|
Net Income
|
60.22M | 65.08M | 87.91M | 51.65M | 67.38M | 70.09M | 105.38M | 43.58M | 61.81M | 66.85M | 98.41M | 27.21M | 42.95M | 37.46M | 73.86M | 11.10M | 40.70M | 34.81M | 71.10M | -2.19M | 22.27M | 21.51M | 55.59M | 3.99M | 18.48M | 13.06M | 49.29M | -25.15M | 32.17M | 9.73M | 8.66M | 144.64M | 15.88M | -1.66M | 3.11M | 179.48M | 25.73M | -12.82M | 25.23M | 183.41M | 26.18M | 13.59M | 82.05M | -160.54M | -20.69M | 27.55M | 72.94M | 12.87M | 63.15M | 32.37M | 71.67M | 10.45M | 27.44M | 25.16M | 98.49M | -10.69M | 41.96M | 59.30M | 120.14M | 15.91M | -8.64M | -20.75M | 84.26M | -31.24M | 8.29M | 29.39M |
|
Depreciation and Depletion
|
| 14.56M | 15.14M | 14.56M | 14.97M | 15.74M | 18.47M | 19.26M | 19.04M | 19.17M | 19.57M | 20.25M | 22.12M | 22.10M | 22.73M | 21.91M | 21.42M | 20.36M | 22.13M | 20.76M | 20.60M | 20.51M | 20.20M | 17.79M | 17.57M | 17.01M | 16.22M | 16.21M | 16.89M | 16.68M | 17.69M | 14.59M | 15.22M | 15.81M | 16.47M | 15.71M | 15.49M | 16.20M | 17.00M | 17.68M | 17.98M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 6.41M | 7.89M | 8.07M | 6.96M | 7.70M | 6.59M | 7.25M | 6.96M | 7.14M | 6.75M | 4.80M | 3.84M | 4.02M | 3.62M | 2.25M | 3.75M | 3.85M | 4.11M | 3.46M | 4.16M | 3.76M | 3.97M | 3.61M | 4.44M | 5.28M | 5.55M | 4.23M | 4.82M | 3.72M | 4.14M | 3.96M | 4.19M | 4.26M | 6.44M | 3.96M | 4.03M | 4.54M | 7.44M | 4.47M | 4.99M | 5.18M | 9.65M | 5.79M | 4.00M | 4.74M | 4.30M | 4.06M | 4.80M | 6.21M | 6.05M | 4.05M | 6.63M | 5.87M | 3.85M | 4.62M | 5.46M | 4.88M | 5.29M | 4.69M | 4.32M | 4.85M | 5.53M | 5.53M | 5.39M | 6.49M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.33M | | | | 24.31M | | | | 3.56M | | | | 9.56M | | | | -6.79M | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 29.90M | 30.61M | 10.10M | 31.13M | 9.66M | 29.39M | 9.06M | 53.04M | 28.05M | 39.79M | 8.29M | 37.17M | 20.59M | 26.35M | 11.04M | 39.94M | 20.98M | 41.02M | 17.43M | 28.77M | 15.79M | 16.12M | 1.51M | 13.08M | 3.10M | 13.50M | 5.33M | 3.80M | 6.49M | 9.25M | 3.73M | 13.79M | 0.60M | 8.78M | 8.40M | 13.03M | 6.60M | 12.73M | 0.67M | -6.27M | 17.27M | 3.44M | -9.95M | -1.94M | 0.02M | -0.52M | 5.35M | 16.04M | 86.31M | 45.01M | -21.94M | 0.58M | -3.59M | 50.56M | 15.40M | 0.09M | 4.26M | 9.19M | 17.16M | 9.88M | 7.26M | -1.70M | 11.10M | 2.50M | 3.28M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.50M | 1.85M | 4.90M | 53.00M | 12.00M | 10.34M | 5.20M | 0.44M | 1.50M | 1.20M | 0.10M | 1.54M | 1.92M | 1.80M | 4.24M | 1.93M | 2.62M | 1.74M | 0.60M | 1.14M | 2.28M | 1.09M | 2.12M | 6.10M | 2.27M | 4.83M |
|
Non-cash Items
|
| | | | | | | | | | 10.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 44.47M | 189.90M | 47.78M | 56.09M | 30.43M | 212.07M | 47.84M | 40.54M | 61.57M | 214.55M | 36.65M | 8.00M | 51.35M | 172.90M | 31.74M | 70.43M | 35.12M | 190.65M | -0.23M | 30.60M | -35.25M | 158.71M | 9.13M | 47.60M | 7.99M | 114.94M | -30.71M | 13.30M | -12.83M | 101.97M | -29.95M | 20.28M | -24.54M | 182.57M | -67.58M | 45.92M | -25.26M | 128.59M | -96.50M | 73.54M | -5.05M | 225.92M | -61.55M | 102.24M | 57.67M | 110.70M | -53.64M | 96.62M | -38.40M | 127.06M | -54.57M | 56.07M | -22.92M | 190.61M | -12.66M | 59.93M | -6.39M | 289.50M | -22.92M | 44.66M | -83.29M | 183.23M | -73.41M | 74.91M | -39.46M |
|
Amortizatization of Intangibles
|
| 2.00M | 2.14M | 1.19M | 0.77M | 0.97M | 0.82M | 0.63M | 0.45M | 0.60M | 0.56M | 0.47M | 0.67M | 0.66M | 0.69M | 0.60M | 0.38M | 0.91M | 0.66M | 0.64M | 0.65M | 1.04M | 0.66M | 0.54M | 0.54M | 0.56M | 0.45M | 0.47M | 0.48M | 0.46M | 0.43M | 0.42M | 0.36M | 0.37M | -1.16M | 0.79M | 1.06M | -1.85M | | 0.21M | 2.45M | 2.45M | 2.45M | 2.60M | 2.60M | 2.60M | 2.60M | 2.78M | 2.78M | 2.78M | 2.78M | | | | | 0.03M | 0.16M | 0.16M | 0.27M | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.23M | 0.39M | 0.26M | 0.31M | 0.35M | 0.36M | 0.33M | 0.36M | 0.32M | 0.35M | 0.35M | 0.35M | 0.38M | 0.57M | 0.26M | 0.36M | 0.63M | 0.67M | 0.75M | 1.30M | 1.36M | 1.40M | 1.49M | 1.45M | 1.49M | 1.52M |
|
Depreciation & Amortization (CF)
|
| 14.56M | 15.14M | 14.56M | 14.97M | 15.74M | 18.47M | 19.26M | 19.04M | 19.17M | 19.57M | 20.25M | 22.12M | 22.10M | 22.73M | 21.91M | 21.42M | 20.36M | 22.13M | 20.76M | 20.60M | 20.51M | 20.20M | 17.79M | 17.57M | 17.01M | 16.22M | 16.21M | 16.89M | 16.68M | 17.69M | 14.59M | 15.22M | 15.81M | 16.47M | 15.71M | 15.49M | 16.20M | 17.96M | 18.60M | 18.63M | 16.76M | 18.20M | 17.02M | 15.23M | 15.76M | 15.49M | 14.19M | 13.73M | 13.70M | 15.19M | 15.30M | 15.23M | 14.96M | 15.98M | 15.45M | 15.38M | 15.23M | 15.29M | 16.38M | 17.20M | 17.53M | 17.08M | 17.83M | 18.02M | 18.92M |
|
Change in Receivables
|
| 14.46M | -13.37M | 7.17M | 22.81M | 54.57M | -7.83M | -2.66M | 20.52M | -9.59M | -18.90M | -5.63M | 16.34M | -12.70M | -26.94M | -56.84M | 17.89M | -16.73M | 17.68M | -63.85M | 21.47M | 12.38M | -1.11M | -24.04M | 11.10M | -3.15M | 22.06M | -44.96M | 26.08M | 19.68M | 10.00M | -32.48M | 28.23M | 1.72M | 14.18M | -46.96M | 47.92M | 5.10M | 35.45M | -68.48M | 43.99M | 7.30M | 29.65M | -84.67M | -9.71M | 53.19M | 6.66M | -4.37M | 0.43M | 26.25M | 19.93M | -20.32M | 15.69M | 26.78M | -3.16M | -57.40M | 30.07M | 36.14M | -33.14M | -40.02M | 33.43M | 50.90M | 22.51M | -84.51M | 26.23M | 39.56M |
|
Change in Inventory
|
| 3.58M | -10.90M | -4.75M | 62.12M | 31.85M | -48.52M | -4.44M | 48.42M | 39.98M | -48.15M | 6.20M | 49.63M | 34.84M | -60.50M | 12.44M | 20.71M | 24.64M | -74.96M | 18.12M | 25.37M | 30.22M | -75.97M | 7.03M | 14.76M | 37.54M | -57.15M | 33.97M | 27.38M | 53.43M | -57.69M | 32.91M | 14.51M | 45.92M | -65.22M | 32.70M | 38.34M | 88.42M | -85.19M | 13.68M | 9.25M | 33.54M | -121.89M | 7.89M | 8.11M | -19.59M | -14.25M | 9.57M | 29.66M | 57.44M | -5.62M | 37.70M | 64.47M | 53.23M | -100.98M | 16.93M | 21.74M | 28.70M | -106.64M | 38.15M | 50.52M | 79.90M | -106.24M | 40.79M | 21.14M | 22.57M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.64M | 69.34M | 17.95M | -30.19M | -50.22M | 48.10M | -12.29M |
|
Change in Accured Expenses
|
| -28.08M | 52.56M | -22.75M | 66.76M | 20.14M | 17.62M | -40.88M | 24.39M | 13.30M | 40.70M | -32.39M | 9.62M | -0.20M | -41.24M | -33.24M | 17.35M | -16.71M | 9.95M | -60.10M | 29.82M | -41.87M | 17.31M | -22.82M | 41.25M | 7.50M | 7.58M | -29.11M | 31.39M | 30.17M | -13.39M | -18.86M | 22.01M | 18.25M | 47.89M | -77.52M | 83.73M | 81.65M | -3.33M | -145.08M | 57.65M | -10.35M | 10.35M | -93.29M | 89.37M | 25.08M | 9.96M | -67.72M | 51.23M | 88.85M | 29.19M | -59.35M | 72.40M | -7.24M | 3.28M | -51.80M | 37.72M | 6.95M | 25.57M | 3.40M | 5.03M | -11.73M | 42.23M | -60.69M | 33.52M | -7.05M |
|
Other Working Capital Changes
|
| -7.05M | -9.70M | 13.44M | 20.35M | 8.87M | 3.83M | 5.15M | 6.83M | 11.28M | 14.66M | -5.91M | 2.64M | -2.63M | -4.64M | 9.29M | -14.04M | -2.78M | -27.84M | 9.41M | -0.93M | -17.97M | -1.50M | -5.45M | -4.29M | -4.80M | -0.05M | 10.41M | -3.89M | 3.53M | -14.92M | 9.43M | -14.56M | 16.95M | 2.97M | 14.02M | 6.95M | 7.43M | -1.36M | 11.68M | -10.09M | -8.51M | -7.83M | -1.30M | 21.86M | -10.38M | -15.46M | 15.33M | 9.57M | -1.86M | -7.27M | 14.18M | -9.13M | -12.71M | 8.97M | 13.91M | -15.74M | -5.80M | 5.18M | 19.44M | -4.86M | 1.41M | 0.79M | -8.42M | -7.04M | -0.83M |
|
Capital Expenditures
|
| 19.89M | 20.37M | 19.41M | 29.41M | 36.08M | 38.17M | 30.89M | 28.43M | 34.87M | 29.33M | 25.44M | 24.52M | 27.39M | 22.23M | 17.27M | 23.17M | 14.99M | 20.01M | 17.25M | 15.06M | 20.89M | 18.29M | 11.60M | 13.36M | 15.33M | 43.55M | 17.84M | 26.38M | 22.63M | 23.73M | 18.85M | 20.75M | 25.75M | 19.31M | 19.00M | 27.00M | 28.88M | 33.23M | 17.86M | 16.69M | 14.47M | 12.85M | 5.97M | 4.13M | 2.27M | 6.51M | 9.14M | 12.46M | 19.00M | 22.92M | 28.74M | 22.48M | 20.51M | 17.77M | 17.35M | 17.45M | 17.68M | 21.74M | 21.10M | 20.38M | 22.07M | 22.54M | 21.91M | 21.48M | 16.89M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | 35.90M | | | | | 1.05M | | | | | | | | 0.32M | | 0.26M | 0.08M | 1.26M | | 1.65M | | 1.98M | | | | | | | | 0.02M | 0.02M | | | 0.00M | 0.00M | | | 0.01M |
|
Change in Intangibles
|
| | | 2.25M | | | | 1.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | 15.98M | | | 0.65M | | | 0.99M | | 0.31M | 0.58M | | 0.60M | 0.25M | 0.42M | 0.07M | 0.06M | 0.32M | 1.26M | 0.43M | 0.17M | | 2.75M | 1.92M | 0.10M | 6.22M | 0.08M | | | | | | | | | | | | | | | | | | | | | | 54.98M | | | 5.21M | | | 6.87M |
|
Change in Acquisitions & Divestments
|
| | | | | 0.85M | -1.45M | | | | | | | 4.00M | 5.50M | | 1.83M | | 5.00M | 0.60M | | 5.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -22.73M | -24.78M | -23.46M | -28.78M | -33.28M | -60.58M | -44.08M | -18.07M | -41.63M | -28.32M | -31.38M | -38.13M | -27.27M | -23.48M | -10.13M | -19.87M | -15.78M | -17.29M | -17.11M | -15.44M | -15.51M | -9.78M | -10.54M | -6.69M | -13.30M | -43.02M | -10.09M | 9.25M | -24.54M | -23.60M | -19.23M | -20.30M | -29.09M | -21.72M | -20.88M | -32.35M | -30.01M | -40.30M | -17.18M | -16.69M | -14.08M | -8.52M | -5.72M | -6.25M | -2.61M | -7.58M | -7.79M | -13.02M | -19.57M | -21.90M | -29.20M | -22.04M | -20.73M | -17.90M | -17.38M | -18.45M | -20.79M | -18.52M | -77.92M | 17.03M | -24.44M | -27.82M | -22.48M | -23.83M | -25.48M |
|
Other financing activities
|
| 2.00M | 3.48M | 5.61M | 0.12M | 0.43M | 2.54M | 0.91M | 0.77M | 0.09M | 0.22M | 0.02M | 0.03M | 0.34M | 0.92M | 0.00M | 0.52M | | 0.68M | 0.10M | 0.05M | 0.03M | 0.26M | 0.03M | 0.91M | 0.13M | | 1.88M | 0.28M | | | 0.96M | | | | | | | | 4.25M | 0.82M | 0.03M | 0.17M | | | | | | | | | | 1.36M | 0.09M | 0.58M | 4.22M | 1.64M | -0.03M | 1.14M | 1.53M | 1.16M | 0.12M | 0.05M | 0.12M | 1.52M | |
|
Cash from Financing Activities
|
| -8.60M | -4.00M | -6.66M | -62.94M | -13.31M | -194.10M | -19.41M | -14.81M | -18.29M | -110.48M | -17.48M | -165.31M | -17.36M | -118.13M | -37.85M | -14.06M | -15.06M | -17.84M | -22.12M | -18.50M | -18.91M | -20.15M | -22.92M | -21.52M | -63.55M | -19.98M | 3.80M | -27.20M | -21.82M | -23.81M | -35.96M | -19.13M | -27.23M | -46.42M | -38.28M | -18.51M | -21.49M | -18.54M | 18.72M | -37.27M | -3.14M | -42.47M | 210.08M | -196.50M | -18.13M | -5.36M | -9.72M | -16.92M | -1.85M | -68.55M | -176.79M | -4.36M | 49.37M | -85.41M | 53.30M | -40.05M | -23.05M | -159.04M | -15.72M | -79.72M | 33.46M | -103.53M | 52.55M | -14.39M | 30.61M |
|
Dividends Paid - Common
|
| 11.55M | 11.59M | 14.93M | 14.88M | 14.73M | 202.55M | 18.58M | 18.53M | 18.62M | 18.64M | 18.09M | 18.01M | 17.05M | 119.66M | 17.13M | 16.97M | 17.01M | 17.11M | 19.20M | 19.26M | 19.20M | 19.35M | 19.26M | 19.26M | 19.21M | 19.13M | 19.26M | 19.13M | 18.99M | 19.13M | 18.95M | 18.84M | 18.74M | 19.53M | 18.25M | 3.07M | 18.23M | 18.74M | 18.64M | 8.26M | 7.38M | 7.85M | 0.96M | | 7.16M | 7.44M | 7.51M | 7.31M | 7.30M | 14.63M | 13.68M | 13.42M | 12.25M | 13.92M | 13.86M | 16.59M | 16.63M | 16.76M | 135.63M | 16.64M | 15.73M | 17.42M | 16.01M | 15.17M | 12.35M |
|
Exchange Rate Effect
|
| 2.02M | -3.92M | -2.03M | -3.46M | 6.56M | 0.64M | 15.39M | -4.21M | -5.16M | -10.67M | 0.76M | -12.97M | 8.62M | 10.44M | -6.34M | 0.78M | 2.12M | -2.70M | 8.97M | -7.59M | -16.98M | -20.17M | -0.03M | -7.57M | 0.30M | -8.66M | 19.03M | -7.35M | -6.92M | -6.84M | 5.42M | 19.03M | -3.64M | 19.94M | -8.22M | -8.36M | -3.22M | 1.78M | -2.58M | -1.46M | 1.31M | -0.71M | -8.01M | 9.08M | 0.36M | 6.10M | -2.83M | -2.90M | -8.04M | -12.33M | -7.11M | -3.20M | -6.02M | 14.40M | -0.39M | 2.56M | -8.30M | 4.25M | -0.69M | -4.74M | -3.66M | -5.71M | 6.84M | 1.76M | -1.06M |
|
Change in Cash
|
| 15.15M | 157.20M | 15.64M | -39.08M | -9.61M | -41.98M | -0.26M | 3.46M | -3.51M | 65.08M | -11.45M | -208.42M | 15.35M | 41.73M | -22.58M | 37.29M | 6.41M | 152.81M | -30.48M | -10.94M | -86.64M | 108.61M | -24.36M | 11.82M | -68.56M | 43.28M | -17.97M | -12.00M | -66.11M | 47.73M | -79.73M | -0.12M | -84.49M | 134.37M | -134.96M | -13.29M | -79.98M | 71.54M | -97.54M | 18.12M | -20.96M | 174.21M | 134.80M | -91.43M | 37.29M | 103.86M | -73.98M | 63.78M | -67.86M | 24.28M | -267.67M | 26.48M | -0.31M | 101.70M | 22.88M | 3.98M | -58.52M | 116.18M | -117.25M | -22.78M | -77.93M | 46.17M | -36.50M | 38.45M | -35.39M |
|
Free Cash Flow
|
| 24.58M | 169.52M | 28.38M | 26.68M | -5.65M | 173.90M | 16.94M | 12.11M | 26.70M | 185.22M | 11.21M | -16.52M | 23.96M | 150.67M | 14.46M | 47.26M | 20.14M | 170.65M | -17.49M | 15.53M | -56.14M | 140.42M | -2.47M | 34.24M | -7.34M | 71.39M | -48.55M | -13.08M | -35.45M | 78.24M | -48.79M | -0.46M | -50.29M | 163.26M | -86.58M | 18.92M | -54.15M | 95.37M | -114.37M | 56.86M | -19.52M | 213.07M | -67.53M | 98.11M | 55.40M | 104.19M | -62.78M | 84.16M | -57.39M | 104.14M | -83.31M | 33.59M | -43.43M | 172.83M | -30.00M | 42.48M | -24.07M | 267.76M | -44.02M | 24.28M | -105.36M | 160.69M | -95.32M | 53.43M | -56.35M |
|
Net Cash Flow
|
| 13.14M | 161.12M | 17.67M | -35.62M | -16.16M | -42.62M | -15.65M | 7.67M | 1.65M | 75.75M | -12.21M | -195.44M | 6.73M | 31.29M | -16.24M | 36.51M | 4.28M | 155.51M | -39.46M | -3.35M | -69.66M | 128.78M | -24.32M | 19.39M | -68.86M | 51.94M | -37.00M | -4.65M | -59.19M | 54.56M | -85.14M | -19.15M | -80.85M | 114.43M | -126.74M | -4.93M | -76.76M | 69.76M | -94.96M | 19.59M | -22.27M | 174.92M | 142.81M | -100.51M | 36.92M | 97.76M | -71.15M | 66.68M | -59.82M | 36.61M | -260.56M | 29.68M | 5.72M | 87.30M | 23.26M | 1.43M | -50.23M | 111.94M | -116.56M | -18.04M | -74.26M | 51.88M | -43.34M | 36.69M | -34.33M |