|
Net Income
|
2.84M | 3.78M | 6.28M | 3.42M | 7.91M | 8.89M | 11.82M | 7.87M | 11.97M | 12.91M | 14.45M | 10.27M | 14.17M | 12.27M | 15.96M | 10.86M | 13.83M | 14.20M | 15.59M | 10.20M | 17.18M | 16.74M | 17.05M | 4.84M | 11.82M | 15.69M | 23.23M | 13.10M | -10.07M | 11.93M | 12.54M | 14.58M | 19.67M | 18.33M | 34.68M | 17.74M | 24.30M | 22.33M | 24.20M | 0.72M | 1.09M | 1.14M | 1.83M | -3.04M | -6.07M | -0.34M | -19.58M | -5.53M | | -6.97M | 11.48M | 2.22M | 4.00M | 3.62M | 3.93M | 2.46M | 2.82M | 2.79M | 116.47M | | -4.88M | -1.14M | -0.37M | -61.19M | | |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.38M | 8.17M | 8.08M | 3.10M | 8.32M | 6.82M | 6.28M | 6.08M | 5.98M | 6.12M | 5.81M | 5.74M | 5.79M | 5.85M | 5.80M | 6.99M | 7.05M | 7.71M | 8.11M | 7.46M | 8.85M | 9.68M | 10.64M | 12.19M | 13.68M | 14.91M | 14.39M | | | | |
|
Share-based Compensation
|
| 1.61M | 1.73M | 1.76M | 1.62M | 1.51M | 1.40M | 1.44M | 1.51M | 1.50M | 1.51M | 1.61M | 1.52M | 1.43M | 1.50M | 1.56M | 1.54M | 1.52M | 1.56M | 1.65M | 1.68M | 1.68M | 1.68M | 1.79M | 1.89M | 1.89M | 1.92M | 1.95M | 2.16M | 2.09M | 2.13M | 1.96M | 2.06M | 1.94M | 2.14M | 2.26M | 2.42M | 2.85M | 2.67M | 3.05M | 2.86M | 2.63M | 3.18M | 3.08M | 2.43M | 2.35M | 3.18M | 2.60M | 2.98M | 2.60M | 2.32M | 2.76M | 3.31M | 2.68M | 1.92M | 2.91M | 2.89M | 2.77M | 2.92M | 1.57M | 3.62M | 2.90M | 2.10M | 2.96M | 4.71M | 3.38M |
|
Deferred Taxes
|
| -0.47M | -1.57M | -0.87M | -0.79M | 0.04M | 3.06M | 0.02M | 1.92M | 4.14M | -11.23M | -0.80M | 2.24M | 1.02M | -4.50M | 0.85M | 2.09M | 1.72M | -9.51M | 0.13M | 1.44M | 0.16M | 1.29M | 3.04M | -3.54M | 6.04M | -20.08M | 5.03M | -4.15M | -0.22M | -4.07M | 0.13M | 0.95M | -0.56M | 11.54M | 3.71M | 0.78M | 2.18M | -14.27M | 0.84M | 2.45M | 2.59M | -12.97M | 1.23M | 3.44M | -0.35M | -5.09M | -0.51M | -0.07M | -0.81M | 2.81M | 1.64M | 0.32M | | 5.72M | 1.86M | 0.33M | 0.02M | -11.09M | 2.94M | -166.55M | -33.55M | 63.65M | -2.79M | -1.93M | 4.20M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41M | 3.57M | -1.66M | -3.01M | -3.42M | -3.35M | -6.90M | | | 6.55M | | | | 8.93M | 5.15M | 6.96M | 5.20M | -35.13M | | -4.88M | -1.14M | -0.37M | | | |
|
Gains from Investment Securities
|
| 0.55M | 0.47M | 0.42M | 0.41M | 0.62M | 0.13M | 0.48M | 0.45M | 0.55M | 0.47M | 0.43M | 0.50M | 0.49M | 0.59M | 0.50M | 0.63M | 0.58M | 0.83M | 0.64M | 0.61M | 0.65M | 0.57M | 0.91M | 0.94M | 1.55M | 1.40M | 0.80M | 0.41M | 0.36M | 0.45M | 0.72M | 0.75M | 0.66M | 0.92M | 0.82M | 1.01M | 1.09M | 0.70M | 0.54M | 0.74M | 0.96M | 1.10M | 2.67M | 0.61M | 0.16M | 1.31M | 2.74M | 0.78M | 1.98M | 0.83M | 3.25M | 0.04M | 4.01M | -0.88M | 4.29M | | 2.55M | -1.75M | 1.33M | 0.83M | 0.60M | 0.87M | 0.89M | 0.74M | 0.68M |
|
Asset Writedowns and Impairment
|
| 0.22M | 0.01M | 0.09M | 0.13M | -0.02M | -0.25M | -0.05M | 0.02M | 0.04M | -0.23M | 0.11M | 0.00M | 0.12M | -0.03M | 0.30M | -0.01M | -0.06M | 0.19M | 0.04M | -0.13M | 0.05M | 0.28M | -0.02M | | | -0.43M | -0.20M | 42.44M | | | 0.02M | | | 0.03M | 0.13M | 0.32M | -0.51M | 0.19M | 0.63M | 0.01M | 0.18M | -0.06M | -0.18M | 0.87M | -0.08M | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | 22.87M | 14.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 9.31M | 19.47M | 10.19M | 8.72M | 18.95M | 16.13M | 15.22M | 17.34M | 22.27M | 22.13M | 17.95M | 5.96M | 21.76M | 22.91M | 20.60M | 16.65M | 23.24M | 30.35M | 20.03M | 19.18M | 25.88M | 26.57M | 7.46M | 11.10M | 38.75M | 28.41M | 37.44M | 23.77M | 33.40M | 35.74M | 37.06M | 14.92M | 25.73M | 25.65M | 40.81M | 26.18M | 46.85M | 28.56M | 41.53M | 22.74M | 43.55M | 37.70M | 30.83M | 29.10M | 20.56M | 15.61M | 16.91M | 22.75M | 43.09M | 37.86M | 62.49M | 50.33M | 83.99M | 53.35M | 60.84M | 56.62M | 24.67M | 57.09M | -51.72M | -45.20M | 51.15M | -23.25M | 27.61M | -13.22M | 52.71M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,092.71M | 14.75M | -79.07M | | | |
|
Depreciation & Amortization (CF)
|
-4.82M | -5.01M | 34.41M | -4.95M | 5.11M | 5.23M | 5.17M | 5.08M | 5.22M | 5.43M | 5.26M | 5.12M | 5.39M | 5.42M | 5.08M | 5.19M | 5.97M | 6.22M | 6.20M | 7.01M | 7.75M | 8.12M | 8.25M | 8.68M | 9.52M | 9.40M | 9.56M | 9.67M | 9.34M | 9.40M | 9.80M | 10.03M | 10.22M | 10.33M | 10.48M | 10.69M | 10.36M | 10.29M | 4.49M | 10.83M | 9.23M | 9.02M | 8.86M | 9.33M | 9.41M | 9.17M | 9.21M | 9.24M | 9.41M | 9.42M | 6.90M | 11.13M | 11.60M | 12.27M | 7.56M | 12.37M | 13.24M | 14.21M | 17.58M | 31.79M | 48.64M | 25.89M | 37.66M | 37.36M | 36.81M | 37.75M |
|
Change in Receivables
|
| -3.72M | -3.21M | -3.22M | -5.66M | 0.50M | -0.20M | -6.06M | -1.86M | -0.39M | 18.20M | -2.49M | -2.68M | -0.43M | 12.14M | 2.01M | -5.21M | 7.46M | -5.71M | 8.49M | 4.23M | 3.15M | -3.68M | 2.33M | 2.56M | -5.75M | -4.54M | -4.25M | 5.53M | 6.72M | 2.08M | 1.47M | 9.01M | 12.41M | 10.56M | -0.81M | 7.54M | -3.35M | 5.32M | -4.57M | 8.49M | -0.14M | -4.43M | -3.04M | 0.06M | 23.41M | 5.30M | 28.02M | 23.00M | -1.93M | -6.63M | 30.28M | 6.47M | 6.42M | -51.27M | -16.40M | -22.29M | 17.72M | -9.59M | 20.50M | 21.77M | -8.21M | -43.73M | 21.14M | -4.20M | -1.05M |
|
Change in Accured Expenses
|
| 3.55M | 3.13M | 1.86M | 2.40M | 3.26M | -4.50M | 7.38M | -0.87M | -1.75M | -0.93M | 4.65M | -12.94M | -0.01M | 4.82M | 2.23M | -6.22M | 6.51M | 0.06M | 2.42M | 4.76M | 0.59M | -7.97M | -9.59M | -1.32M | -3.65M | -2.95M | 0.21M | -4.85M | 14.03M | -10.15M | 0.01M | 2.86M | 5.31M | 2.83M | 0.09M | 4.29M | 8.62M | -3.29M | -4.60M | 11.47M | 5.00M | -4.66M | -0.22M | 7.86M | 12.84M | 3.38M | 21.33M | 1.72M | -3.47M | -1.32M | 15.97M | -10.31M | 16.11M | -9.01M | -17.51M | -0.04M | 23.99M | 30.22M | 17.80M | 10.56M | 29.66M | -73.94M | 67.65M | -57.99M | 38.78M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.43M | -6.70M | -2.16M | -3.06M | 1.77M | -3.20M | -1.76M | 1.94M | 4.63M | -6.81M | -0.38M | 3.84M | 1.52M | -1.86M | 1.77M | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -1.21M | 2.12M | 1.79M | -2.40M | -0.41M | 0.99M | -0.88M | -0.86M | -0.08M | 3.58M | -0.93M | -2.20M | 1.50M | 2.96M | -0.73M | 2.82M | -0.52M | -1.36M | -7.05M | 9.48M | -1.03M | -1.12M | -2.62M | 5.83M | -1.68M | -0.15M | -2.58M | 6.12M | -2.18M | -1.64M | -2.15M | 6.13M | -2.57M | -0.21M | -2.71M | 6.35M | 1.24M | -1.13M | -2.70M | 7.54M | -0.46M | 0.28M | -2.78M | 3.47M | -1.95M | 10.68M | -7.08M | 0.34M | -1.45M | 15.10M | -13.82M | 9.90M | -2.83M | 20.02M | -10.91M | 0.30M | 7.00M | -27.07M | 7.10M | 49.53M | -38.42M | -3.13M | 3.80M | 10.67M | -3.46M |
|
Capital Expenditures
|
| 3.80M | 2.02M | 5.43M | 3.31M | 3.15M | 3.26M | 7.33M | 8.11M | 4.85M | 0.92M | 13.10M | 5.22M | 2.18M | 0.85M | 12.18M | 15.81M | 5.27M | 2.17M | 19.55M | 13.87M | 3.68M | 2.39M | 5.23M | 6.73M | 6.58M | 21.95M | 2.69M | 13.35M | 12.68M | 13.46M | 2.65M | 2.01M | 8.95M | 24.66M | 6.22M | 11.38M | 16.74M | 5.22M | 4.09M | 12.51M | 10.50M | -1.23M | 2.65M | 11.56M | 2.23M | 3.83M | 2.69M | 5.88M | 14.44M | 15.36M | 9.91M | 8.77M | 6.73M | 13.85M | 6.52M | 10.79M | 5.84M | 8.64M | 4.97M | 14.43M | 10.41M | 7.25M | 11.91M | 4.74M | 4.12M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | 0.04M | 0.02M | 0.02M | 1.37M | 0.07M | 0.28M | 0.39M | 0.33M | 0.27M | 0.20M | 0.53M | 0.13M | 0.04M | 0.16M | 0.88M | 0.62M | 0.31M | 0.08M | 0.38M | 1.12M | 0.36M | 0.58M | 0.04M | 0.58M | 0.52M | 0.15M | 0.94M | 0.69M | 0.13M | 0.79M | 0.55M | 0.16M | 0.94M | 0.64M | 4.20M | 1.15M | 0.98M | 0.41M | 0.60M | 0.69M | 0.97M | 0.72M | 0.27M | 0.43M | 1.00M | 0.67M | 0.65M | 1.02M | 0.30M | 0.51M | 0.26M | 0.66M | 0.95M | 1.81M | 1.36M | 0.10M | 0.47M | 0.85M | 0.56M | 1.09M | 2.64M | 0.69M | 0.80M | 0.29M |
|
Acquisitions
|
| | | | | | | | | | | | | | | 45.22M | 0.11M | | | 83.00M | | 1.35M | 5.82M | 62.32M | -0.45M | | | 1.70M | | 10.10M | | | 22.50M | | 0.64M | | | 3.74M | 16.25M | | 27.00M | 12.00M | | 55.93M | | | 7.72M | 15.00M | 7.54M | 0.51M | 36.81M | | 40.43M | | 25.67M | 56.57M | 0.14M | | | 1,565.24M | | | 10.98M | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.33M | -2.09M | -0.49M | -0.14M | -0.17M | -0.39M | 8.02M | | | -0.73M | | | | -1.48M | -0.27M | -0.47M | -0.60M | 259.86M | | | | | | | |
|
Cash from Investing Activities
|
| -3.74M | -2.01M | -5.37M | -3.36M | -1.75M | -3.41M | -6.74M | -7.73M | -4.51M | -0.69M | -13.20M | -4.73M | -1.97M | -0.81M | -57.29M | -15.04M | -4.71M | -1.88M | -102.53M | -13.62M | -3.67M | -7.90M | -67.11M | -6.68M | -6.04M | -21.10M | -4.21M | -13.03M | -22.16M | -12.99M | -1.73M | -23.58M | -9.38M | -24.50M | -5.67M | -7.45M | -19.33M | -19.78M | -3.69M | -36.52M | -20.34M | 2.20M | -57.86M | -11.29M | -1.80M | -10.55M | -17.03M | -12.77M | -13.93M | -51.87M | -9.40M | -48.94M | -6.07M | -38.58M | -61.27M | -9.10M | -5.14M | -8.18M | -1569.45M | -13.95M | -9.47M | -15.71M | -11.24M | -3.88M | -3.85M |
|
Other financing activities
|
| -0.01M | -0.13M | -0.00M | 0.01M | -0.04M | -0.17M | -0.09M | 0.31M | 0.01M | -0.98M | -0.39M | | | | 2.24M | -5.11M | 6.08M | 0.50M | -1.08M | -0.00M | | 3.19M | 2.33M | -4.69M | 4.73M | 3.05M | -1.78M | -0.00M | -0.01M | | -1.64M | -0.06M | | -0.00M | -1.82M | -0.05M | | -5.04M | -2.72M | -2.65M | -1.08M | -1.47M | 2.15M | 3.15M | 3.59M | 3.74M | -1.12M | | | -5.82M | | | | -7.45M | -4.88M | -6.49M | -4.60M | -224.73M | 60.59M | | | -8.12M | | | |
|
Cash from Financing Activities
|
| -2.41M | -2.65M | -2.25M | -2.06M | -1.90M | -1.44M | 2.70M | 0.83M | -26.42M | -50.10M | 5.84M | -1.80M | 4.37M | -2.91M | -3.86M | 7.87M | -1.08M | 0.35M | -3.83M | -21.66M | -22.58M | -1.81M | 72.71M | -16.39M | -27.80M | -21.44M | -28.50M | -27.09M | -21.61M | -25.55M | -29.50M | 4.41M | -14.02M | -9.68M | -26.30M | -11.36M | -18.71M | -12.03M | -21.33M | -13.62M | -3.17M | -9.98M | 39.53M | -14.13M | -56.69M | -7.80M | -15.74M | 16.47M | -28.08M | -0.60M | -28.77M | -15.64M | -78.46M | -15.79M | -13.36M | -61.27M | -18.96M | 1,884.32M | -158.73M | -4.23M | -6.44M | 5.56M | -5.33M | -4.62M | -3.66M |
|
Dividends Paid - Common
|
| 2.03M | 2.03M | 2.03M | 2.03M | 2.03M | 2.03M | 2.06M | 2.07M | 2.07M | 2.01M | 2.03M | 2.04M | 2.94M | 2.94M | 2.97M | 3.05M | 3.06M | 3.07M | 3.73M | 3.75M | 3.66M | 3.65M | 3.71M | 3.72M | 3.70M | 3.69M | 3.68M | 3.66M | 3.65M | 4.54M | 4.54M | 4.54M | 4.50M | 4.47M | 4.41M | 4.42M | 4.38M | 5.21M | 5.19M | 5.14M | 5.09M | 5.07M | 5.05M | 5.04M | 5.00M | 5.78M | 5.80M | 5.77M | 5.71M | 5.71M | 6.50M | 6.49M | 6.47M | 6.40M | 6.34M | 6.25M | 6.20M | 6.20M | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.65M | -0.61M | 0.88M | 0.36M | 0.35M | -0.15M |
|
Change in Cash
|
| 3.16M | 14.80M | 2.58M | 3.30M | 15.30M | 11.29M | 11.18M | 10.44M | -8.65M | -28.67M | 10.60M | -0.56M | 24.16M | 19.19M | -40.55M | 9.47M | 17.45M | 28.82M | -86.32M | -16.10M | -0.37M | 16.86M | 13.07M | -11.96M | 4.91M | -14.13M | 4.72M | -16.36M | -10.37M | -2.80M | 5.82M | -4.25M | 2.33M | -8.53M | 8.84M | 7.37M | 8.81M | -3.25M | 16.51M | -27.39M | 20.05M | 29.93M | 12.50M | 3.67M | -37.93M | -2.74M | -15.86M | 26.45M | 1.09M | -14.61M | 24.31M | -14.24M | -0.54M | -1.02M | -13.79M | -13.75M | 0.56M | 1,933.23M | -1779.80M | -67.61M | 33.50M | -32.89M | 11.41M | -21.37M | 45.05M |
|
Free Cash Flow
|
| 5.51M | 17.45M | 4.77M | 5.41M | 15.80M | 12.88M | 7.89M | 9.23M | 17.42M | 21.20M | 4.86M | 0.74M | 19.58M | 22.05M | 8.42M | 0.83M | 17.96M | 28.18M | 0.48M | 5.31M | 22.20M | 24.18M | 2.23M | 4.37M | 32.17M | 6.45M | 34.75M | 10.41M | 20.72M | 22.28M | 34.41M | 12.91M | 16.78M | 1.00M | 34.59M | 14.79M | 30.12M | 23.34M | 37.44M | 10.24M | 33.05M | 38.93M | 28.18M | 17.54M | 18.34M | 11.78M | 14.22M | 16.87M | 28.65M | 22.50M | 52.58M | 41.57M | 77.27M | 39.49M | 54.32M | 45.83M | 18.82M | 48.45M | -56.69M | -59.63M | 40.74M | -30.50M | 15.71M | -17.96M | 48.60M |
|
Net Cash Flow
|
| 3.16M | 14.80M | 2.58M | 3.30M | 15.30M | 11.29M | 11.18M | 10.44M | -8.65M | -28.67M | 10.60M | -0.56M | 24.16M | 19.19M | -40.55M | 9.47M | 17.45M | 28.82M | -86.32M | -16.10M | -0.37M | 16.86M | 13.07M | -11.96M | 4.91M | -14.13M | 4.72M | -16.36M | -10.37M | -2.80M | 5.82M | -4.25M | 2.33M | -8.53M | 8.84M | 7.37M | 8.81M | -3.25M | 16.51M | -27.39M | 20.05M | 29.93M | 12.50M | 3.67M | -37.93M | -2.74M | -15.86M | 26.45M | 1.09M | -14.61M | 24.31M | -14.24M | -0.54M | -1.02M | -13.79M | -13.75M | 0.56M | 1,933.23M | -1779.90M | -63.39M | 35.24M | -33.39M | 11.05M | -21.72M | 45.20M |