|
Net Income
|
3.18M | 7.08M | -2.33M | 2.91M | -4.06M | -10.83M | -6.16M | 4.79M | 5.40M | 110.15M | 3.37M | 10.79M | 9.68M | 0.69M | 0.94M | 0.95M | 1.44M | 88.94M | 20.86M | 36.80M | 37.68M | -0.34M | 38.23M | 18.94M | | | | | -7.00M | -13.00M | -4.00M | -30.00M | -4.00M | 8.00M | -229.00M | -157.00M | | | | | | | -142.00M | -102.00M | 9.00M | 24.00M | -98.00M | -65.00M | -39.00M | -235.00M |
|
Depreciation and Depletion
|
| | 2.03M | -1.96M | 1.94M | 2.02M | 1.93M | -1.94M | 1.96M | 3.71M | | | | | | | | | | | | | | | | | | | | | | | | | | 255.00M | 260.00M | 260.00M | 264.00M | 287.00M | 284.00M | 282.00M | 291.00M | 293.00M | 293.00M | 312.00M | 324.00M | 331.00M | 319.00M | 310.00M |
|
Share-based Compensation
|
| | | | | | 0.59M | 0.23M | 0.30M | 0.33M | 1.45M | 0.58M | 0.72M | 0.59M | 1.73M | 1.30M | 1.40M | 1.87M | 3.68M | 3.50M | 2.50M | 3.35M | 4.95M | 6.50M | 4.30M | 4.28M | 5.74M | 4.30M | | | | | | | | 26.00M | 26.00M | 24.00M | 27.00M | 29.00M | 26.00M | 22.00M | 25.00M | 24.00M | 24.00M | 21.00M | 26.00M | 24.00M | 22.00M | 23.00M |
|
Deferred Taxes
|
| | | | | 0.39M | -0.63M | -0.61M | -1.96M | 73.98M | -1.71M | -5.35M | -5.38M | 1.23M | -0.37M | 38.44M | -12.51M | -138.12M | -1.45M | 11.91M | 17.88M | 5.66M | 5.22M | -11.89M | 32.75M | -28.08M | -39.13M | -13.16M | | | | | | | | | 8.00M | 6.00M | -50.00M | -901.00M | 47.00M | 16.00M | 15.00M | 10.00M | 43.00M | 19.00M | 11.00M | 13.00M | -25.00M | -10.00M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -29.00M | -4.00M | -388.00M | -525.00M | 6.00M | -52.00M | -48.00M | 468.00M | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -1.45M | 0.19M | 0.19M | -0.00M | -0.07M | -0.30M | 0.00M | -0.01M | 0.07M | 0.53M | -0.84M | 0.03M | -3.03M | 0.18M | 8.81M | 1.93M | 0.44M | 7.50M | 0.42M | -0.11M | 1.40M | 38.90M | -0.37M | -0.28M | 8.00M | -16.00M | -1.00M | 36.00M | -3.00M | 30.00M | 3.00M | 6.00M | 6.00M | 20.00M | 41.00M | 9.00M | -196.00M | -40.00M | | | 80.00M | 25.00M | -1.00M | 13.00M | 11.00M | 15.00M | 43.00M | 3.00M | 20.00M |
|
Asset Writedowns and Impairment
|
| 0.20M | -0.20M | 0.19M | 0.26M | 0.83M | 0.12M | 0.12M | -0.19M | -0.06M | 0.14M | 0.18M | -0.02M | -0.15M | 0.22M | 0.54M | -0.36M | 37.62M | 9.81M | | 3.79M | 0.40M | 0.96M | | | 0.04M | 160.76M | | | | | | | | | | 4.00M | 94.00M | 4.00M | | | 66.00M | 10.00M | 118.00M | | 184.00M | 13.00M | | | 151.00M |
|
Cash from Operations
|
| -3.31M | 6.34M | 0.47M | 13.60M | 11.19M | -8.50M | 27.66M | 1.37M | 36.19M | 10.85M | 37.80M | 23.59M | 23.12M | 5.18M | -2.14M | 68.59M | 58.26M | 78.01M | 70.50M | 114.94M | 59.55M | 65.44M | 62.42M | 132.14M | 53.00M | 30.00M | -111.00M | -122.00M | -358.00M | 61.00M | 611.00M | 302.00M | 225.00M | -246.00M | 362.00M | 353.00M | 524.00M | 174.00M | 779.00M | 348.00M | 508.00M | 80.00M | 454.00M | 232.00M | 309.00M | 218.00M | 462.00M | 318.00M | 304.00M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 99.53M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.43M | -0.28M | 0.68M | 0.66M | 1.03M | 0.63M | 0.85M | 0.84M | | | | | | | | | 14.00M | 12.00M | 15.00M | 16.00M | 14.00M | 6.00M | 7.00M | 6.00M | 2.00M | 11.00M | 6.00M | 6.00M | 4.00M | 8.00M |
|
Amortization of Deferred Charges
|
0.20M | 0.21M | 0.21M | 0.21M | 0.20M | -2.50M | -2.52M | -2.52M | -0.21M | 0.89M | 0.85M | 0.91M | 0.90M | 0.89M | 0.90M | 2.20M | 2.00M | 1.30M | 1.30M | 1.20M | 1.20M | 2.20M | 1.90M | 1.90M | 1.90M | 2.30M | 1.60M | 1.60M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 4.03M | 4.19M | 4.09M | 5.51M | 14.86M | 14.47M | 14.03M | 13.95M | 14.47M | 16.20M | 15.58M | 15.81M | 15.85M | 15.60M | 24.91M | 29.12M | 36.26M | 31.53M | 31.91M | 35.76M | 57.80M | 57.76M | 56.53M | 52.59M | 55.12M | 50.43M | 48.94M | | | | | | | | 306.00M | 304.00M | 295.00M | 300.00M | 323.00M | 320.00M | 318.00M | 327.00M | 326.00M | 326.00M | 345.00M | 357.00M | 364.00M | 352.00M | 344.00M |
|
Change in Receivables
|
| -0.42M | 0.03M | 0.90M | -0.37M | -0.92M | -1.44M | 3.16M | 0.41M | -5.09M | -0.30M | 5.17M | 2.52M | -2.51M | -5.65M | 1.61M | 10.97M | 12.17M | -9.49M | 1.98M | 7.95M | -6.44M | 3.93M | -0.15M | -13.93M | 5.15M | -8.60M | 2.21M | | | | | | | | | 35.00M | 80.00M | -40.00M | 17.00M | 40.00M | 65.00M | -47.00M | 5.00M | -67.00M | 23.00M | -20.00M | 57.00M | -46.00M | 62.00M |
|
Change in Inventory
|
| -0.11M | 0.09M | 0.06M | -0.02M | -0.12M | -0.09M | -0.20M | 0.21M | 0.14M | -0.42M | 0.38M | -0.22M | -0.42M | 0.25M | 0.38M | -0.65M | -0.09M | 0.15M | -0.35M | -0.18M | -0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| -0.48M | 0.10M | -0.73M | 1.68M | 0.77M | -2.65M | 1.22M | 2.08M | -0.46M | 3.59M | -1.18M | 1.32M | -0.55M | -5.55M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -3.82M | 3.62M | -3.08M | 5.21M | 12.30M | -12.50M | 13.48M | -21.58M | 6.48M | -7.26M | 4.89M | -4.90M | 0.92M | -10.01M | 22.02M | -9.23M | -9.92M | -15.23M | 3.91M | 16.23M | -21.91M | -8.18M | -21.57M | 6.98M | 53.77M | -27.14M | -11.18M | | | | | | | | | -113.00M | 153.00M | -263.00M | 315.00M | -187.00M | 145.00M | -247.00M | 33.00M | -254.00M | -32.00M | -113.00M | 174.00M | -100.00M | 21.00M |
|
Change in Taxes
|
| | | | | | 0.29M | -0.42M | 0.10M | -0.10M | 0.13M | 6.92M | | | 0.07M | -38.07M | 36.73M | 0.80M | 4.20M | | | 2.60M | -26.40M | 17.76M | -21.68M | 8.32M | 20.83M | -19.54M | | | | | | | | | -3.00M | -3.00M | -1.00M | -11.00M | -12.00M | -3.00M | -3.00M | -17.00M | -17.00M | -11.00M | | -58.00M | -3.00M | -20.00M |
|
Other Working Capital Changes
|
| -0.65M | 0.21M | -0.36M | -1.03M | -1.33M | -0.81M | 2.05M | -0.92M | -2.40M | 1.16M | 1.67M | 2.65M | -4.49M | 1.42M | 2.99M | -6.47M | 2.48M | -2.04M | 3.76M | -3.32M | 1.60M | -14.33M | 10.98M | -2.14M | -4.51M | -0.59M | 11.22M | | | | | | | | | 13.00M | -28.00M | 21.00M | -9.00M | -23.00M | -28.00M | 27.00M | -1.00M | 9.00M | -22.00M | 49.00M | -2.00M | 2.00M | |
|
Capital Expenditures
|
| 2.00M | 0.50M | 1.41M | 2.65M | 6.00M | 7.50M | 10.37M | 6.55M | 12.35M | 10.62M | 9.72M | 12.60M | 10.22M | 6.21M | 23.62M | 23.11M | 30.23M | 21.27M | 33.91M | 33.90M | 57.92M | 38.36M | 58.75M | 37.89M | 36.00M | 23.00M | 18.00M | 54.00M | 69.00M | 65.00M | 112.00M | 136.00M | 207.00M | 210.00M | 261.00M | 246.00M | 235.00M | 272.00M | 301.00M | 322.00M | 369.00M | 264.00M | 329.00M | 424.00M | 279.00M | 223.00M | 230.00M | 195.00M | 157.00M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.00M | | 0.00M | 0.15M | 0.09M | 1.46M | 0.01M | | 0.03M | | | | 0.15M | 0.69M | 0.08M | -0.92M | 167.94M | -0.34M | 1.39M | -169.00M | 10.00M | -10.00M | 231.00M | -214.00M | 26.00M | 434.00M | 249.00M | -665.00M | 27.00M | 6.00M | 3.00M | | 1.00M | | | -1.00M | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.00M | | | | 15.00M | | | | 15.00M | | | | | 3.00M |
|
Acquisitions
|
| | | | | -101.66M | | | | | | | | -0.30M | | | 0.00M | -0.00M | | | | -306.27M | | | | | | | 6,357.00M | 2,113.00M | | | -491.00M | 2,387.00M | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -2.00M | | -916.00M | -537.00M | -22.00M | -39.00M | -43.00M | 468.00M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | -0.02M | -0.17M | 0.40M | 0.17M | 0.01M | 0.10M | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -1.74M | -0.48M | -1.29M | 50.86M | -8.67M | -7.19M | -10.92M | -60.20M | -80.44M | -8.67M | -6.76M | -11.77M | -14.60M | -383.07M | -959.80M | -23.11M | -30.70M | -21.12M | -48.22M | -325.79M | -872.87M | 129.50M | -54.02M | -37.48M | 331.00M | -13.00M | -29.00M | -6200.00M | 142.00M | -25.00M | -1955.00M | 749.00M | -217.00M | -159.00M | -154.00M | -237.00M | -218.00M | -231.00M | -313.00M | -337.00M | -375.00M | -264.00M | -328.00M | -387.00M | 275.00M | -206.00M | -228.00M | 18.00M | -155.00M |
|
Other financing activities
|
| | | | | | | | | 0.60M | 0.19M | 0.27M | | 3.83M | 7.02M | 37.98M | 6.35M | 0.19M | 0.30M | 0.00M | 5.10M | 20.36M | 0.39M | 0.06M | 0.55M | -1.00M | | | 356.00M | -356.00M | | | | | | | | | | 77.00M | 23.00M | 16.00M | | | | | | | | |
|
Cash from Financing Activities
|
| -1.31M | -1.07M | -2.17M | -4.94M | -6.05M | -0.00M | -0.02M | 18.96M | 73.78M | -36.36M | -38.04M | -4.32M | 5.04M | 361.08M | 1,051.37M | -15.44M | -45.91M | -7.98M | -2.35M | 773.98M | 280.35M | -209.83M | -43.38M | -69.80M | -389.00M | 448.00M | 415.00M | 9,080.00M | 698.00M | -30.00M | -399.00M | 170.00M | -882.00M | -37.00M | -114.00M | -887.00M | -244.00M | -23.00M | -362.00M | -323.00M | -5.00M | -94.00M | -32.00M | 122.00M | -494.00M | -19.00M | -157.00M | -483.00M | -104.00M |
|
Dividends Paid - Common
|
| | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | | | 2.00M | | 14.00M | 2.00M | | 10.00M | 20.00M | 46.00M | 26.00M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 129.00M | 21.00M | -2.00M | 12.00M | 1.00M | -9.00M | -20.00M | | | | | | | | | | | | | | |
|
Change in Cash
|
| -6.35M | 4.79M | -2.99M | 59.52M | -3.52M | -15.69M | 16.71M | -39.88M | 29.53M | -34.18M | -6.99M | 7.50M | 13.56M | -16.81M | 89.43M | 30.04M | -18.36M | 48.91M | 19.93M | 563.13M | -532.97M | -14.88M | -34.98M | 24.87M | -5.00M | 465.00M | 275.00M | 2,758.00M | 565.00M | 23.00M | -2133.00M | 718.00M | -867.00M | -503.00M | 26.00M | -303.00M | 62.00M | -80.00M | 104.00M | -312.00M | 128.00M | -278.00M | 94.00M | -33.00M | 90.00M | -7.00M | 77.00M | -147.00M | 45.00M |
|
Free Cash Flow
|
| -5.30M | 5.84M | -0.95M | 10.95M | 5.20M | -15.99M | 17.29M | -5.18M | 23.84M | 0.23M | 28.08M | 10.99M | 12.90M | -1.02M | -25.76M | 45.48M | 28.02M | 56.74M | 36.59M | 81.04M | 1.63M | 27.08M | 3.66M | 94.26M | 17.00M | 7.00M | -129.00M | -176.00M | -427.00M | -4.00M | 499.00M | 166.00M | 18.00M | -456.00M | 101.00M | 107.00M | 289.00M | -98.00M | 478.00M | 26.00M | 139.00M | -184.00M | 125.00M | -192.00M | 30.00M | -5.00M | 232.00M | 123.00M | 147.00M |
|
Net Cash Flow
|
| -6.35M | 4.79M | -2.99M | 59.52M | -3.52M | -15.69M | 16.71M | -39.88M | 29.53M | -34.18M | -6.99M | 7.50M | 13.56M | -16.81M | 89.43M | 30.04M | -18.36M | 48.91M | 19.93M | 563.13M | -532.97M | -14.88M | -34.98M | 24.87M | -5.00M | 465.00M | 275.00M | 2,758.00M | 482.00M | 6.00M | -1743.00M | 1,221.00M | -874.00M | -442.00M | 94.00M | -771.00M | 62.00M | -80.00M | 104.00M | -312.00M | 128.00M | -278.00M | 94.00M | -33.00M | 90.00M | -7.00M | 77.00M | -147.00M | 45.00M |