|
Net Income
|
17.18M | 20.07M | 25.72M | 19.40M | 20.11M | 20.07M | 36.69M | 29.19M | 32.22M | 30.46M | 45.02M | 34.22M | 41.48M | 31.38M | 58.82M | 36.67M | 46.51M | 38.19M | 61.42M | 37.74M | 53.04M | 33.85M | 59.14M | 28.35M | 51.11M | 30.37M | 65.79M | 44.99M | 51.59M | 30.45M | 66.48M | 36.40M | | | 107.28M | | 25.50M | 13.04M | 84.02M | -2.10M | | | 67.70M | | | | 119.61M | 164.05M | 271.19M | 148.83M | 209.39M | 172.51M | 204.93M | 173.54M | 256.83M | 295.78M | 198.02M | 179.97M | 208.63M | 210.54M | 229.55M | 415.05M | 398.59M | 210.91M | 240.78M | 35.36M | 242.15M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 6.18M | 6.30M | 6.99M | 7.10M | 7.02M | 7.26M | 7.62M | 7.46M | 7.72M | 7.95M | 8.06M | 7.99M | 8.44M | 8.51M | 8.85M | 8.83M | 9.03M | 9.53M | 9.78M | 10.24M | 18.06M | 17.34M | 18.26M | 16.41M | 16.71M | 17.34M | 18.14M | 19.77M | 20.10M | 20.70M | 21.52M | 22.52M | 22.73M | 22.74M | 25.94M | 25.75M | 25.85M | 25.37M | 25.83M | 23.20M | 22.91M | 22.88M | 24.42M | 23.90M | 23.71M | 24.55M | 26.49M | 26.32M | 27.59M | 29.08M | 29.11M | 28.87M | 30.54M | 30.73M | 27.88M |
|
Share-based Compensation
|
| 6.33M | 6.59M | 9.16M | 6.80M | 7.30M | 9.34M | 9.16M | 7.80M | 7.80M | 8.12M | 10.94M | | | 8.36M | 12.34M | 7.20M | 7.40M | 7.69M | 13.75M | 6.87M | 8.81M | 9.42M | 16.73M | 10.66M | 9.59M | 9.17M | 15.49M | 11.11M | 9.52M | 10.53M | 22.58M | 31.00M | 14.36M | 11.01M | 30.96M | 14.34M | 10.72M | 10.15M | 31.82M | 13.12M | 12.95M | 11.12M | 25.13M | 15.68M | 15.50M | 6.23M | 36.09M | 26.19M | 19.43M | 16.87M | 32.12M | 24.45M | 20.97M | 13.02M | 45.05M | 32.23M | 27.04M | 25.52M | 50.50M | 39.75M | 34.34M | 30.19M | 50.17M | 43.03M | 30.52M | 32.16M |
|
Deferred Taxes
|
| -0.23M | 4.55M | -0.87M | 0.17M | -5.99M | 4.09M | -10.99M | 9.59M | 5.21M | -4.78M | -1.66M | -1.74M | 0.13M | 4.24M | -1.87M | 0.12M | 6.74M | 11.67M | 7.35M | -2.90M | -5.75M | 0.54M | -3.36M | 5.66M | -8.02M | 6.07M | -2.19M | 1.35M | -12.57M | 10.77M | -12.00M | -66.01M | -21.45M | -117.96M | -39.17M | 21.16M | 13.27M | 6.27M | -25.53M | -23.88M | -1.38M | -5.00M | 25.54M | -27.35M | -4.74M | -46.64M | 3.88M | -1.59M | -1.84M | -42.02M | -7.50M | 10.76M | -0.78M | -33.18M | -7.87M | -8.29M | -33.40M | -14.62M | -17.82M | 20.91M | -8.89M | -156.28M | -29.71M | -11.22M | -2.11M | 43.87M |
|
Gains from Sales and Divestitures
|
| | | | | | | | 1.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | 2.60M | | 1.30M | 1.30M | -11.57M | 11.50M | 0.50M | 0.40M | 24.81M | 6.00M | | | | | | | | | | | | | | | | | | | | -1.00M | 1.00M | | | 2.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.88M | 11.62M | 2.04M | 16.42M | 8.72M | 10.01M | 0.34M | 1.31M | 0.53M | | 2.42M | 7.96M | | 0.59M | 4.11M | 0.06M |
|
Non-cash Items
|
| | | | | | | | 58.20M | 58.20M | 27.70M | 27.70M | 27.70M | 15.60M | 11.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 55.11M | 44.30M | -7.97M | 69.56M | 64.78M | 79.12M | -24.66M | 88.58M | 112.55M | 79.10M | 18.68M | 80.77M | 109.30M | 71.06M | 19.69M | 120.62M | 101.75M | 73.58M | 16.47M | 136.29M | 122.85M | 71.17M | 5.66M | 143.74M | 116.90M | 79.25M | 13.33M | 148.45M | 120.48M | 83.37M | -29.61M | 112.32M | 149.55M | 22.25M | 2.72M | 174.02M | 249.26M | 45.15M | 35.60M | 227.48M | 219.52M | 82.83M | 55.75M | 343.17M | 243.91M | 260.45M | 157.30M | 575.35M | 345.04M | 234.79M | 167.78M | 415.61M | 314.92M | 203.11M | 164.68M | 435.78M | 330.95M | 224.33M | 188.84M | 369.96M | 590.77M | 335.36M | 313.51M | 383.56M | 298.74M | 294.54M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.94M | 21.62M | 21.14M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | 0.27M | 0.26M | 0.25M | 0.78M | 0.59M | 0.59M | 0.55M | 0.56M | 0.51M | 0.50M | 0.50M | 0.50M | 0.86M | 0.61M | 0.64M | 0.60M | 0.58M | 0.52M | 0.47M | 1.07M | 0.84M | 0.76M | 0.80M | -0.88M | 0.41M | 1.75M | 0.45M | 0.47M | 0.47M | 9.01M | 3.76M | 1.83M | 1.87M | 8.73M | 1.60M | 1.61M | 1.62M | 1.62M | 1.63M | 1.63M | 1.64M | 3.75M | 2.10M | 0.94M | 0.92M | 0.99M | 1.12M | 1.13M | 1.13M | 1.14M | 1.15M | 1.15M | 1.16M | 1.17M | 1.18M | 1.18M | 1.54M | 1.01M | 1.02M | 1.03M | 1.03M | 1.04M | 1.05M | 1.16M |
|
Depreciation & Amortization (CF)
|
| 6.78M | 6.63M | 9.51M | 8.98M | 8.72M | 8.66M | 8.80M | 8.76M | 7.38M | 7.13M | 6.63M | 7.11M | 7.66M | 8.36M | 8.43M | 8.42M | 8.61M | 8.98M | 8.74M | 9.70M | 10.45M | 10.52M | 10.13M | 9.61M | 12.19M | 15.21M | 15.02M | 15.23M | 15.75M | 15.96M | 16.53M | 83.56M | 68.56M | 71.52M | 68.06M | 66.84M | 68.19M | 52.52M | 53.46M | 52.26M | 52.40M | 53.66M | 54.70M | 53.94M | 53.97M | 56.38M | 56.26M | 52.01M | 52.48M | 51.66M | 48.35M | 47.66M | 47.25M | 48.68M | 46.63M | 46.61M | 48.54M | 49.32M | 49.31M | 50.53M | 51.25M | 51.22M | 50.76M | 50.74M | 50.95M | 47.86M |
|
Change in Receivables
|
| -9.04M | 52.90M | -8.80M | -12.56M | 6.21M | -33.03M | -25.74M | 13.83M | 27.94M | 42.86M | 39.70M | -70.36M | -23.50M | 92.77M | -17.85M | -9.22M | -42.66M | 97.83M | 4.21M | -7.12M | -34.46M | 113.79M | -9.63M | -3.95M | -43.46M | 101.52M | 19.09M | 1.29M | -46.62M | 94.90M | 57.92M | -12.98M | -29.85M | 353.43M | -56.77M | -24.45M | -91.46M | 287.68M | -78.39M | -62.45M | -74.29M | 281.86M | -135.66M | -125.46M | -108.00M | 269.71M | -54.19M | -78.46M | -124.89M | 402.89M | -30.70M | -128.40M | -99.44M | 499.24M | -36.18M | -258.39M | -123.46M | 442.69M | -18.23M | -154.68M | -113.73M | 424.40M | -211.61M | -263.51M | -152.65M | 589.75M |
|
Change in Accured Expenses
|
| 9.73M | 43.43M | -76.60M | 39.09M | 21.16M | 76.00M | -84.51M | 22.55M | 16.57M | 89.49M | -88.11M | 20.60M | 30.21M | 74.72M | -85.57M | 26.89M | 17.63M | 82.97M | -104.51M | 46.82M | 40.00M | 114.32M | -121.62M | 35.07M | 58.97M | 110.10M | -141.13M | 47.28M | 46.67M | 103.61M | -109.03M | 79.29M | 137.88M | 78.67M | -133.08M | 4.52M | 49.24M | 134.56M | -218.15M | 28.97M | 6.89M | 127.68M | -269.47M | 175.58M | 48.81M | 157.01M | -272.50M | 60.17M | 90.36M | 243.20M | -321.00M | -83.89M | 52.68M | 250.30M | -282.31M | -17.25M | 52.16M | 218.86M | -263.69M | -33.84M | 73.33M | 253.59M | -350.09M | 37.55M | 44.99M | 256.75M |
|
Other Working Capital Changes
|
| 9.91M | -4.21M | 30.65M | 2.92M | 26.24M | 25.52M | 25.40M | 10.07M | 38.54M | 17.74M | 34.82M | 11.90M | 13.95M | 10.96M | 51.02M | 16.30M | -2.66M | 16.28M | 65.28M | 11.82M | 15.49M | 12.76M | 74.21M | 19.25M | 16.14M | -17.75M | 79.14M | 27.63M | 7.43M | -16.22M | 92.37M | 75.04M | 30.94M | 184.50M | 76.85M | 10.46M | -18.42M | 118.25M | 85.74M | -36.22M | 20.48M | 111.20M | -26.23M | -123.39M | -60.55M | 172.28M | 131.79M | 59.03M | -87.25M | 220.49M | 195.31M | 16.78M | -119.56M | 204.60M | 155.15M | -118.45M | -88.12M | 221.33M | 173.54M | -145.01M | -112.49M | 265.14M | 131.00M | -285.36M | -180.70M | 293.11M |
|
Capital Expenditures
|
| 2.68M | 4.02M | 3.41M | 4.28M | 4.52M | 9.48M | 3.71M | 5.75M | 14.26M | 18.23M | 7.12M | 13.52M | 10.16M | 13.54M | 9.65M | 9.99M | 8.14M | 8.73M | 9.19M | 9.97M | 6.37M | 12.97M | 11.63M | 11.98M | 12.45M | 10.06M | 6.56M | 18.78M | 11.54M | 12.99M | 10.70M | 30.93M | 33.99M | 35.15M | 17.68M | 22.45M | 24.50M | 62.24M | 20.06M | 39.42M | 36.22M | 53.31M | 24.54M | 21.33M | 14.98M | 23.04M | 12.52M | 11.96M | 14.19M | 21.16M | 17.29M | 21.09M | 32.08M | 37.59M | 21.12M | 25.57M | 28.45M | 27.98M | 22.66M | 29.37M | 25.77M | 23.94M | 25.57M | 36.25M | 29.49M | 23.83M |
|
Acquisitions
|
| | | 11.70M | 0.46M | | | | | | | | | 0.83M | | | | | | 101.77M | 5.76M | | 16.76M | | | | | | | | | | | | | | | | -0.04M | 2.29M | | | 23.69M | | | | | | | 0.26M | -0.09M | | | 4.11M | 5.40M | | | 3.80M | | 2.00M | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 114.17M | 6.07M | | | | 14.12M | | | | | | | | | | | | | 158.73M | -2.68M | | 5.02M | | | | | | | | |
|
Cash from Investing Activities
|
| -2.68M | -108.54M | -15.11M | -4.74M | -4.52M | -9.48M | -3.71M | -5.75M | -14.26M | -18.23M | -7.12M | -23.03M | -10.98M | -13.54M | -9.65M | -9.99M | -8.14M | -8.73M | -124.45M | -16.59M | -6.37M | -15.37M | -11.63M | -11.98M | -207.93M | -10.81M | -7.36M | -47.87M | -11.01M | -31.82M | -18.20M | -2627.61M | -71.58M | -35.16M | -16.68M | 383.10M | 73.81M | -56.17M | -22.36M | -39.42M | -36.22M | -62.89M | -24.54M | -21.33M | -14.98M | -23.04M | -12.52M | -34.73M | -14.45M | -18.77M | -17.29M | -21.09M | -36.19M | -42.99M | 137.61M | -28.25M | -32.25M | -22.95M | -24.66M | -29.37M | -25.77M | -23.94M | -25.57M | -36.25M | -29.49M | -23.83M |
|
Other financing activities
|
| 1.27M | 13.16M | 5.19M | 2.63M | 4.75M | 5.95M | 20.61M | 1.33M | 0.52M | 3.11M | -13.78M | -2.94M | -3.64M | 41.67M | 13.22M | 3.90M | 1.30M | 6.98M | 11.15M | 3.13M | 5.00M | 0.92M | 7.56M | 3.56M | 0.10M | 2.64M | | 4.97M | | | 18.77M | 32.40M | 0.00M | 0.03M | | | | | | | | | | | 13.11M | 2.16M | | | 1.27M | | | | | | | | | | 2.60M | 0.37M | | | | | | 6.48M |
|
Cash from Financing Activities
|
| -43.64M | 68.51M | 14.73M | -43.02M | -45.23M | -98.03M | 17.79M | -67.51M | -61.41M | -75.42M | -17.56M | -41.55M | 0.73M | -14.20M | -36.91M | -44.18M | -56.77M | -16.00M | -32.28M | -85.83M | -78.38M | -12.18M | -54.41M | -62.09M | 115.31M | -66.50M | 22.09M | -64.33M | -88.69M | -43.75M | 917.27M | 1,768.62M | -80.33M | -65.74M | -329.08M | -618.17M | -266.30M | -43.56M | -23.44M | -118.69M | -90.69M | -53.18M | -68.49M | -207.26M | -42.27M | -98.20M | -403.22M | -187.02M | -353.95M | -213.42M | -445.45M | -475.10M | -92.88M | -14.01M | -101.29M | -127.44M | -205.29M | -154.86M | -219.68M | -333.55M | -62.33M | -94.59M | -152.94M | -266.75M | -1047.79M | 27.76M |
|
Exchange Rate Effect
|
| 7.03M | -0.47M | -2.32M | -5.36M | 11.02M | 0.16M | -0.60M | 1.03M | -5.32M | 0.39M | 2.24M | -4.64M | 5.81M | 1.13M | -3.93M | -2.16M | 4.31M | 0.61M | -0.45M | 0.77M | -14.81M | -19.53M | -23.27M | 6.26M | -10.62M | -0.21M | 2.90M | 4.86M | -0.10M | -13.31M | 6.01M | 4.40M | 17.97M | -2.48M | 3.61M | -6.62M | -3.43M | -0.04M | 0.80M | -0.19M | -4.34M | 7.34M | -15.71M | 14.21M | 10.42M | 19.66M | -8.14M | 0.86M | -7.37M | -11.72M | -5.36M | -15.12M | -21.75M | 23.80M | -5.49M | -0.78M | -16.88M | 23.13M | -27.69M | -7.67M | 29.84M | -51.97M | 22.89M | 25.92M | 11.73M | -6.68M |
|
Change in Cash
|
| 8.79M | 4.26M | -8.34M | 21.81M | 15.03M | -28.39M | -10.58M | 15.31M | 36.88M | -14.55M | -6.00M | 16.19M | 99.05M | 43.33M | -26.86M | 66.46M | 36.85M | 48.86M | -140.26M | 33.87M | 38.11M | 43.62M | -60.38M | 69.67M | 24.28M | 1.95M | 28.06M | 36.25M | 20.78M | 7.80M | 765.80M | -642.99M | -2.36M | -78.64M | -343.04M | -61.05M | 56.77M | -54.58M | -10.20M | 69.37M | 92.62M | -33.23M | -37.28M | 114.58M | 186.66M | 139.21M | -258.44M | 353.60M | -23.36M | 2.60M | -294.96M | -80.58M | 185.85M | 146.11M | 201.00M | 280.09M | 93.40M | 46.52M | -55.51M | 7.05M | 502.67M | 216.83M | 135.01M | 80.56M | -778.54M | 298.47M |
|
Free Cash Flow
|
| 52.43M | 40.28M | -11.38M | 65.28M | 60.27M | 69.64M | -28.37M | 82.82M | 98.29M | 60.87M | 11.56M | 67.25M | 99.14M | 57.52M | 10.04M | 110.64M | 93.62M | 64.86M | 7.29M | 126.32M | 116.49M | 58.20M | -5.97M | 131.76M | 104.45M | 69.19M | 6.77M | 129.68M | 108.94M | 70.38M | -40.30M | 81.40M | 115.56M | -12.90M | -14.96M | 151.58M | 224.76M | -17.09M | 15.54M | 188.06M | 183.30M | 29.52M | 31.21M | 321.84M | 228.93M | 237.41M | 144.78M | 563.39M | 330.85M | 213.62M | 150.49M | 394.51M | 282.85M | 165.52M | 143.56M | 410.21M | 302.50M | 196.35M | 166.18M | 340.60M | 565.00M | 311.41M | 287.94M | 347.32M | 269.25M | 270.71M |
|
Net Cash Flow
|
| 8.79M | 4.26M | -8.34M | 21.81M | 15.03M | -28.39M | -10.58M | 15.31M | 36.88M | -14.55M | -6.00M | 16.19M | 99.05M | 43.33M | -26.86M | 66.46M | 36.85M | 48.86M | -140.26M | 33.87M | 38.11M | 43.62M | -60.38M | 69.67M | 24.28M | 1.95M | 28.06M | 36.25M | 20.78M | 7.80M | 869.47M | -746.66M | -2.36M | -78.64M | -343.04M | -61.05M | 56.77M | -54.58M | -10.20M | 69.37M | 92.62M | -33.23M | -37.28M | 114.58M | 186.66M | 139.21M | -258.44M | 353.60M | -23.36M | 2.60M | -294.96M | -80.58M | 185.85M | 146.11M | 201.00M | 280.09M | 93.40M | 46.52M | -55.51M | 7.05M | 502.67M | 216.83M | 135.01M | 80.56M | -778.54M | 298.47M |