 27.98M | 31.68M | 33.03M | 35.41M | 33.11M | 33.87M | 37.21M | 32.19M | 31.94M | 45.86M | 27.92M | 25.60M | 26.10M | 27.10M | 28.70M | 33.30M | 38.80M | 35.50M | 39.30M | 47.30M | 65.50M | 69.20M |
|
Change in Receivables
|
| | | | | | | | 3.65M | -2.56M | 5.78M | -2.29M | 0.09M | 1.24M | 2.28M | -4.91M | 8.38M | 1.10M | -1.18M | -1.70M | 12.50M | -2.14M | 1.22M | 0.78M | 8.64M | 6.01M | -1.37M | -9.28M | 9.29M | 1.57M | 2.94M | 2.24M | 2.76M | 2.42M | 10.63M | 1.72M | 2.51M | 2.58M | 13.95M | 8.78M | 5.83M | 5.06M | -2.10M | -3.78M | 26.61M | 10.75M | -3.23M | 1.99M | 7.61M | 0.92M | 9.19M | 11.88M | 13.72M | 19.59M | 2.86M | 10.22M | 32.20M | 8.40M | 24.00M | 2.00M | 15.60M | 15.50M | -17.40M | 16.50M | 15.70M | 3.10M | 13.50M |
|
Change in Accured Expenses
|
| | 4.17M | -0.97M | -1.41M | 4.12M | 1.91M | 2.12M | -2.94M | 5.62M | 1.48M | -1.94M | -5.08M | 10.59M | -1.28M | -2.59M | 3.59M | 7.28M | 6.54M | -21.30M | -5.99M | 17.07M | 13.63M | -18.63M | 13.23M | 12.58M | 4.27M | -20.15M | 8.41M | -3.46M | 7.91M | -14.38M | 11.59M | -10.98M | 11.28M | -0.36M | 4.29M | -20.91M | 3.18M | -0.69M | 15.07M | 7.62M | -15.03M | 10.09M | 15.56M | 22.23M | 9.55M | 53.51M | -63.05M | 30.58M | 4.56M | -2.29M | -32.58M | 46.68M | -11.97M | 21.07M | -13.70M | 68.10M | -33.30M | 12.80M | 77.20M | 10.80M | -30.10M | -14.40M | -22.10M | 76.30M | -43.30M |
|
Change in Taxes
|
| | | | | | | | | | 2.61M | -4.09M | | | -3.01M | 1.39M | | | | | | | | | | | | | | | | | | | | | | | | | 8.31M | -13.89M | 13.36M | -8.36M | 1.62M | 10.70M | -22.17M | 20.19M | 12.56M | -3.14M | -13.00M | 9.48M | 41.15M | -68.92M | -1.28M | 9.75M | 39.60M | -26.70M | -8.50M | 6.30M | 5.40M | -12.40M | 5.30M | 24.10M | 6.70M | -28.00M | 0.10M |
|
Other Working Capital Changes
|
9.76M | 9.07M | 14.21M | 14.84M | 2.13M | 14.92M | 16.25M | 16.89M | 1.83M | -1.37M | 1.08M | 2.79M | 0.84M | 1.12M | 3.94M | -0.12M | 4.32M | -2.59M | 0.62M | -5.29M | 1.52M | 1.68M | 0.83M | -0.06M | 1.52M | -0.80M | 4.71M | -1.62M | 1.15M | 1.47M | -1.22M | -0.24M | 2.76M | 5.13M | -1.92M | 0.04M | 9.52M | 8.13M | -11.20M | 1.43M | 8.71M | 1.93M | 1.89M | 1.72M | 18.25M | -4.75M | -6.38M | -4.93M | 14.68M | 1.47M | 2.67M | -1.42M | 12.42M | -3.90M | 8.71M | 0.67M | 13.80M | -4.90M | 11.80M | -4.50M | 13.10M | 5.90M | -10.80M | 3.00M | 12.80M | 4.00M | 2.40M |
|
Capital Expenditures
|
| | | | | | | | 5.77M | 4.12M | 2.29M | 2.84M | 3.01M | 3.10M | 2.88M | 5.83M | 4.64M | 4.27M | 6.42M | 3.71M | 4.15M | 7.29M | 9.43M | 6.58M | 11.74M | 6.19M | 10.02M | 7.11M | 3.79M | 3.60M | 4.30M | 7.07M | 6.15M | 6.53M | 7.08M | 4.75M | 8.62M | 7.23M | 5.95M | 7.83M | 9.43M | 4.96M | 29.77M | -44.16M | 7.13M | 5.65M | 29.36M | -42.14M | 123.26M | 0.36M | | 0.08M | | 25.66M | 5.87M | 3.67M | 15.70M | 29.90M | 16.20M | 55.70M | 376.70M | 72.80M | 60.10M | 69.40M | 53.70M | 118.80M | 73.70M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 3.60M | | | | | | | | 15.09M | | | | | | | | | | | | | | 172.67M | 4.81M | 4.87M | 0.49M | 10.30M | -0.35M | | 13.67M | 31.39M | 2.70M | 0.00M | 340.07M | | | 78.30M | | 13.72M | | 423.83M | 0.43M | 184.07M | 7.50M | 234.07M | 0.44M | 147.83M | 4.32M | 40.41M | | 6.33M | | -0.03M | | | | 99.60M | | 5.10M | | 271.60M | 750.10M | | 1,597.10M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.03M | 0.20M | 0.58M | 4.10M | 1.25M | 9.22M | 4.15M | 0.74M | 0.08M | -0.01M | 0.01M | -0.01M | | 0.55M | 0.60M | 4.53M | 0.65M | 0.70M | 0.55M | | 4.70M | | | 1.25M | | | | | | | | | | | | | 10.26M | | | | | | | | | | | | | | | | | | | | 203.40M | | |
|
Cash from Investing Activities
|
1.59M | 2.06M | 4.17M | -3.29M | -42.27M | 3.85M | -1.47M | -0.61M | 77.81M | -3.92M | -1.70M | -13.83M | -1.77M | -634.81M | 1.27M | -5.09M | -4.56M | -4.27M | -6.41M | -3.72M | -4.15M | -590.96M | -8.83M | -2.05M | -11.09M | -178.15M | -14.28M | -11.97M | 0.42M | -13.90M | -3.95M | -5.82M | -19.82M | -37.92M | -9.78M | -4.75M | -348.69M | -7.23M | -5.95M | -86.13M | -9.43M | -18.68M | -29.77M | -425.87M | 2.69M | -189.72M | -36.85M | -240.28M | -134.32M | -150.47M | -12.71M | -83.80M | -12.40M | -45.31M | -18.78M | 7.39M | -19.60M | -34.80M | -21.60M | -162.60M | -380.30M | -97.30M | -85.20M | -350.10M | -910.60M | -150.80M | -1688.40M |
|
Other financing activities
|
1.47M | 1.60M | 1.83M | 2.60M | 0.46M | 2.17M | 3.02M | 2.99M | 0.59M | 0.65M | 0.19M | 1.11M | 0.47M | 11.08M | | | 7.30M | 2.44M | 5.66M | 4.18M | 23.43M | 3.39M | 1.35M | 0.24M | 2.10M | 5.46M | 0.42M | -7.28M | 0.24M | 0.24M | -0.01M | 0.28M | -0.12M | 0.01M | -3.28M | 6.85M | -3.41M | 3.41M | | | | | | -1.53M | | | 17.40M | 0.90M | | | | -0.34M | | | | | | | | | -1.10M | 4.50M | | 0.20M | | | |
|
Cash from Financing Activities
|
-0.13M | 0.07M | 0.57M | 1.67M | 0.27M | 0.25M | 2.02M | -0.50M | 0.28M | 251.66M | 0.43M | 0.31M | -0.81M | 164.87M | -1.19M | 2.07M | 5.25M | -3.89M | 7.86M | 1.19M | -21.84M | 762.38M | -2.29M | -4.74M | -4.05M | -9.06M | -4.38M | -11.54M | -8.65M | -21.48M | 0.35M | -0.78M | -39.55M | -1.23M | -0.12M | 521.32M | -4.78M | -3.40M | 10.28M | 0.64M | -6.62M | -1.03M | 5.46M | -1.96M | 725.15M | 1,691.21M | 249.54M | -3.60M | -18.54M | 2.40M | 1.80M | -1.36M | -15.75M | 1.18M | 749.10M | -0.53M | -15.90M | 9.60M | 3.30M | -0.70M | -22.50M | 7.20M | 1.50M | 0.10M | -47.30M | -51.10M | -63.70M |
|
Exchange Rate Effect
|
-0.14M | 1.05M | -0.31M | 0.04M | -0.22M | -0.07M | 0.12M | -0.01M | 0.07M | 0.02M | -0.03M | -0.02M | 0.02M | -0.02M | 0.06M | 0.01M | -0.03M | 0.01M | 0.13M | 0.08M | 0.04M | 0.10M | -0.25M | -0.27M | -0.26M | 0.44M | -0.37M | -0.24M | -0.21M | -0.53M | -0.22M | -0.45M | 0.06M | 0.51M | 0.31M | 0.49M | 0.45M | -0.84M | -0.19M | -0.66M | -0.05M | -0.36M | -0.33M | 1.18M | -2.12M | 1.81M | 0.02M | 1.23M | -0.61M | 0.24M | -1.34M | 0.20M | -0.58M | -2.25M | -1.47M | 1.60M | | -0.40M | 0.30M | 0.80M | -1.10M | -0.10M | 1.50M | -1.20M | 1.90M | 4.20M | -8.30M |
|
Change in Cash
|
| | 17.38M | 5.05M | | | 7.07M | 11.05M | 85.85M | 255.37M | 3.12M | -5.46M | 3.82M | -445.76M | 26.12M | 26.57M | 11.37M | 22.71M | 32.84M | 33.02M | -32.51M | 221.41M | 41.34M | 40.82M | 14.76M | -189.99M | 23.73M | 46.31M | 39.90M | 2.43M | 57.95M | 45.12M | 5.25M | -7.83M | 58.36M | 588.47M | -280.03M | 34.85M | 105.51M | 28.63M | 132.40M | 65.00M | 91.81M | -318.89M | 857.19M | 1,620.48M | 319.40M | -111.89M | -65.62M | -15.39M | 86.68M | 65.53M | 101.97M | 35.02M | 810.35M | 193.56M | 87.70M | 149.60M | 24.60M | -14.00M | -264.30M | -32.10M | 18.10M | -256.60M | -902.80M | -51.20M | -1692.20M |
|
Beginning Cash Balance
|
170.62M | 183.36M | 183.36M | 200.74M | 205.79M | 188.29M | 188.29M | 195.36M | 206.41M | 292.25M | 547.62M | 550.74M | 545.28M | 549.10M | 103.34M | 129.46M | 156.03M | 167.39M | 190.10M | 222.94M | 255.95M | 223.44M | 444.86M | 486.19M | 527.01M | 541.77M | 351.78M | 375.51M | 421.82M | 461.72M | 464.15M | 522.10M | 567.22M | 572.47M | 564.64M | 623.00M | 1,211.46M | 931.43M | 966.28M | 1,071.79M | 1,100.42M | 1,232.82M | 1,297.81M | 1,389.62M | 1,070.73M | 1,927.92M | 3,548.41M | 3,867.79M | 3,755.91M | 3,690.30M | 3,674.91M | 3,761.57M | 3,827.13M | 3,929.10M | 3,964.12M | 4,774.44M | 4,968.00M | 5,055.70M | 5,205.30M | 5,229.90M | 5,215.90M | 4,951.60M | 4,919.50M | 4,937.60M | 4,583.60M | 3,679.80M | 3,627.50M |
|
Free Cash Flow
|
9.32M | 9.56M | 12.94M | 6.63M | 6.64M | 14.06M | 6.40M | 12.17M | 1.91M | 3.48M | 2.14M | 5.24M | 3.37M | 21.09M | 23.09M | 23.74M | 6.07M | 26.59M | 24.84M | 31.76M | -10.70M | 42.60M | 43.27M | 41.29M | 18.43M | -9.40M | 32.74M | 62.95M | 44.56M | 34.74M | 57.47M | 45.11M | 58.41M | 24.28M | 60.86M | 66.65M | 64.37M | 39.10M | 95.42M | 106.94M | 139.06M | 80.11M | 86.67M | 151.93M | 124.33M | 111.53M | 77.34M | 172.91M | -35.41M | 132.07M | 98.93M | 150.41M | 130.71M | 55.73M | 75.62M | 181.44M | 107.50M | 145.30M | 26.40M | 92.80M | -237.10M | -14.70M | 40.20M | 25.20M | -0.50M | 27.70M | -5.50M |
|
Net Cash Flow
|
10.78M | 11.68M | 17.68M | 5.00M | -35.36M | 18.15M | 6.95M | 11.06M | 85.78M | 255.34M | 3.15M | -5.44M | 3.80M | -445.74M | 26.06M | 26.55M | 11.40M | 22.70M | 32.71M | 32.93M | -32.55M | 221.31M | 41.59M | 41.08M | 15.02M | -190.43M | 24.10M | 46.55M | 40.12M | 2.96M | 58.17M | 45.58M | 5.19M | -8.34M | 58.04M | 587.97M | -280.48M | 35.69M | 105.70M | 29.29M | 132.45M | 65.36M | 92.14M | -320.07M | 859.31M | 1,618.67M | 319.38M | -113.12M | -65.01M | -15.63M | 88.01M | 65.33M | 102.55M | 37.27M | 811.81M | 191.96M | 87.70M | 150.00M | 24.30M | -14.80M | -263.20M | -32.00M | 16.60M | -255.40M | -904.70M | -55.40M | -1683.90M |