|
Net Income
|
2.01M | 5.37M | 9.44M | 6.82M | 13.37M | 7.22M | 8.01M | 6.19M | 8.32M | 13.52M | 10.91M | 5.88M | 9.34M | 17.64M | 11.25M | 4.91M | 2.19M | 3.14M | 1.70M | -13.15M | -13.84M | -32.49M | -604.46M | -17.81M | -5.21M | -21.43M | 5.18M | -9.91M | -8.00M | -37.31M | -10.10M | -20.97M | -8.60M | -11.55M | -4.14M | -24.35M | -23.86M | -16.76M | -4.66M | -18.92M | -37.95M | -72.89M | -19.83M | 45.23M | -9.63M | 292.66M | -6.20M | -26.80M | -33.00M | -37.55M | -25.61M | -29.53M | -28.74M | -11.16M | -292.25M | -15.85M | -26.40M | -177.48M | -32.45M | -36.08M | 105.76M | -16.72M |
|
Depreciation and Depletion
|
| | | 1.57M | 1.48M | 1.55M | 1.67M | 1.97M | 2.16M | 2.15M | 2.16M | 2.18M | 2.25M | 2.55M | 2.76M | 3.04M | 3.46M | 3.83M | 4.41M | 4.71M | 4.69M | 5.91M | 5.67M | 6.00M | 6.21M | 6.18M | 5.95M | 5.87M | 6.40M | 6.50M | 6.79M | | | | | | | | | | | | | | | | | 5.82M | 5.03M | 5.14M | 5.11M | 5.31M | 5.29M | 5.08M | 5.61M | 4.96M | 4.91M | 4.64M | 4.49M | | | |
|
Share-based Compensation
|
| 0.27M | 0.35M | 0.39M | 0.85M | 0.59M | 0.81M | 1.18M | 1.30M | 1.18M | 1.46M | 2.22M | 3.12M | 3.12M | 5.09M | 7.28M | 8.36M | 8.10M | 9.05M | 10.33M | 9.72M | 8.80M | 5.88M | 11.67M | 7.23M | 9.51M | 2.89M | 7.13M | 7.32M | 6.63M | 6.18M | 7.13M | 6.61M | 7.35M | 8.17M | 6.71M | 6.89M | 5.63M | 4.37M | 6.31M | 7.29M | 3.02M | 1.10M | 11.05M | 19.53M | 13.41M | 11.16M | 12.66M | 7.40M | 11.45M | 10.91M | 10.29M | 7.99M | -3.14M | 8.36M | 8.25M | 5.42M | 3.67M | 1.12M | 4.17M | -3.56M | 1.20M |
|
Deferred Taxes
|
| 0.25M | -1.45M | 0.34M | -5.81M | 0.64M | -0.31M | 0.63M | 0.67M | 1.64M | -2.07M | -3.54M | -0.94M | 0.21M | -5.62M | -7.61M | -5.64M | -5.86M | -5.44M | -10.25M | -4.52M | -7.20M | 16.72M | -1.09M | -1.11M | -3.26M | -1.10M | -1.07M | -0.51M | 3.25M | -7.24M | -0.90M | -1.39M | -0.84M | 0.14M | -0.50M | -0.35M | -0.49M | -2.01M | -0.11M | -0.56M | 0.67M | -1.21M | -8.89M | -0.12M | -0.37M | -2.30M | 0.47M | 0.16M | 1.04M | -4.18M | -0.26M | 0.26M | 0.14M | -2.55M | 0.71M | -0.26M | | -1.40M | 1.65M | -4.78M | 1.97M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | 0.66M | | | 0.30M | 0.63M | | | 0.56M | 1.15M | | | | 1.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.00M | 0.51M | 0.26M | 0.19M | 0.55M | 4.30M | 0.14M | 0.98M | 0.98M | 36.24M | 0.74M | 0.86M | 2.50M | 1.54M | 2.41M | 7.19M | 3.06M | 2.95M | 1.71M | 6.84M | 2.98M | 0.98M | 1.71M | 4.23M | 2.11M | 3.00M | 1.09M | 2.28M | 1.35M | 1.62M | 2.33M | 1.59M | 3.19M | 1.84M | 4.86M | 1.88M | 2.25M | 1.74M | 1.83M | 1.99M | 1.21M | -10.31M | 39.40M | -2.16M | 314.74M | -1.14M | 10.05M | -0.01M | 0.15M | 0.67M | 2.12M | 2.45M | 0.25M | 0.40M | 1.81M | 1.87M | 0.89M | 0.96M | 1.82M | 124.00M | 0.43M |
|
Asset Writedowns and Impairment
|
| -0.28M | 0.22M | 0.47M | 0.09M | 0.37M | 0.80M | 0.33M | 0.57M | 1.47M | 0.67M | 0.60M | | 2.65M | 1.71M | 1.34M | 1.80M | 1.25M | 4.30M | 2.88M | 2.25M | -1.01M | 18.62M | 2.39M | 0.29M | 10.72M | 0.33M | 0.15M | 0.01M | 1.13M | 11.59M | 1.41M | | 1.11M | -0.52M | 0.22M | 1.51M | | | 1.10M | 10.89M | 10.89M | 1.41M | -0.14M | 1.24M | | -4.01M | 1.08M | -0.03M | 1.32M | 1.74M | 2.93M | 1.62M | 13.60M | 289.84M | 4.26M | 1.91M | 143.73M | 1.23M | 1.31M | 0.82M | |
|
Non-cash Items
|
| | 1.55M | | | | 1.08M | | | | | | | | | | | | | | | | | | 0.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 11.03M | 13.37M | 0.29M | 5.94M | 12.55M | 8.88M | 15.83M | 5.55M | 22.63M | 7.52M | 6.45M | -3.05M | 25.13M | -3.34M | 0.31M | 19.02M | 8.57M | 23.21M | -0.94M | -5.42M | -4.25M | 7.78M | 18.12M | 12.92M | 7.20M | 19.24M | 19.39M | -0.81M | -0.90M | 8.45M | -1.54M | 10.71M | -12.10M | 7.73M | -15.16M | 18.71M | 6.53M | 21.50M | -2.29M | -18.73M | -11.63M | 12.53M | 28.45M | 13.52M | 20.68M | -14.51M | -15.12M | -23.09M | -14.24M | -17.57M | -27.72M | -18.55M | -25.62M | -8.80M | -25.55M | -10.76M | -0.80M | -7.78M | -33.79M | -25.84M | -13.50M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | -1.71M | 4.80M | 1.57M | 1.90M | 2.12M | 2.53M | 2.71M | 2.73M | 2.26M | 2.38M | 2.50M | 2.37M | | 5.01M |
|
Depreciation & Amortization (CF)
|
| 1.93M | 2.17M | 2.41M | 2.59M | 2.40M | 3.69M | 5.39M | 5.29M | 5.13M | 5.42M | 5.99M | 7.34M | 8.76M | 8.36M | 12.49M | 11.90M | 15.17M | 15.62M | 19.47M | 22.43M | 22.01M | 19.16M | 15.09M | 15.35M | 15.30M | 14.80M | 14.97M | 15.60M | 15.57M | 15.89M | 15.19M | 14.76M | 15.04M | 14.31M | 13.14M | 13.43M | 12.73M | 11.09M | 11.69M | 11.37M | 11.77M | 9.77M | 9.10M | 8.79M | 8.40M | 8.33M | 9.15M | 9.05M | 10.07M | 7.77M | 9.22M | 9.22M | 8.61M | 6.36M | 7.27M | 7.50M | 13.00M | 5.54M | 5.71M | 5.20M | 5.37M |
|
Change in Receivables
|
| 0.17M | 7.30M | -0.47M | 2.17M | 0.87M | 9.52M | 1.25M | 3.73M | 6.29M | 7.98M | 8.79M | 18.02M | -0.84M | 17.72M | 11.40M | -4.39M | 33.33M | 15.63M | -17.99M | -7.91M | -11.53M | 16.89M | -21.54M | -8.83M | -5.98M | 10.10M | -5.67M | 0.12M | -5.23M | 6.79M | 3.77M | -0.39M | -1.88M | -2.11M | 2.93M | -14.14M | -1.08M | -2.78M | -1.57M | -11.07M | -0.03M | 18.72M | -15.94M | 3.46M | 14.63M | 9.76M | -3.17M | 9.35M | -4.66M | -9.66M | 0.21M | 2.39M | 9.11M | -5.52M | 2.39M | -4.83M | -0.16M | 8.97M | 1.23M | -10.62M | -8.89M |
|
Change in Inventory
|
| -2.30M | 3.53M | 2.35M | 1.54M | 1.10M | -2.39M | 4.10M | 5.36M | 1.13M | 1.64M | 3.32M | 6.58M | 11.85M | 13.48M | 13.03M | 5.39M | 21.68M | -7.01M | 20.77M | 13.35M | 6.87M | -3.77M | 7.98M | 8.17M | 10.08M | -5.58M | 4.12M | 5.65M | 4.19M | 3.76M | 5.57M | 9.37M | 14.56M | 4.53M | 5.19M | -2.07M | -9.61M | -11.97M | 2.69M | 21.85M | -0.56M | -14.09M | -2.70M | -6.43M | 2.04M | -0.77M | 8.82M | 7.79M | 13.73M | 20.74M | 12.33M | 12.14M | -1.36M | -2.55M | -0.03M | -0.45M | -5.49M | -9.79M | 1.87M | 9.27M | 4.34M |
|
Change in Account Payables
|
| -3.41M | 11.74M | -7.45M | 3.69M | -1.03M | 1.32M | 2.31M | 1.81M | -8.60M | 4.25M | -0.76M | 1.01M | 6.19M | 1.18M | 4.27M | 8.72M | -1.06M | 11.56M | -5.82M | 1.99M | -15.83M | -0.39M | -5.96M | 1.43M | -5.41M | 4.96M | -0.69M | 5.03M | -0.88M | 8.98M | -0.65M | 3.41M | 3.50M | 5.30M | -11.99M | 4.43M | -5.33M | -3.96M | 6.62M | -4.15M | -11.64M | 2.51M | 1.67M | 1.76M | 12.09M | 11.64M | 0.28M | 5.89M | -7.83M | -2.12M | -2.95M | 7.33M | -12.10M | 2.19M | -8.71M | 1.32M | 0.19M | 1.39M | -2.80M | -5.34M | 3.30M |
|
Change in Accured Expenses
|
| 1.99M | 0.61M | 1.01M | -4.39M | 3.41M | -2.53M | 4.31M | -4.18M | 14.17M | -6.73M | 1.12M | -3.86M | 2.67M | -6.42M | 8.27M | -11.30M | 11.28M | 7.15M | -4.37M | -7.02M | 6.04M | -4.97M | -4.06M | -0.27M | -6.51M | 3.17M | 12.40M | -19.13M | 4.86M | 52.20M | 2.58M | 12.36M | -60.25M | -11.90M | -5.53M | 3.20M | 3.53M | -2.54M | -5.74M | 9.38M | 2.67M | 21.98M | -17.49M | -5.53M | 13.16M | -2.53M | -8.68M | 10.30M | 10.77M | -1.69M | -6.99M | 0.16M | -9.23M | 3.13M | -1.02M | -6.31M | -2.52M | 3.66M | -4.14M | 9.15M | -7.65M |
|
Other Working Capital Changes
|
| 2.64M | 0.21M | 1.07M | -0.12M | -2.06M | 1.96M | 0.42M | 0.29M | -2.06M | 0.01M | 1.85M | 2.22M | 0.63M | 2.83M | 7.38M | -0.74M | -30.77M | 1.82M | 2.78M | 10.55M | -3.20M | -27.04M | 11.02M | -2.82M | -11.93M | 7.62M | 5.25M | -2.91M | 3.64M | 43.85M | 3.67M | 3.07M | -48.33M | 0.67M | -2.91M | 0.47M | -2.48M | -4.23M | 14.30M | 5.68M | -4.60M | 0.84M | -8.72M | 5.49M | -2.11M | 13.44M | 2.68M | 0.30M | 1.90M | -13.11M | 4.15M | 0.41M | 7.94M | 0.50M | 4.41M | 1.85M | 2.35M | -15.65M | 5.31M | 1.05M | 5.29M |
|
Capital Expenditures
|
| 0.58M | 0.26M | 0.47M | 0.50M | 1.32M | 0.57M | 0.76M | 0.80M | 0.35M | 1.32M | 2.29M | 1.46M | 1.98M | 1.24M | 3.55M | 5.41M | 7.82M | 5.94M | 3.69M | 8.50M | 5.87M | 4.33M | 4.25M | 3.35M | 4.42M | 4.55M | 5.62M | 5.62M | 9.83M | 9.81M | 10.76M | 7.33M | 10.23M | 12.37M | 8.84M | 5.52M | 3.91M | 5.72M | 4.37M | 2.80M | 3.85M | 2.63M | 3.88M | 4.33M | 6.61M | 3.98M | 4.08M | 6.29M | 6.69M | 3.85M | 9.03M | 4.52M | 7.45M | 6.19M | 3.19M | 3.96M | 3.65M | 5.32M | 2.79M | 2.95M | 2.25M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.00M | 1.88M | | | | | | | | | | | | | | | 0.02M | 0.25M | | 0.00M | | 0.01M | | 0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| 0.05M | 0.06M | 0.07M | 0.14M | 0.09M | 0.03M | 0.23M | 0.16M | 0.15M | 0.19M | 0.18M | 1.14M | 0.19M | 0.15M | 0.21M | 0.17M | 0.17M | 0.21M | 0.20M | 0.36M | 0.16M | 0.19M | 0.23M | 0.56M | | 0.34M | 0.28M | 0.29M | 0.30M | 0.28M | 0.23M | 0.29M | 0.22M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| 3.49M | 10.11M | 22.12M | 5.85M | 16.86M | 47.85M | 134.92M | 12.59M | 0.77M | 35.42M | 52.95M | 33.25M | 26.87M | 49.25M | 2.00M | 51.53M | 190.76M | 101.07M | 77.98M | 13.81M | | | | | | | 34.29M | | 2.25M | -2.25M | | | | | | | | | | | | | | 10.91M | 0.02M | 128.75M | 9.34M | 73.98M | 1.39M | 18.99M | | 15.65M | 13.59M | -0.09M | | 2.45M | | 0.55M | 0.55M | 0.35M | 2.50M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | 1.62M | | 0.55M | | | 1.00M | 54.75M | | 372.92M | -6.18M | | | | 0.33M | | | | 0.19M | 0.00M | 0.09M | | | | 119.40M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.17M | 34.87M | 71.01M | 88.26M | 176.86M | 2.93M | 1.14M | | | | | | | | |
|
Cash from Investing Activities
|
| -4.12M | -10.43M | -22.67M | -6.50M | -18.27M | -48.28M | -135.90M | -13.55M | -1.26M | -36.94M | -55.42M | -35.46M | -31.64M | -51.24M | -5.86M | -57.31M | -198.75M | -113.52M | -82.48M | -23.82M | -8.03M | -6.52M | -4.48M | -4.91M | -4.42M | -8.08M | -40.17M | -7.32M | -13.08M | -10.09M | -10.99M | -7.62M | -10.94M | -12.28M | -11.37M | -5.37M | -4.14M | -3.48M | -4.10M | -2.99M | -2.88M | -1.77M | 50.56M | -15.24M | 364.32M | -139.09M | -373.21M | -63.88M | 62.97M | 65.76M | 167.83M | -17.24M | -19.90M | -5.91M | -3.19M | -6.32M | -3.65M | -5.87M | -3.41M | 116.34M | -4.66M |
|
Other financing activities
|
| | | -0.00M | -0.21M | 0.02M | 3.78M | 1.18M | -1.18M | 31.05M | 1.46M | 4.30M | 5.10M | 6.51M | 10.12M | 5.45M | 0.92M | 0.50M | 25.92M | 0.45M | 0.10M | -0.08M | 34.27M | 11.67M | 7.23M | 9.51M | 2.89M | 7.13M | 7.32M | 6.63M | 6.18M | | | | | -0.78M | -1.12M | 0.77M | -0.21M | 0.30M | | | | -0.20M | -0.23M | -0.00M | 13.89M | -0.17M | -0.16M | -0.16M | -0.17M | -0.18M | -0.18M | -0.10M | -0.18M | -0.33M | -0.33M | 87.88M | -88.60M | -0.36M | 3.79M | |
|
Cash from Financing Activities
|
| -0.03M | 0.94M | 55.46M | 8.55M | 0.06M | 145.90M | 0.75M | 106.98M | 3.62M | 1.29M | 4.39M | 277.26M | 3.08M | 13.98M | 5.89M | 301.58M | 0.42M | 0.70M | 0.63M | 0.33M | -0.54M | -2.58M | -1.07M | -0.76M | -0.46M | -1.63M | -4.41M | -1.05M | -2.53M | -1.19M | -3.64M | -1.18M | -4.08M | 23.17M | 73.74M | -20.64M | -23.27M | -13.63M | -11.27M | -28.50M | 23.50M | -3.21M | -28.34M | -4.11M | -3.76M | 442.00M | -12.52M | -0.17M | -0.29M | -0.83M | -2.29M | -2.63M | -0.29M | -101.25M | -89.19M | -1.19M | -0.37M | -0.52M | -0.65M | -96.69M | -1.00M |
|
Dividends Paid - Common
|
| | | | | | | | | | | 0.18M | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | | | 2.30M | 2.30M | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 1.05M | -0.34M | 0.40M | 0.18M | -0.73M | 0.00M | 0.24M | -0.51M | 0.44M | 0.06M | -0.73M | -0.03M | -0.46M | 1.56M | 0.05M | 0.27M | -3.17M | -2.86M | -2.18M | 0.23M | -0.95M | -0.48M | 1.56M | -0.78M | 0.79M | -3.94M | 1.93M | 1.68M | 0.67M | 1.03M | 1.44M | -3.94M | 0.09M | -0.73M | 0.06M | 0.46M | -1.92M | 1.69M | -3.24M | 1.39M | 2.38M | 0.90M | -2.43M | 5.34M | -10.64M | -1.51M | 0.46M | -2.51M | -5.86M | 2.11M | 0.11M | 0.53M | 0.92M | 1.96M | -1.58M | -1.05M | 2.10M | -4.52M | 1.18M | 3.93M | -0.55M |
|
Change in Cash
|
| 7.93M | 3.54M | 33.48M | 8.18M | -6.39M | 106.50M | -119.09M | 98.47M | 25.43M | -28.07M | -45.32M | 238.71M | -3.90M | -39.04M | 0.39M | 263.56M | -192.93M | -92.47M | -84.97M | -28.68M | -13.76M | -1.81M | 14.13M | 6.47M | 3.11M | 5.59M | -23.27M | -7.50M | -15.85M | -1.80M | -14.73M | -2.03M | -27.04M | 17.89M | 47.26M | -6.84M | -22.79M | 6.07M | -20.89M | -48.83M | 11.37M | 8.45M | 48.24M | -0.49M | 370.60M | 286.90M | -400.39M | -89.64M | 42.57M | 49.46M | 137.93M | -37.89M | -44.90M | -114.01M | -119.50M | -19.33M | -2.71M | -18.69M | -36.67M | -2.27M | -19.71M |
|
Beginning Cash Balance
|
25.88M | 25.88M | 33.81M | 37.35M | 70.83M | 79.01M | 72.62M | 179.12M | 60.03M | 158.50M | 183.93M | 155.86M | 110.54M | 349.25M | 345.36M | 306.32M | 306.70M | 570.26M | 377.33M | 284.86M | 199.90M | 171.22M | 157.45M | 155.64M | 169.77M | 176.25M | 179.36M | 184.93M | 161.49M | 154.18M | 138.15M | 136.34M | 121.34M | 119.13M | 92.11M | 110.00M | 157.24M | 150.41M | 127.59M | 133.67M | 112.75M | 63.89M | 66.56M | 84.19M | 132.33M | 132.16M | 502.75M | 789.66M | 388.48M | 298.72M | 338.67M | 387.97M | 528.33M | 490.45M | 445.53M | 331.54M | 212.06M | 192.72M | 190.02M | 171.71M | 118.62M | 115.25M |
|
Free Cash Flow
|
| 10.45M | 13.11M | -0.19M | 5.44M | 11.23M | 8.30M | 15.07M | 4.75M | 22.28M | 6.20M | 4.15M | -4.51M | 23.15M | -4.58M | -3.24M | 13.61M | 0.75M | 17.27M | -4.63M | -13.92M | -10.12M | 3.44M | 13.87M | 9.57M | 2.78M | 14.69M | 13.77M | -6.43M | -10.73M | -1.36M | -12.30M | 3.38M | -22.33M | -4.64M | -24.00M | 13.19M | 2.62M | 15.78M | -6.65M | -21.53M | -15.48M | 9.90M | 24.57M | 9.20M | 14.07M | -18.48M | -19.20M | -29.38M | -20.93M | -21.42M | -36.75M | -23.07M | -33.07M | -14.99M | -28.73M | -14.72M | -4.45M | -13.10M | -36.58M | -28.79M | -15.75M |
|
Net Cash Flow
|
| 6.88M | 3.88M | 33.08M | 8.00M | -5.66M | 106.50M | -119.33M | 98.99M | 24.99M | -28.13M | -44.58M | 238.74M | -3.44M | -40.60M | 0.34M | 263.29M | -189.76M | -89.61M | -82.79M | -28.91M | -12.82M | -1.33M | 12.57M | 7.25M | 2.32M | 9.53M | -25.19M | -9.18M | -16.52M | -2.83M | -16.17M | 1.91M | -27.13M | 18.62M | 47.20M | -7.30M | -20.88M | 4.38M | -17.65M | -50.22M | 8.99M | 7.55M | 50.68M | -5.82M | 381.23M | 288.41M | -400.85M | -87.13M | 48.44M | 47.35M | 137.81M | -38.42M | -45.81M | -115.96M | -117.92M | -18.27M | -4.82M | -14.17M | -37.85M | -6.19M | -19.16M |