|
Net Income
|
17.78M | 0.55M | 7.50M | 8.29M | -0.85M | 1.86M | 10.05M | -1.40M | 18.96M | 6.21M | 21.39M | -20.44M | 5.20M | 23.09M | 34.08M | 56.83M | -12.81M | 43.38M | 28.17M | 29.45M | 8.33M | 7.49M | -0.06M | -7.83M | -8.54M | -156.58M | -82.83M | 22.50M | 1.99M | 14.46M | 18.16M | 58.67M | 6.02M | -14.46M | 52.17M | 6.79M | 14.37M | 14.89M | -0.88M | 3.08M | 75.97M | 18.19M | 17.78M | -4.30M | 12.14M | 33.64M | 19.32M | 30.48M | 162.81M | 111.44M | 57.48M | 29.03M | 41.39M | 26.81M | 55.28M | -5.60M | 46.15M | 45.92M | 18.50M | 18.68M | 25.21M | 29.02M |
|
Depreciation and Depletion
|
| | | | | | | | 1.10M | 2.50M | 29.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.12M | 0.42M | 0.07M | 0.20M | 0.06M | 0.03M | -0.07M | 0.03M | 0.03M | 0.03M | 0.10M | | 0.90M | 0.85M | 0.85M | 0.90M | 0.90M | 0.90M | 0.94M | 1.13M | 1.06M | 1.07M | 1.07M | 1.10M | 0.90M | 1.04M | -0.12M | 0.90M | 1.20M | -0.45M | 1.30M | 1.00M | 1.20M | -0.86M | 0.80M | 0.80M | 0.10M | 0.27M | 0.30M | 0.30M | 0.20M | 0.27M | 0.26M | 0.30M | | 0.14M | 0.20M | 0.50M | 0.81M | 1.18M | 1.09M | 2.07M | 2.50M | 4.94M | 2.60M | 4.12M | 4.72M | 4.06M | 3.46M | 3.32M | 3.36M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.14M | | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | 0.01M | 0.12M | 0.15M | 0.01M | 0.01M | 0.10M | 0.15M | 0.00M | 0.01M | 0.15M | 0.15M | 0.00M | 0.01M | 0.15M | 0.15M | 0.00M | 0.01M | 0.21M | 0.21M | | | | 0.15M | | | | 0.06M | | | | 0.14M | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | -0.79M | | | | -0.17M | -0.66M | -0.40M | | 1.10M | -0.44M | -0.21M | -0.50M | -1.39M | 0.01M | -0.19M | 0.02M | -5.15M | -0.02M | -0.61M | -0.17M | 8.19M | -0.36M | -0.03M | -0.01M | 0.03M | -0.21M | 0.17M | -0.04M | -5.85M | 0.03M | -0.01M | -0.07M | -1.77M | 0.03M | 0.01M | 2.17M | -17.01M | 0.01M | | 1.55M | 6.49M | 0.47M | 69.01M | | 25.82M | 9.66M | 0.40M | 3.82M | 5.24M | 16.68M | 3.59M | 4.64M |
|
Asset Writedowns and Impairment
|
| 0.09M | 0.69M | 1.59M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.60M | 1.95M | 0.44M | 0.64M | 1.11M | 0.25M | 1.38M | | 0.07M | 0.04M | 0.25M | 0.41M | 0.47M | 1.83M | 2.15M | 147.82M | | 0.75M | | 0.81M | 9.18M | 0.31M | 0.14M | 0.41M | 4.22M | 0.21M | 0.13M | 0.64M | 1.40M | 0.22M | 1.72M | 0.20M | | -0.07M | 0.19M | | 0.19M | 0.05M | -0.31M | -0.05M | 1.92M | 0.04M | 0.46M | | 0.21M | -0.17M | | 0.49M | 1.78M | 0.49M | 0.21M | 0.02M |
|
Cash from Operations
|
| -83.52M | -54.24M | -59.97M | 0.68M | 52.51M | -10.58M | -41.76M | 258.06M | -26.60M | 42.75M | 282.78M | 44.93M | -73.60M | 1.03M | 53.15M | -3.51M | 144.37M | 150.90M | -113.92M | 56.68M | 51.84M | 67.90M | -53.52M | -6.47M | 74.14M | -134.05M | 117.56M | 92.36M | 152.51M | -14.00M | -103.71M | 87.49M | -29.68M | 214.76M | -87.04M | 53.55M | 143.02M | -15.12M | 137.92M | 24.09M | 88.29M | 62.24M | -105.98M | 52.42M | 152.62M | -48.84M | 22.63M | 362.56M | 191.71M | -96.91M | -19.32M | 265.26M | 97.09M | 169.42M | -182.70M | 24.35M | 122.71M | 67.25M | -51.59M | 216.32M | 19.03M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | 121.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.05M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.23M | 0.12M | 0.18M | 0.23M | 0.34M | 0.34M | 0.34M | 0.35M | 0.35M | 0.35M | 0.36M | 0.36M | 0.36M | 0.37M | 0.37M | 0.37M | 0.38M | 0.38M | 0.38M | 0.39M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 0.92M | 1.08M | 1.10M | 1.11M | 1.25M | 1.27M | 1.31M | 1.40M | 1.40M | 1.65M | 1.57M | 1.75M | 1.74M | 1.83M | 1.28M | 1.28M | 1.62M | 1.44M | 1.46M | 1.47M | 1.49M | 1.49M | 1.43M | 1.50M | 1.50M | 1.55M | 1.53M | 1.40M | 1.30M | 1.35M | 1.34M | 1.40M | 1.30M | 1.37M | 1.34M | 1.20M | 1.20M | 1.24M | 1.30M | 1.30M | 1.30M | 1.34M | 1.34M | 1.30M | 1.20M | 1.22M | 1.40M | 1.30M | 1.30M | 1.33M | 1.35M | 1.40M | 1.40M | 1.57M | 1.83M | 1.90M | 1.90M | 1.85M | 1.90M | 1.80M | 1.90M |
|
Depreciation & Amortization (CF)
|
| 5.17M | 7.35M | 7.50M | 7.60M | 7.62M | 7.63M | 9.22M | 12.18M | 11.27M | 12.79M | 16.09M | 18.64M | 20.80M | 21.60M | 19.71M | 21.47M | 21.58M | 23.61M | 28.47M | 26.77M | 30.81M | 29.80M | 28.67M | 29.28M | 28.52M | 25.47M | 26.36M | 26.55M | 26.51M | 26.23M | 26.48M | 25.34M | 27.59M | 27.43M | 28.20M | 26.11M | 27.23M | 26.65M | 25.77M | 24.88M | 24.77M | 24.71M | 24.98M | 25.50M | 25.69M | 26.07M | 26.70M | 24.95M | 26.92M | 26.22M | 26.65M | 26.80M | 27.51M | 29.14M | 32.49M | 35.27M | 35.75M | 36.18M | 35.91M | 36.12M | 35.24M |
|
Change in Receivables
|
| 51.58M | 249.75M | -71.88M | -63.71M | 22.63M | 183.43M | -97.86M | -92.48M | 230.58M | 16.92M | 145.29M | -257.38M | 41.89M | 61.68M | -41.90M | -98.44M | -15.91M | -70.71M | -52.19M | -38.78M | 1.25M | -64.99M | -2.94M | 49.78M | -77.13M | 140.53M | -108.29M | -51.30M | 69.80M | 85.91M | 0.71M | 5.71M | -15.71M | -72.60M | 69.11M | -29.64M | -37.47M | 76.98M | -223.00M | 42.99M | 6.58M | -11.74M | 86.79M | 35.75M | 11.05M | 50.23M | 114.95M | -11.22M | -85.15M | 49.19M | -40.58M | -6.97M | 90.83M | 30.50M | 10.00M | 40.37M | -130.22M | 0.66M | 105.42M | -13.25M | -42.19M |
|
Change in Inventory
|
| 88.49M | 55.05M | 31.49M | 17.39M | -36.89M | 65.33M | -3.71M | -167.77M | 89.64M | 40.94M | -206.44M | -88.30M | 57.35M | 175.39M | -112.33M | 30.04M | -34.81M | -118.90M | 15.61M | 57.17M | -45.21M | 5.07M | 13.92M | 41.12M | -3.27M | 84.11M | -87.38M | -63.38M | -89.70M | 67.30M | 42.29M | -54.29M | 136.54M | -94.76M | 78.58M | -38.57M | -32.28M | 57.07M | -235.98M | 129.84M | -15.32M | 55.87M | 84.02M | 22.11M | -78.41M | 96.16M | -2.23M | -80.81M | -4.32M | 139.44M | -180.87M | -41.38M | 46.98M | 3.16M | 7.26M | 163.67M | -65.62M | 95.10M | -76.32M | -21.83M | -16.87M |
|
Change in Account Payables
|
| 40.81M | 200.05M | -106.27M | -15.31M | 40.81M | 213.08M | -149.11M | -56.20M | 297.02M | 55.24M | 185.10M | -343.94M | 11.48M | 166.03M | -182.08M | -85.21M | 31.91M | -89.13M | -170.65M | 24.78M | -17.52M | -8.93M | -47.98M | 31.01M | -54.64M | 89.02M | -88.14M | -36.39M | 45.99M | 71.69M | -41.61M | -15.03M | 79.76M | -27.55M | 34.22M | -60.07M | 27.24M | 63.02M | -227.69M | 17.65M | 23.44M | 21.08M | 30.12M | 9.65M | 67.31M | 38.35M | 112.98M | 107.35M | -24.16M | -18.52M | -245.72M | 113.43M | 159.58M | 90.49M | -173.26M | 82.39M | -103.36M | 55.50M | 10.43M | 69.95M | -104.01M |
|
Change in Accured Expenses
|
| 17.36M | -11.55M | -5.03M | 16.05M | -6.30M | -0.72M | -7.00M | 10.13M | 11.40M | 10.64M | 14.85M | -12.11M | -12.58M | 6.78M | -11.92M | -0.60M | 13.51M | 25.86M | -30.48M | -6.45M | 11.12M | -7.39M | -17.61M | -0.21M | 6.80M | 27.76M | -15.28M | -6.10M | 23.44M | 13.75M | -19.45M | 4.12M | 5.96M | 23.86M | -31.62M | -2.87M | 11.41M | 9.74M | -24.45M | 32.66M | 6.80M | 16.30M | -30.10M | 28.99M | -17.83M | 15.87M | -35.03M | 27.66M | 18.45M | 6.56M | -47.48M | 30.11M | -18.94M | 54.07M | -38.91M | 48.65M | -20.61M | 43.91M | -88.26M | 28.88M | -7.58M |
|
Change in Taxes
|
| -0.18M | 0.90M | | | | | | | | | | | | | | | -13.03M | 23.61M | -21.10M | 3.87M | -13.04M | 14.62M | -7.26M | 8.36M | -12.48M | 17.28M | -2.21M | 3.38M | -4.47M | 12.46M | -19.73M | 5.74M | -5.96M | 4.88M | -3.15M | 0.75M | -4.57M | 7.29M | -6.85M | 7.66M | -13.66M | 6.52M | 4.33M | 9.06M | -10.13M | 4.37M | -0.34M | -6.57M | 1.03M | 4.63M | 5.25M | 7.76M | 4.69M | 6.72M | 0.52M | 9.71M | -8.11M | -2.77M | 7.88M | 8.78M | -19.93M |
|
Other Working Capital Changes
|
| 5.08M | -18.66M | 6.60M | 27.30M | -5.79M | 1.41M | 1.45M | -6.31M | 4.60M | 8.71M | -11.15M | -4.46M | -2.97M | 7.36M | 11.42M | 6.46M | 6.58M | 24.57M | -10.16M | 6.41M | -14.41M | 5.63M | 9.95M | -7.67M | 3.95M | -9.21M | 16.02M | 21.84M | -18.46M | -5.73M | 5.97M | -0.36M | 1.17M | 9.14M | -0.77M | -6.69M | 6.84M | -13.79M | 27.81M | -15.27M | -2.57M | 25.52M | -33.63M | 0.24M | 4.75M | 4.02M | -10.66M | -9.31M | 5.74M | 0.18M | 3.58M | 1.99M | 3.10M | 10.52M | -1.55M | -9.05M | 4.24M | 8.53M | 12.25M | -9.08M | -6.82M |
|
Capital Expenditures
|
| 2.72M | 7.14M | 2.18M | 2.25M | 3.04M | 8.49M | 5.18M | 14.55M | 11.18M | 13.96M | 12.26M | 17.81M | 16.87M | 20.20M | 13.07M | 31.18M | 29.33M | 21.52M | 14.04M | 19.12M | 23.36M | 36.41M | 16.45M | 22.39M | 15.89M | 16.54M | 8.38M | 10.93M | 12.34M | 18.22M | 9.56M | 17.61M | 16.29M | 25.71M | 10.23M | 19.75M | 22.52M | 30.37M | 11.69M | 10.06M | 17.90M | 36.69M | 16.90M | 21.85M | 26.80M | 36.16M | 17.09M | 25.32M | 23.41M | 40.97M | 15.18M | 22.11M | 17.45M | 34.11M | 16.61M | 15.61M | 24.27M | 46.80M | 17.88M | 15.07M | 19.70M |
|
Sales of Property, Plant and Equipment
|
| 0.00M | 0.00M | | | | 1.63M | | | 6.61M | 0.52M | 0.40M | 2.01M | 3.36M | 3.42M | 1.75M | 1.66M | | 0.62M | 1.04M | 0.21M | 1.30M | 1.78M | 8.59M | 3.09M | 47.23M | 18.81M | 24.25M | 3.99M | 1.57M | 2.98M | 0.80M | 6.44M | 7.69M | 3.48M | 4.23M | 5.83M | 1.94M | 5.07M | 1.19M | 4.89M | -0.02M | 2.15M | 2.99M | 0.42M | 0.39M | 2.59M | 25.19M | 99.49M | 1.72M | 2.12M | 6.99M | 0.36M | 4.72M | 0.79M | 13.93M | 4.41M | 27.73M | 2.56M | 3.60M | 0.37M | 0.52M |
|
Acquisitions
|
| 202.31M | | | | | | 184.50M | -2.61M | | 6.85M | 185.28M | -0.03M | 0.01M | | | | | | 405.48M | 156.28M | -0.59M | | | | | | | | | | | | | -0.20M | | | | | | | | | 7.07M | | 10.96M | | 214.89M | -0.07M | 40.44M | 0.98M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.27M | 14.30M | 0.40M | 2.17M | 2.17M | 2.66M | 2.02M | 3.07M |
|
Cash from Investing Activities
|
| -205.03M | -7.14M | -2.18M | -1.30M | -3.04M | -6.85M | -189.69M | -11.94M | -4.57M | -20.29M | -197.14M | -15.77M | -13.52M | -16.78M | -11.33M | -29.53M | -29.33M | -20.91M | -418.48M | -175.19M | -21.47M | -34.62M | -7.86M | -19.30M | 31.34M | 2.27M | 15.87M | -6.94M | -10.77M | -59.80M | -8.76M | -11.17M | -183.49M | -22.30M | -6.64M | -13.92M | -20.58M | -26.07M | -11.04M | -5.81M | -17.92M | -34.96M | -22.67M | -21.43M | -37.38M | -33.57M | -206.80M | 74.23M | -62.13M | -41.49M | -12.07M | -95.50M | -14.23M | -370.57M | -1.51M | -230.67M | 1.80M | -46.50M | -28.49M | -15.94M | -20.37M |
|
Other financing activities
|
| | | | | | | | | | | | | -3.51M | 3.51M | 2.40M | 1.80M | 4.20M | -0.20M | 1.88M | | 0.68M | | 0.36M | | | | | | | 0.24M | | | 0.81M | 0.03M | 0.01M | 0.02M | 0.61M | 0.01M | 0.40M | 0.01M | 0.24M | | 0.03M | 0.01M | 2.17M | | 0.01M | | 1.55M | | 0.47M | | | | 1.82M | | | | 10.81M | 2.63M | |
|
Cash from Financing Activities
|
| 288.87M | 59.15M | 65.63M | 2.29M | -46.12M | 10.89M | 234.59M | -249.03M | 27.68M | -17.55M | -78.68M | -32.43M | 92.52M | 9.89M | -37.97M | 36.72M | -126.23M | -130.30M | 533.50M | 123.35M | -40.79M | -32.92M | 77.33M | 17.29M | -99.14M | 126.86M | -129.34M | -93.62M | -136.81M | 77.80M | 109.31M | -80.53M | 218.13M | -196.78M | 94.19M | -37.82M | -127.10M | 47.46M | -84.53M | -62.30M | -75.86M | -22.43M | 130.53M | -36.41M | -106.05M | 77.90M | 184.16M | -440.25M | -121.48M | 126.95M | 34.42M | -165.78M | -82.60M | 209.50M | 237.39M | 147.61M | -118.06M | -33.10M | 79.35M | -191.76M | 3.18M |
|
Dividends Paid - Common
|
| 8.43M | 8.63M | 9.66M | 11.02M | 11.11M | 11.01M | 11.02M | 13.98M | 14.72M | 14.96M | 16.28M | 16.77M | 16.95M | 17.33M | 17.77M | 18.22M | 18.64M | 19.14M | 22.36M | 22.76M | 26.04M | 26.34M | 15.63M | 15.52M | 15.74M | 15.63M | 15.64M | 15.64M | 15.69M | 15.69M | 15.69M | 15.83M | 16.32M | 18.16M | 19.00M | 19.39M | 19.01M | 19.23M | 19.91M | 15.11M | 17.37M | 18.97M | 21.01M | 23.13M | 23.88M | 23.90M | 24.34M | 24.78M | 25.22M | 26.11M | 58.86M | 27.47M | 28.64M | 29.75M | 30.73M | 30.68M | 29.80M | 30.39M | 31.09M | 31.57M | 31.86M |
|
Change in Cash
|
| 0.32M | -2.23M | 3.49M | 1.68M | 3.35M | -6.54M | 3.13M | -2.90M | -3.49M | 4.90M | 6.96M | -3.27M | 5.39M | -5.85M | 3.85M | 3.68M | -11.20M | -0.31M | 1.11M | 4.84M | -10.42M | 0.35M | 15.95M | -8.47M | 6.35M | -4.92M | 4.10M | -8.20M | 4.93M | 4.00M | -3.17M | -4.21M | 4.97M | -4.33M | 0.52M | 1.81M | -4.67M | 6.26M | 42.35M | -44.03M | -5.50M | 4.85M | 1.88M | -5.42M | 9.19M | -4.52M | -0.01M | -3.45M | 8.11M | -11.45M | 3.03M | 3.97M | 0.25M | 8.34M | 53.18M | -58.71M | 6.45M | -12.36M | -0.73M | 8.62M | 1.83M |
|
Beginning Cash Balance
|
4.27M | 4.27M | 4.59M | 2.36M | 5.85M | 7.52M | 10.87M | 4.33M | 7.46M | 4.56M | 1.07M | 5.98M | 12.94M | 9.67M | 15.07M | 9.22M | 13.06M | 16.74M | 5.54M | 5.24M | 6.34M | 11.19M | 0.77M | 1.12M | 17.07M | 8.59M | 14.94M | 10.03M | 14.13M | 5.92M | 10.86M | 14.86M | 11.69M | 7.48M | 12.45M | 8.12M | 8.64M | 10.45M | 5.78M | 12.04M | 54.39M | 10.36M | 4.86M | 9.71M | 11.60M | 6.18M | 15.37M | 10.85M | 10.83M | 7.38M | 15.49M | 4.04M | 7.07M | 11.04M | 11.30M | 19.64M | 72.82M | 14.11M | 20.57M | 8.21M | 7.48M | 16.10M |
|
Free Cash Flow
|
| -86.24M | -61.38M | -62.15M | -1.57M | 49.46M | -19.06M | -46.95M | 243.52M | -37.78M | 28.79M | 270.52M | 27.12M | -90.47M | -19.16M | 40.07M | -34.70M | 115.04M | 129.38M | -127.96M | 37.56M | 28.48M | 31.49M | -69.97M | -28.86M | 58.25M | -150.59M | 109.19M | 81.43M | 140.18M | -32.22M | -113.27M | 69.88M | -45.97M | 189.04M | -97.27M | 33.80M | 120.50M | -45.49M | 126.23M | 14.03M | 70.39M | 25.55M | -122.88M | 30.57M | 125.81M | -85.00M | 5.54M | 337.24M | 168.30M | -137.88M | -34.51M | 243.16M | 79.63M | 135.31M | -199.32M | 8.74M | 98.44M | 20.45M | -69.47M | 201.25M | -0.68M |
|
Net Cash Flow
|
| 0.32M | -2.23M | 3.49M | 1.68M | 3.35M | -6.54M | 3.13M | -2.90M | -3.49M | 4.90M | 6.96M | -3.27M | 5.39M | -5.85M | 3.85M | 3.68M | -11.20M | -0.31M | 1.11M | 4.84M | -10.42M | 0.35M | 15.95M | -8.47M | 6.35M | -4.92M | 4.10M | -8.20M | 4.93M | 4.00M | -3.17M | -4.21M | 4.97M | -4.33M | 0.52M | 1.81M | -4.67M | 6.26M | 42.35M | -44.03M | -5.50M | 4.85M | 1.88M | -5.42M | 9.19M | -4.52M | -0.01M | -3.45M | 8.11M | -11.45M | 3.03M | 3.97M | 0.25M | 8.34M | 53.18M | -58.71M | 6.45M | -12.36M | -0.73M | 8.62M | 1.83M |