|
Net Income
|
2.50M | 8.41M | 12.90M | 23.16M | 17.80M | 23.03M | 26.55M | 33.76M | 27.03M | 33.50M | 28.29M | 36.86M | 45.32M | 45.56M | 43.01M | 38.68M | 37.71M | 40.42M | 41.15M | 52.39M | 12.81M | 49.12M | 56.55M | 49.33M | 26.53M | 47.93M | 39.77M | 38.21M | 5.91M | 44.62M | 42.79M | 37.09M | 33.72M | 48.32M | 43.15M | -25.78M | 54.14M | 46.02M | 47.45M | 48.61M | 18.55M | 48.64M | 62.70M | 27.30M | -1.52M | 35.18M | 35.73M | 38.62M | 33.84M | 43.93M | 35.63M | 36.26M | 28.09M | 30.98M | 34.47M | 44.41M | 65.95M | 66.80M | 65.23M | 76.16M | 60.91M | 70.11M | 82.27M | 114.81M | 96.55M | 57.46M | 68.43M | 90.37M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.20M | 18.15M | | | 21.33M |
|
Share-based Compensation
|
| 1.61M | 2.13M | 1.63M | 1.59M | 2.11M | 2.23M | 2.37M | 2.36M | 2.72M | 3.02M | 3.03M | 2.82M | 3.37M | 3.83M | 3.76M | 3.78M | 3.02M | 4.57M | 4.59M | 4.56M | 5.10M | 11.96M | 4.28M | 3.92M | 4.24M | 6.10M | 4.54M | 4.72M | 5.07M | 4.79M | 4.70M | 4.63M | 5.23M | 4.29M | 5.25M | 4.68M | 4.34M | 4.79M | 5.46M | 8.02M | 3.87M | 4.99M | 5.89M | 6.02M | 5.05M | 5.53M | 6.40M | 2.83M | 3.66M | 5.76M | 6.39M | 8.47M | 5.33M | 6.53M | 6.91M | 7.60M | 7.93M | 5.14M | 9.82M | 7.71M | 7.06M | 5.12M | 8.08M | 7.56M | 17.60M | 4.43M | 7.45M |
|
Deferred Taxes
|
| -0.18M | 0.29M | 0.49M | 6.39M | -0.07M | -0.38M | 0.01M | -2.63M | 0.05M | -0.00M | 0.13M | -3.40M | -0.71M | -0.20M | -0.23M | 2.81M | 0.15M | -0.01M | -25.09M | -24.81M | 0.06M | 22.21M | -0.32M | 9.94M | -4.35M | 1.03M | 0.07M | 2.50M | -0.20M | 1.48M | -1.96M | 2.14M | -0.24M | -0.20M | -6.78M | -13.09M | -0.20M | 1.02M | -1.05M | -6.23M | 0.04M | -21.01M | 0.03M | 4.46M | -0.05M | -1.77M | 0.04M | -7.21M | 0.14M | -0.04M | -0.13M | 1.14M | 0.02M | -0.15M | -0.59M | -14.52M | 0.04M | 0.00M | -0.30M | -29.09M | 0.03M | 0.08M | -0.05M | -31.99M | -0.04M | -0.03M | -0.05M |
|
Gains from Sales and Divestitures
|
| | | | | 0.17M | | -0.08M | | 0.24M | 0.70M | -0.01M | 0.26M | 0.11M | -0.03M | -0.20M | 0.24M | 0.33M | -0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.53M | -0.14M | 0.30M | 6.44M | -3.53M | 0.65M | 0.51M | 1.58M | 2.91M | 0.79M | 0.22M | -1.76M | 3.18M | 3.18M | 3.18M | 2.45M | | | | 0.10M | 0.02M | -2.02M | | 14.68M | 4.35M | | | 10.86M | 0.06M | -0.01M | -0.04M | 7.44M | -0.00M | 0.01M | -0.08M | 7.56M | 0.01M | 0.07M | 0.08M | 3.47M | -0.02M | 0.14M | -0.52M | 6.80M | -0.07M | -0.08M | -4.64M | 9.95M | -0.00M | 0.04M | 0.49M | 8.62M | 0.04M | -43.42M | | | -0.04M | -0.12M | -0.49M | 9.81M | 0.01M | 7.97M | | 0.00M | -0.03M | 8.23M | 0.07M |
|
Asset Writedowns and Impairment
|
| 0.78M | 1.49M | 0.30M | 0.14M | 0.15M | 0.37M | 1.34M | -0.35M | 0.60M | 1.15M | -0.43M | 0.07M | | | | 1.00M | | | | 0.18M | | | | 23.95M | | | | | 6.30M | | | 5.92M | | | | 0.82M | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | 0.05M | | | 5.30M | 6.20M | 0.36M | 0.18M | 0.10M | 2.71M | | 0.33M | 0.07M | 3.40M | 0.72M | 3.26M | -2.55M | | | 0.21M | | 3.53M | 1.07M | | 3.42M | 21.81M | 0.80M | 9.17M | 0.06M | 0.96M | 0.47M | 1.28M | 5.54M | 2.94M | 2.14M | 1.61M | 0.17M | 2.58M | 7.45M | 1.64M | -0.72M | 0.56M | 3.34M | 0.80M | 17.36M | 2.72M | 0.12M | 0.13M | 0.10M | 1.63M | -0.63M | 0.01M | 2.60M |
|
Non-cash Items
|
| | | | 19.19M | | | | 17.13M | | | | 8.88M | | | | 0.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 62.76M | 18.62M | 28.77M | 26.45M | -12.74M | 19.81M | 37.84M | 31.55M | 17.00M | 10.22M | 92.76M | 84.21M | 24.21M | 54.55M | 56.73M | 108.90M | 34.39M | 56.78M | 7.87M | 94.57M | 41.82M | 8.74M | 82.35M | 61.56M | 82.33M | 92.29M | 58.09M | 74.86M | 67.56M | 46.32M | 52.83M | 79.32M | 21.62M | 23.84M | 84.44M | 81.15M | 25.58M | 58.46M | 82.39M | 31.43M | 30.38M | 74.68M | 70.77M | 77.57M | 116.56M | 100.71M | 54.83M | 86.28M | -48.14M | -17.43M | -12.46M | 12.45M | -71.89M | 1.59M | 206.14M | 144.09M | 74.95M | 110.78M | 134.52M | 136.78M | 10.40M | 33.65M | 81.06M | 135.19M | 0.97M | 218.05M | 184.59M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | 5.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | 38.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 10.55M | 11.11M | 11.68M | 11.50M | 11.18M | 11.27M | 10.78M | 11.17M | 12.12M | 12.13M | 12.77M | 13.34M | 12.45M | 12.62M | 12.71M | 12.72M | 12.61M | 12.71M | 13.58M | 15.07M | 14.29M | 14.07M | 13.76M | 14.92M | 13.62M | 14.24M | 14.06M | 14.08M | 13.77M | 13.37M | 13.33M | 13.48M | 13.20M | 13.43M | 13.70M | 14.00M | 13.70M | 13.61M | 15.21M | 20.84M | 20.73M | 20.33M | 24.73M | 21.56M | 23.66M | 23.40M | 23.13M | 23.89M | 24.43M | 23.91M | 23.98M | 23.56M | 23.62M | 22.78M | 22.59M | 22.16M | 22.69M | 22.52M | 23.09M | 23.72M | 23.55M | 25.21M | 25.62M | 26.50M | 26.89M | 28.00M | 29.68M |
|
Change in Receivables
|
| -37.18M | 11.43M | 20.20M | 12.86M | -18.91M | 47.84M | 6.77M | 26.19M | -0.98M | 25.93M | -31.61M | -0.44M | 22.84M | -11.31M | -12.38M | -4.57M | 21.39M | -5.89M | 31.04M | 23.59M | -3.26M | 20.68M | -40.98M | 36.81M | -21.45M | -19.45M | -13.07M | 22.83M | -29.04M | 7.86M | -1.67M | 36.38M | 3.89M | -6.30M | -10.57M | 45.23M | -3.28M | 4.84M | -23.42M | 15.89M | -2.10M | -24.67M | -32.02M | 32.29M | -92.75M | -13.83M | 35.50M | 62.36M | -24.83M | 8.92M | 56.18M | 88.69M | -5.54M | 23.95M | -141.81M | 55.84M | -73.20M | -20.17M | -46.14M | 30.88M | -12.18M | 21.51M | 14.88M | 57.59M | -50.22M | 6.57M | -97.09M |
|
Change in Inventory
|
| -5.67M | 10.34M | 12.96M | 5.82M | 32.40M | 9.81M | 8.42M | 16.61M | 15.75M | 5.72M | 1.43M | -3.25M | 0.19M | 13.89M | 3.94M | -17.10M | -13.08M | 8.98M | -1.67M | -2.37M | 24.42M | 15.88M | 11.75M | -41.90M | 5.92M | -1.12M | 0.91M | -17.37M | 22.12M | 19.09M | 14.68M | -13.10M | 18.28M | 32.81M | -6.70M | -6.31M | 20.34M | 1.35M | 14.75M | 10.17M | 18.94M | -7.25M | 13.20M | -15.51M | -14.85M | -6.23M | -6.99M | 3.89M | 46.31M | 79.17M | 38.27M | 49.09M | 81.45M | 56.87M | -2.42M | -39.49M | 10.96M | -21.49M | -16.87M | -48.23M | 16.48M | -4.08M | 7.17M | -20.91M | 33.49M | 15.17M | -10.55M |
|
Change in Account Payables
|
| 13.95M | 11.49M | 21.43M | 12.24M | -15.16M | 20.12M | 10.51M | 26.96M | -11.02M | 1.10M | 1.69M | -4.14M | -12.47M | -3.06M | -2.91M | 23.81M | -6.02M | -12.92M | -7.41M | 11.37M | 1.76M | 7.39M | -18.21M | -17.44M | 15.50M | -12.93M | -3.82M | 13.42M | -4.43M | -13.63M | 3.36M | 15.55M | -3.35M | 5.26M | -12.53M | 31.89M | -9.58M | 10.44M | -1.51M | 10.59M | -6.80M | -15.21M | -22.88M | 11.39M | -40.61M | -8.95M | 8.62M | 61.73M | -36.75M | 4.05M | 23.61M | 74.40M | -33.07M | 11.66M | -10.20M | 27.38M | -39.31M | -17.93M | 11.58M | 30.52M | -10.35M | -29.75M | 22.36M | 54.31M | -43.05M | 8.40M | -37.01M |
|
Change in Accured Expenses
|
| -11.73M | 1.73M | -0.12M | -0.67M | -12.52M | 7.84M | -4.84M | 19.33M | -6.70M | 0.52M | 0.83M | 18.85M | -8.62M | 6.06M | -4.82M | 10.37M | -7.90M | 8.13M | 10.98M | 79.12M | -19.47M | -48.44M | 2.36M | 1.40M | -7.72M | 16.36M | -6.14M | -7.24M | -5.29M | 25.91M | -6.77M | -4.52M | -15.17M | -17.20M | 121.59M | 4.74M | -13.48M | -7.15M | -2.89M | 8.62M | -16.27M | -2.30M | 3.84M | 2.09M | -18.57M | 15.62M | -11.29M | 46.60M | -50.31M | 2.30M | -10.22M | 19.66M | -24.97M | 15.53M | -7.71M | 22.90M | -46.65M | 1.84M | -82.05M | 118.60M | -64.25M | -19.71M | 49.18M | 89.17M | -38.45M | 17.05M | 30.58M |
|
Other Working Capital Changes
|
| 3.02M | 3.06M | -1.39M | -3.46M | 9.34M | -3.22M | 0.11M | 9.43M | 2.67M | 8.28M | -5.36M | -14.42M | -3.14M | 1.28M | 7.61M | 10.01M | 1.25M | -2.56M | 17.03M | -8.05M | -1.63M | 5.54M | 1.95M | 13.14M | -2.15M | -1.19M | 1.69M | -3.10M | 2.89M | 8.11M | 0.55M | -15.27M | 4.16M | 1.23M | -4.14M | -15.71M | -0.49M | 4.73M | 8.27M | 7.69M | 7.03M | 11.18M | -11.24M | 10.53M | -2.67M | -4.70M | -7.68M | -12.24M | 15.60M | 3.37M | -0.62M | 13.70M | 5.46M | 12.08M | -9.22M | -32.01M | 4.09M | 9.80M | -10.29M | 109.10M | 9.89M | 16.31M | 119.27M | 74.54M | 38.87M | -108.36M | 40.00M |
|
Capital Expenditures
|
| 9.96M | 9.84M | 10.87M | 14.45M | 10.87M | 13.38M | 16.95M | 18.74M | 11.67M | 12.48M | 10.88M | 13.91M | 16.06M | 10.61M | 10.95M | 17.66M | 12.83M | 11.91M | 24.12M | 13.14M | 14.76M | 12.75M | 19.67M | 16.44M | 19.67M | 13.85M | 12.18M | 10.19M | 7.49M | 13.23M | 15.29M | 14.06M | 13.10M | 13.54M | 16.45M | 26.75M | 15.54M | 19.96M | 17.17M | 17.70M | 17.32M | 26.06M | 17.56M | 40.49M | 26.33M | 13.57M | 13.84M | 16.28M | 16.43M | 18.19M | 17.73M | 21.69M | 23.01M | 16.64M | 17.86M | 31.26M | 16.09M | 19.76M | 23.15M | 27.43M | 36.14M | 30.35M | 24.28M | 30.27M | 33.02M | 20.90M | 13.32M |
|
Sales of Property, Plant and Equipment
|
| 1.19M | -0.01M | -0.05M | -0.02M | | 0.05M | 0.31M | 0.12M | 0.04M | 0.03M | 0.02M | -0.02M | 0.01M | 0.07M | 0.02M | 0.08M | 1.13M | 0.14M | 0.11M | 0.14M | 0.03M | 0.07M | 0.07M | 1.83M | 9.18M | | | | 0.08M | 0.11M | 0.37M | 0.06M | 0.06M | 0.18M | 0.15M | 0.07M | 0.01M | 0.18M | 0.36M | 0.55M | 0.04M | 2.60M | 0.07M | -0.69M | 0.05M | 0.03M | 0.06M | 0.03M | 0.05M | 0.08M | 1.30M | 0.11M | 0.14M | 0.24M | 0.08M | 0.13M | 0.04M | 1.96M | 0.03M | 0.19M | 0.01M | 0.08M | 0.01M | 1.78M | 4.16M | 0.03M | -0.02M |
|
Acquisitions
|
| | 4.16M | 18.56M | 10.53M | 1.20M | 0.30M | -0.10M | 30.80M | | | 19.94M | 2.51M | | | | | | | 145.34M | 25.33M | | | | | -0.94M | 40.02M | | -3.64M | 12.39M | | | | 2.96M | | | 0.02M | | | 650.00M | 4.61M | | | | | | | | | | | | | | | | | 8.27M | | | | | 205.28M | 0.75M | 0.35M | 12.56M | 0.10M | 0.01M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -8.77M | -14.01M | -29.47M | -25.00M | -12.07M | -13.63M | -16.55M | -49.42M | -11.63M | -13.56M | -30.79M | -16.44M | -16.05M | -10.54M | -10.93M | -17.58M | -11.70M | -12.63M | -169.35M | -38.33M | -14.73M | -10.68M | -19.60M | -14.61M | -11.37M | -51.27M | -12.09M | -6.19M | -19.80M | -13.11M | -14.92M | -14.00M | -16.00M | -13.36M | -16.29M | -26.70M | -15.53M | -19.78M | -666.81M | -21.76M | -17.27M | -23.46M | -193.63M | -40.46M | -26.28M | -13.54M | -8.97M | -16.25M | -13.12M | -18.10M | -16.43M | -21.58M | -22.88M | 26.98M | -17.78M | -31.13M | -24.32M | -17.80M | -23.12M | -27.24M | -46.98M | -235.54M | -25.02M | -28.85M | -41.41M | -20.98M | -13.35M |
|
Other financing activities
|
| 0.41M | 0.74M | 0.15M | 0.99M | 3.08M | 0.20M | 3.98M | -1.18M | 2.92M | 0.18M | 0.11M | -1.44M | 2.16M | 2.81M | | -3.61M | 4.61M | | | -3.00M | 0.60M | 2.44M | 0.31M | 0.73M | 4.80M | 0.17M | 0.01M | 0.04M | | | | | | | | | | | 1.24M | 0.16M | | | | | | | | | | | | | | | | 1.12M | | | | | 0.35M | -0.35M | | | | | 0.11M |
|
Cash from Financing Activities
|
| -4.22M | -6.73M | -5.95M | -7.57M | 0.58M | -12.41M | 12.81M | -83.65M | 0.68M | -13.55M | -37.67M | -28.84M | 18.46M | -15.60M | -34.16M | -64.66M | -31.86M | -17.51M | 98.79M | -27.86M | -31.35M | 20.68M | -13.01M | -35.63M | 99.31M | -160.71M | -17.17M | -27.16M | -23.52M | -7.55M | 7.47M | -38.94M | 17.38M | -25.65M | -43.26M | -115.37M | 8.48M | -1.67M | 444.41M | -104.64M | -51.74M | 120.56M | -35.38M | 29.25M | -39.46M | -66.34M | 13.22M | -96.15M | 10.91M | 42.99M | 22.44M | 22.09M | 97.54M | -98.43M | -201.91M | -67.65M | -135.95M | -17.52M | -117.76M | -99.34M | 50.95M | 254.31M | 23.60M | -238.58M | 25.96M | -154.18M | -113.19M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | 5.96M | 5.94M | 5.91M | 5.87M | 8.20M | 7.96M | 7.87M | 7.72M | 7.79M | 7.77M | 7.77M | 7.56M | 7.60M | 7.60M | 7.60M | 7.60M | 7.59M | 7.37M | 7.37M | 7.33M | 7.37M | 7.38M | 7.53M | 7.46M | 7.50M | 7.40M | 7.40M | 7.41M | 7.43M | 7.45M | 7.46M | 7.47M | 7.43M | 7.46M | 7.30M | 7.17M | 7.11M | 7.14M | 7.14M | 7.15M | 7.17M | 9.17M | 9.08M | 9.06M | 9.04M | 9.55M | 9.46M | 9.41M | 9.11M | 9.81M | 9.65M |
|
Exchange Rate Effect
|
| 4.73M | 3.44M | -1.37M | -3.81M | -3.00M | 5.45M | -1.34M | 4.60M | 1.65M | -4.09M | -0.13M | 1.79M | -6.41M | 3.22M | 4.66M | -5.96M | -0.12M | 5.99M | 1.64M | 0.08M | -0.95M | -13.73M | -9.66M | -22.38M | 5.58M | -4.52M | -3.28M | 9.69M | -7.99M | 1.07M | -18.52M | 6.80M | 19.71M | 12.24M | 6.31M | 11.72M | -28.18M | -4.28M | -8.01M | -2.98M | 1.53M | -9.04M | 5.90M | -11.89M | 6.58M | 9.03M | 15.34M | -10.72M | 4.77M | -6.18M | -4.00M | -7.53M | -22.02M | -18.96M | 17.20M | 3.27M | -3.00M | -6.05M | 11.32M | -9.60M | -3.62M | 11.44M | -24.40M | 12.21M | 18.01M | -0.94M | 3.42M |
|
Change in Cash
|
| 54.50M | 1.33M | -8.02M | -9.93M | -27.23M | -0.79M | 32.77M | -96.92M | 7.71M | -20.98M | 24.17M | 40.72M | 20.22M | 31.63M | 16.30M | 20.70M | -9.29M | 32.63M | -61.05M | 28.46M | -5.21M | 5.00M | 40.08M | -11.06M | 175.86M | -124.21M | 25.55M | 51.19M | 16.25M | 26.73M | 26.86M | 33.18M | 42.71M | -2.93M | 31.21M | -49.20M | -9.65M | 32.72M | -148.03M | -97.95M | -37.10M | 162.73M | -152.34M | 54.47M | 57.40M | 29.85M | 74.42M | -36.84M | -45.58M | 1.27M | -10.45M | 5.43M | -19.25M | -88.82M | 3.66M | 48.58M | -88.32M | 69.41M | 4.96M | 0.61M | 10.74M | 63.85M | 55.24M | -120.03M | 3.53M | 41.94M | 61.48M |
|
Free Cash Flow
|
| 52.80M | 8.79M | 17.90M | 12.00M | -23.61M | 6.43M | 20.89M | 12.81M | 5.33M | -2.26M | 81.89M | 70.30M | 8.15M | 43.94M | 45.78M | 91.24M | 21.56M | 44.88M | -16.25M | 81.43M | 27.06M | -4.01M | 62.68M | 45.12M | 62.66M | 78.44M | 45.92M | 64.67M | 60.07M | 33.09M | 37.54M | 65.26M | 8.52M | 10.30M | 68.00M | 54.40M | 10.04M | 38.49M | 65.22M | 13.73M | 13.07M | 48.62M | 53.21M | 37.08M | 90.23M | 87.13M | 40.99M | 70.00M | -64.58M | -35.62M | -30.19M | -9.24M | -94.91M | -15.05M | 188.28M | 112.83M | 58.85M | 91.02M | 111.37M | 109.35M | -25.74M | 3.30M | 56.78M | 104.92M | -32.05M | 197.14M | 171.27M |
|
Net Cash Flow
|
| 49.77M | -2.12M | -6.65M | -6.12M | -24.23M | -6.23M | 34.10M | -101.52M | 6.06M | -16.89M | 24.30M | 38.93M | 26.63M | 28.41M | 11.65M | 26.66M | -9.16M | 26.64M | -62.68M | 28.38M | -4.25M | 18.74M | 49.74M | 11.32M | 170.28M | -119.69M | 28.83M | 41.50M | 24.24M | 25.65M | 45.38M | 26.38M | 23.00M | -15.17M | 24.90M | -60.92M | 18.53M | 37.00M | -140.01M | -94.97M | -38.63M | 171.77M | -158.24M | 66.36M | 50.82M | 20.83M | 59.08M | -26.12M | -50.35M | 7.46M | -6.45M | 12.95M | 2.77M | -69.86M | -13.54M | 45.31M | -85.32M | 75.46M | -6.35M | 10.21M | 14.36M | 52.41M | 79.64M | -132.24M | -14.48M | 42.89M | 58.06M |