|
Net Income
|
8.30M | 9.83M | 9.95M | 8.70M | 9.63M | 12.62M | 12.51M | 10.50M | 14.39M | 16.28M | 17.01M | 13.66M | 16.95M | 18.50M | 18.84M | 15.36M | 18.61M | 18.60M | 16.54M | 12.04M | 18.68M | 4.49M | 16.36M | 10.28M | 18.47M | 19.83M | 22.37M | 17.96M | 20.67M | 17.92M | 1.08M | 3.79M | 3.82M | 3.67M | 3.86M | 5.10M | 4.90M | 88.85M | 15.24M | 23.89M | 29.22M | 26.11M | 27.95M | 13.24M | 13.15M | 24.78M | 22.39M | 17.23M | 26.59M | 43.34M | 77.92M | 87.50M | 102.85M | 87.33M | 79.26M | 61.78M | 46.51M | 30.46M | 28.79M | 27.05M | 29.02M | 23.60M | 13.89M | 27.19M | 25.03M | 28.93M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | | | 2.10M |
|
Share-based Compensation
|
| 1.07M | 1.18M | 0.93M | 0.89M | 0.90M | 0.86M | 1.23M | 1.21M | 1.24M | 1.11M | 1.64M | 1.59M | 1.60M | 1.71M | 1.88M | 1.88M | 1.88M | 2.03M | 2.14M | 2.05M | 2.05M | 2.02M | 2.03M | 2.08M | 1.73M | 1.99M | 2.18M | 2.06M | 2.07M | 2.16M | 2.61M | 2.36M | 2.43M | 2.47M | 3.50M | 3.48M | 2.51M | 4.01M | 4.93M | 3.75M | 3.75M | 3.87M | 4.10M | 4.11M | 4.47M | 4.42M | 5.12M | 4.17M | 4.80M | 6.01M | 4.72M | 5.52M | 4.74M | 5.63M | 5.24M | 5.38M | 5.42M | 5.32M | 4.04M | 5.39M | 5.26M | 4.46M | 4.65M | 4.69M | 5.05M |
|
Deferred Taxes
|
| 1.24M | 1.05M | 3.40M | 1.24M | 2.68M | -16.87M | 1.27M | 1.47M | 4.46M | -26.01M | -3.35M | -1.08M | -3.26M | -1.09M | -2.67M | -3.88M | -4.40M | -5.49M | -1.99M | -3.57M | -2.73M | -16.21M | -1.59M | -0.90M | -3.27M | -10.62M | -2.38M | -5.39M | -5.49M | -0.53M | -5.28M | -2.43M | -12.27M | 61.33M | -4.71M | -7.05M | -22.22M | -5.51M | -6.33M | 2.06M | -2.87M | 5.32M | -0.70M | -4.29M | -2.45M | -0.03M | -4.33M | -0.10M | 16.98M | -8.56M | -5.29M | 2.01M | 4.71M | -5.88M | -4.90M | -5.94M | -8.00M | 9.24M | 3.02M | 6.22M | 2.40M | 2.16M | 2.05M | 2.14M | -10.53M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.13M | | | | 0.16M | | | | 0.22M | | | | 0.24M | | | | 0.23M | | | | 0.22M | | | | 0.24M | | | | 0.27M | | | | 0.32M | | | | 0.31M | | | | 0.30M | | | | 0.27M | | | | 0.47M | | | | 0.41M | | | |
|
Gains from Investment Securities
|
| -0.01M | 2.62M | -0.06M | 0.04M | -0.03M | 0.95M | 0.01M | 1.46M | 0.04M | 0.01M | 1.67M | 0.10M | 0.03M | 0.01M | 2.47M | 0.12M | 0.04M | 0.01M | 3.02M | 0.13M | 0.03M | 0.01M | 2.75M | 0.12M | 0.03M | 0.01M | 2.21M | 0.17M | 0.10M | 0.01M | 3.16M | 0.14M | 0.21M | -0.09M | 3.90M | 0.12M | -8.72M | 12.73M | 2.58M | 0.72M | 0.74M | 0.62M | 3.77M | 1.86M | | 2.34M | 3.76M | 0.27M | 4.95M | 10.20M | 5.58M | 6.92M | 8.59M | 107.72M | 7.61M | 6.80M | 8.85M | 11.62M | 8.49M | 12.20M | 7.72M | 9.79M | 6.53M | 10.31M | 0.17M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | 11.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.36M | 0.51M | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | 1.63M | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 9.67M | 5.48M | 18.27M | -3.27M | 12.25M | 10.39M | 25.50M | -15.53M | 36.22M | 28.67M | 22.84M | 3.30M | 41.65M | 25.13M | 28.00M | 6.38M | 47.52M | 35.52M | 18.58M | 13.06M | 26.99M | 39.91M | 45.33M | 35.12M | 52.38M | 38.87M | 50.29M | 22.15M | 6.58M | 23.46M | 47.70M | 15.43M | 24.01M | 38.08M | 33.17M | 64.45M | 43.16M | 70.06M | 63.43M | 71.83M | -6.56M | 125.81M | 40.65M | 70.86M | 11.17M | 52.27M | 127.37M | 46.55M | 4.14M | 74.78M | 80.21M | 120.53M | 149.74M | 107.69M | 89.38M | 132.01M | 101.30M | 99.48M | 80.52M | 69.95M | 43.35M | 0.60M | 70.03M | 61.50M | 28.10M |
|
Depreciation & Amortization (CF)
|
| 1.96M | 1.92M | 1.95M | 1.99M | 2.13M | 2.49M | 2.63M | 3.66M | 4.65M | 5.40M | 5.52M | 5.49M | 5.30M | 5.28M | 5.10M | 4.86M | 5.53M | 5.82M | 6.78M | 7.00M | 7.38M | 8.21M | 8.73M | 8.79M | 9.14M | 10.38M | 10.64M | 10.79M | 11.24M | 12.05M | 12.52M | 12.77M | 18.24M | 18.64M | 18.60M | 19.65M | 20.93M | 24.73M | 28.38M | 28.65M | 29.69M | 30.17M | 30.58M | 31.18M | 30.04M | 31.88M | 32.11M | 31.92M | 31.93M | 34.67M | 35.19M | 36.73M | 39.49M | 42.31M | 45.81M | 45.66M | 45.30M | 47.67M | 49.60M | 49.49M | 46.37M | 47.09M | 47.05M | 47.40M | 46.39M |
|
Change in Receivables
|
| -14.26M | 14.12M | 25.78M | 26.72M | 13.94M | -19.86M | 23.41M | 39.33M | -5.47M | -12.23M | 14.04M | 15.84M | 27.53M | -34.99M | 11.89M | 33.66M | 11.88M | -32.02M | 31.47M | 9.18M | 8.45M | -20.48M | -2.87M | 14.28M | -17.95M | -29.83M | -21.33M | 34.16M | 49.50M | 25.30M | -54.60M | 28.36M | 63.69M | 47.33M | -11.64M | 41.39M | 14.39M | -12.66M | -32.91M | -22.18M | 14.09M | 8.27M | 9.48M | -7.09M | 103.53M | -58.70M | -8.39M | 28.48M | 80.01M | 15.47M | 65.29M | 28.48M | -37.77M | -64.29M | -18.95M | -84.32M | 19.61M | -61.42M | -9.65M | -6.13M | -7.18M | -10.68M | -13.57M | -27.68M | 51.36M |
|
Change in Account Payables
|
| 9.49M | -13.39M | 26.46M | 9.86M | 3.38M | -26.87M | 32.23M | -1.15M | -1.76M | -6.22M | 8.38M | 1.50M | 28.51M | -30.95M | 16.23M | 14.46M | 24.96M | -28.01M | 29.29M | -7.53M | 16.52M | -17.91M | 13.41M | 1.72M | 6.18M | -47.04M | 5.42M | 19.32M | 12.34M | -1.37M | -13.18M | 13.48M | 51.15M | 7.58M | -19.46M | 29.34M | -1.81M | -2.55M | -14.39M | -24.00M | -51.41M | 74.87M | 19.66M | -14.67M | 56.56M | -55.95M | 36.82M | 34.49M | 10.59M | -3.46M | 7.77M | -4.39M | -24.55M | -67.93M | -17.70M | -37.38M | 55.60M | 0.70M | -24.75M | 10.48M | -15.25M | -44.38M | -13.53M | -30.17M | 6.67M |
|
Change in Accured Expenses
|
| -0.18M | -5.06M | -0.55M | 3.48M | 3.56M | -1.22M | -0.56M | 9.01M | 4.44M | -9.89M | 1.01M | -1.75M | 9.66M | -6.14M | -2.80M | -0.88M | 5.01M | 1.56M | -1.84M | 2.72M | 1.70M | -2.21M | 5.73M | 3.21M | -0.61M | 12.17M | -13.52M | -0.51M | 7.06M | 16.21M | -25.99M | 7.98M | 4.83M | 10.25M | -10.91M | 15.77M | 26.09M | 12.52M | -30.12M | 15.50M | 17.03M | -2.53M | -28.55M | 19.11M | -8.39M | 13.43M | 18.70M | -20.35M | 35.08M | -23.74M | 7.13M | 16.12M | 17.91M | 16.45M | -40.06M | -7.63M | 1.46M | -17.38M | 11.46M | -18.00M | -3.56M | -16.54M | -10.45M | -3.11M | 3.37M |
|
Change in Taxes
|
| | | -0.46M | 0.22M | -0.22M | 0.17M | -0.17M | 0.00M | 0.00M | 2.26M | -2.24M | 0.85M | -0.86M | | 0.03M | 0.02M | 0.46M | -0.20M | -0.09M | 0.25M | 5.63M | 8.74M | -4.56M | -8.73M | -0.29M | -1.00M | -0.03M | 3.00M | -1.37M | -1.68M | 0.17M | 3.18M | 8.49M | -0.04M | 0.05M | -6.87M | -5.10M | 0.45M | -0.45M | 0.87M | 4.20M | -4.61M | 0.05M | 0.03M | 1.07M | -0.45M | -0.35M | 0.74M | -1.64M | 2.10M | -0.54M | 2.70M | -0.76M | 13.39M | -7.61M | 5.88M | 3.84M | -1.76M | -7.25M | 2.72M | -1.77M | 2.94M | -5.94M | 1.75M | 1.78M |
|
Other Working Capital Changes
|
| 0.45M | 4.26M | -2.66M | 3.18M | -1.04M | 0.22M | -1.74M | 5.71M | -1.70M | -0.55M | -2.21M | 5.53M | -1.42M | -0.35M | -2.23M | 2.64M | 0.39M | 1.33M | 0.60M | 1.47M | 5.04M | -5.48M | 3.25M | -6.28M | -0.47M | 6.91M | -1.41M | -1.28M | 4.87M | 0.52M | -2.79M | -1.70M | 7.55M | 7.13M | -6.69M | -3.24M | 14.29M | -8.23M | -12.56M | -3.37M | 14.63M | -2.15M | -9.05M | -1.30M | -0.03M | 12.89M | -8.82M | -3.41M | 5.61M | -6.81M | -3.40M | -6.26M | -0.16M | -10.12M | -13.62M | -3.85M | -4.38M | -4.01M | -12.47M | -8.93M | -9.83M | -13.63M | -11.33M | -10.32M | -13.20M |
|
Capital Expenditures
|
| 0.58M | 1.71M | 0.65M | 1.40M | 11.31M | 12.25M | 4.88M | 10.40M | 20.10M | 19.63M | 17.01M | 4.03M | 13.63M | 22.21M | 9.46M | 29.75M | 26.88M | 44.84M | 33.03M | 13.41M | 29.44M | 43.29M | 15.06M | 8.66M | 17.23M | 42.09M | 4.89M | 20.32M | 34.67M | 47.53M | 6.62M | 22.97M | 10.34M | 34.60M | 22.18M | 47.08M | 69.59M | 60.94M | 17.06M | 11.65M | 26.90M | 39.23M | 25.47M | 23.80M | 6.08M | 59.95M | 9.52M | 16.82M | 57.74M | 48.88M | 30.93M | 55.02M | 71.72M | 61.48M | 26.84M | 38.79M | 40.03M | 34.40M | 17.52M | 13.73M | 11.96M | 7.63M | 19.19M | 11.29M | 8.71M |
|
Sales of Property, Plant and Equipment
|
| 0.02M | 0.01M | 0.01M | 0.71M | 0.15M | 0.12M | 0.07M | 0.15M | 0.10M | 0.09M | 0.05M | 0.59M | 0.18M | 0.25M | 0.73M | 0.62M | 0.43M | 0.05M | 0.09M | 0.23M | 0.10M | 0.19M | 0.03M | 0.11M | 0.79M | 1.39M | 0.59M | 0.56M | 0.42M | 0.49M | 1.13M | 1.23M | 0.70M | 2.27M | 0.52M | 0.72M | 2.80M | 6.94M | 3.80M | 3.87M | 1.41M | 0.95M | 0.50M | 0.02M | 0.78M | 1.99M | 14.93M | 4.98M | 10.65M | 14.62M | 6.44M | 12.14M | 15.41M | 8.94M | 10.17M | 4.96M | 5.07M | 7.51M | 3.44M | 2.31M | 4.04M | 2.37M | 3.62M | 0.43M | 2.78M |
|
Acquisitions
|
| | | | | | | 0.06M | 90.85M | -7.85M | 2.12M | 0.15M | 0.15M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.84M | | | | 122.27M | | | 102.66M | | -0.11M | | | 260.92M | | -3.70M | | 18.34M | | | 1.26M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.44M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.56M | -1.70M | -0.64M | -0.69M | -11.16M | -12.31M | -4.87M | -101.11M | -12.15M | -21.66M | -17.11M | -3.59M | -13.58M | -22.08M | -8.72M | -29.12M | -26.45M | -44.79M | -32.95M | -13.17M | -29.34M | -43.10M | -15.03M | -8.55M | -16.45M | -40.70M | -4.30M | -19.77M | -34.24M | -47.04M | -5.50M | -21.74M | -175.58M | -32.33M | -21.66M | -46.36M | 161.20M | -302.66M | 6.18M | -8.52M | -25.50M | -38.28M | -24.97M | -23.78M | -5.30M | -142.81M | 5.41M | -11.93M | -47.09M | -156.53M | -24.48M | -42.88M | -158.97M | -52.54M | -16.57M | -33.83M | -34.96M | -287.81M | -14.08M | -7.72M | -7.92M | -23.60M | -15.56M | -10.86M | -60.62M |
|
Other financing activities
|
| 0.51M | 0.19M | 0.13M | 0.02M | 0.04M | 0.24M | 0.54M | 0.04M | 0.48M | -0.04M | 0.08M | 0.41M | -0.05M | 1.37M | 0.10M | 0.08M | 0.13M | 2.32M | 0.10M | 0.12M | 0.21M | 2.76M | 0.04M | 0.05M | 0.08M | 2.75M | -0.13M | -0.23M | 0.88M | 1.97M | | | | 2.02M | 3.89M | 0.12M | 0.24M | 0.01M | 2.58M | 0.17M | 0.13M | 1.11M | 3.77M | 0.17M | 0.10M | 3.92M | 3.76M | 0.21M | 0.07M | 5.08M | 5.58M | 0.13M | 0.06M | 2.53M | 7.61M | 0.21M | 0.18M | 2.15M | 8.49M | 0.18M | 0.40M | 1.72M | 6.53M | 0.14M | 0.10M |
|
Cash from Financing Activities
|
| 0.61M | 0.29M | -2.77M | -9.42M | -11.41M | -0.98M | -0.88M | 0.02M | 0.32M | -0.58M | -2.12M | -0.22M | -0.67M | -11.87M | -3.79M | 8.50M | -0.93M | -13.91M | 20.70M | -2.02M | 22.00M | 20.13M | -10.81M | 0.97M | -9.06M | 26.05M | -53.48M | -38.46M | -1.27M | 15.85M | -15.67M | 4.00M | 18.44M | 4.29M | -22.11M | -9.28M | 36.41M | 26.53M | -18.64M | -25.84M | -28.19M | -8.43M | 92.56M | -120.81M | -23.72M | 29.68M | -31.02M | -14.87M | 27.60M | 10.88M | -8.62M | 13.93M | -77.32M | 19.56M | -16.90M | -98.35M | -8.06M | -25.10M | -58.35M | -37.32M | -69.53M | -36.13M | -40.31M | -28.13M | 15.29M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.63M | 7.60M | 7.50M | 7.51M | 7.50M | 7.50M | 7.50M |
|
Exchange Rate Effect
|
| 0.00M | -0.01M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | | -0.02M | 0.01M | 0.00M | -0.00M | -0.01M | 0.00M | 0.00M | | | -0.00M | | | 0.00M | 0.01M | 0.00M | -0.02M | -0.10M | -0.01M | 0.00M | -0.03M | -0.02M | -0.06M | 0.06M | 0.04M | -0.05M | -0.04M | -0.03M | 0.02M | -0.02M | 0.00M | -0.01M | -0.01M | 0.01M | | -0.09M | 0.02M | 0.01M | 0.03M | -0.01M | 0.01M | -0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.02M | 0.03M | -0.02M | 0.01M | 0.00M | -0.02M | -0.01M | -0.06M | 0.01M | -0.03M | 0.13M |
|
Change in Cash
|
| 9.72M | 4.05M | 14.87M | -13.38M | -10.31M | -2.90M | 19.76M | -116.62M | 24.37M | 6.44M | 3.60M | -0.51M | 27.40M | -8.82M | 15.49M | -14.25M | 20.15M | -23.19M | 6.33M | -2.13M | 19.66M | 16.94M | 19.49M | 27.52M | 26.77M | 24.20M | -7.49M | -36.11M | -28.95M | -7.79M | 26.60M | -2.26M | -133.18M | 10.00M | -10.63M | 8.82M | 240.75M | -206.07M | 50.97M | 37.46M | -60.23M | 79.10M | 108.15M | -73.71M | -17.84M | -60.83M | 101.76M | 19.76M | -15.37M | -70.87M | 47.11M | 91.58M | -86.56M | 74.72M | 55.93M | -0.14M | 58.26M | -213.42M | 8.09M | 24.89M | -34.11M | -59.19M | 14.16M | 22.49M | -17.10M |
|
Free Cash Flow
|
| 9.09M | 3.77M | 17.63M | -4.67M | 0.94M | -1.86M | 20.62M | -25.93M | 16.12M | 9.04M | 5.82M | -0.73M | 28.02M | 2.92M | 18.55M | -23.37M | 20.65M | -9.32M | -14.45M | -0.35M | -2.44M | -3.38M | 30.27M | 26.46M | 35.14M | -3.23M | 45.40M | 1.83M | -28.09M | -24.07M | 41.08M | -7.53M | 13.66M | 3.47M | 10.99M | 17.37M | -26.43M | 9.11M | 46.38M | 60.17M | -33.46M | 86.57M | 15.19M | 47.06M | 5.09M | -7.69M | 117.85M | 29.73M | -53.60M | 25.90M | 49.28M | 65.51M | 78.01M | 46.22M | 62.53M | 93.22M | 61.26M | 65.08M | 62.99M | 56.22M | 31.39M | -7.02M | 50.84M | 50.21M | 19.39M |
|
Net Cash Flow
|
| 9.71M | 4.07M | 14.86M | -13.38M | -10.32M | -2.90M | 19.75M | -116.62M | 24.39M | 6.43M | 3.60M | -0.51M | 27.41M | -8.83M | 15.49M | -14.25M | 20.15M | -23.18M | 6.33M | -2.13M | 19.66M | 16.94M | 19.49M | 27.54M | 26.87M | 24.21M | -7.49M | -36.07M | -28.94M | -7.73M | 26.54M | -2.30M | -133.13M | 10.03M | -10.60M | 8.80M | 240.77M | -206.08M | 50.97M | 37.47M | -60.24M | 79.10M | 108.24M | -73.73M | -17.85M | -60.86M | 101.77M | 19.75M | -15.36M | -70.87M | 47.10M | 91.58M | -86.56M | 74.71M | 55.91M | -0.17M | 58.27M | -213.43M | 8.09M | 24.91M | -34.10M | -59.13M | 14.15M | 22.52M | -17.23M |