|
Net Income
|
2.40M | 1.10M | 3.30M | 5.60M | 2.50M | 5.60M | 12.10M | 9.40M | 9.30M | 0.90M | -0.70M | 7.30M | 0.70M | | 3.60M | -0.20M | 1.50M | 1.50M | 0.40M | -0.10M | | -0.10M | 2.10M | | 2.30M | -0.10M | 3.30M | 0.10M | -0.10M | 2.00M | 2.10M | 0.10M | | -0.10M | 1.00M | 0.20M | 0.10M | -0.10M | 1.50M | | | | | 64.00M | 126.10M | 122.30M | 97.50M | 123.20M | -62.60M | -75.30M | -109.00M | -86.30M | -72.20M | -74.80M | -53.30M | -80.10M | -97.10M | -146.40M | 51.30M | 70.20M | 74.40M | 72.20M | 95.70M | 97.00M | 69.80M | | |
|
Depreciation and Depletion
|
| | | | | 3.80M | 4.50M | 3.40M | 3.40M | 3.60M | 0.50M | 3.30M | 2.90M | 4.90M | 4.20M | 4.20M | 4.40M | 4.10M | 4.70M | 4.30M | 4.50M | 4.20M | 3.00M | 3.20M | 3.30M | 3.50M | 3.50M | 4.00M | 3.20M | 3.30M | 3.10M | 3.20M | 3.00M | 3.60M | 3.30M | 5.00M | 3.20M | 4.00M | 3.40M | 3.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | 4.50M | | 11.30M | 1.10M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 11.30M | 2.90M | 10.90M | 8.60M | 7.30M | 17.80M | -4.20M | 5.90M | 4.90M | 4.10M | 50.90M | 5.50M | 26.90M | 2.30M | 49.10M | 20.80M | 7.00M | 3.50M | 8.00M | 21.00M | 3.40M | 34.00M | 5.30M | 9.40M | 6.80M | 5.60M | 11.60M | 9.10M | 10.50M | 26.40M | 8.10M | 11.50M | -2.90M | 3.80M | 3.60M | 35.90M | 4.30M | 2.00M | 87.80M | -105.00M | 9.20M | 3.20M | 5.50M | -31.30M | 18.10M | 20.80M | 12.00M | -88.90M | 5.80M | 12.50M | -4.60M | 10.30M | 24.80M | -11.40M | 100.10M | -220.20M | 10.40M | -24.20M | 30.20M | 5.20M | 7.60M | -29.80M | 47.00M | 10.50M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 1.30M | 5.00M | 4.60M | 0.50M | 0.40M | 3.20M | 2.80M | 1.90M | 1.00M | 3.40M | 7.60M | 0.80M | 4.10M | 54.60M | 6.50M | 7.00M | 11.10M | 3.30M | 14.70M | 9.30M | 6.40M | 8.30M | 8.70M | 5.00M | 2.60M | 2.90M | 3.80M | 0.50M | | 1.80M | 2.20M | 3.60M | 6.70M | 1.80M | 1.70M | 12.00M | 7.00M | 1.00M | -0.50M | 4.00M | 3.20M | 0.60M | 3.20M | 8.90M | 4.90M | 8.30M | 3.70M | -2.10M | 0.90M | 1.10M | 1.20M | 1.50M | | | | | | | |
|
Cash from Operations
|
| | | 25.50M | 24.50M | 10.20M | -1.70M | 73.20M | -52.00M | -31.30M | -14.90M | 55.60M | 1.10M | 42.90M | -33.90M | 81.30M | -4.70M | 16.30M | 29.20M | 37.10M | 35.50M | 26.80M | 34.20M | 29.00M | 51.70M | 86.90M | 47.40M | 77.20M | 39.70M | 53.60M | 70.00M | 48.30M | 55.70M | 60.50M | 76.10M | 74.00M | 117.40M | 153.90M | 193.90M | 89.00M | 147.50M | 130.00M | 167.80M | 62.30M | 201.50M | -12.50M | 196.70M | 140.60M | 97.10M | 69.90M | 43.10M | -18.20M | -71.80M | -80.10M | -40.20M | 5.20M | -71.10M | -38.60M | -29.70M | 43.00M | 22.90M | 141.90M | 175.10M | 180.00M | 89.60M | 139.90M | 175.00M |
|
Amortization of Goodwill
|
| | | | | 14.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | -4.10M | 13.30M | 4.90M | 3.50M | 4.60M | 3.70M | 3.90M | 3.80M | 4.10M | 3.00M | 4.20M | 3.90M | 4.60M | 4.00M | 3.80M | 3.80M | 3.80M | 3.50M | 4.00M | 4.10M | 2.70M | 4.30M | 5.80M | 3.30M | 4.30M | 4.20M | 3.20M | 4.50M | 4.80M | 3.90M | 4.10M | 3.90M | 2.30M | 0.60M | 4.00M | 149.40M | 1.60M | 4.30M | 18.40M | 13.50M | 4.70M | 4.80M | 4.60M | 28.20M | 3.20M | 27.40M | 15.80M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | 3.00M | | 3.80M | 4.50M | 3.40M | 3.40M | 3.60M | 0.50M | 3.30M | 2.90M | 4.90M | 4.20M | 4.20M | 4.40M | 4.10M | 4.70M | 4.30M | 4.50M | 4.20M | 3.00M | 3.20M | 3.30M | 3.50M | 3.50M | 4.00M | 3.20M | 3.30M | 3.10M | 3.20M | 3.00M | 3.60M | 3.30M | 5.00M | 3.20M | 4.00M | 3.40M | 3.10M | 11.70M | 6.90M | 11.10M | 8.00M | 8.80M | 9.80M | 9.60M | 11.10M | 11.10M | 10.60M | 13.50M | 13.40M | 13.10M | 12.40M | 32.00M | 11.90M | 14.30M | 12.90M | 19.50M | 14.60M | 13.10M | 13.10M | 12.90M | 12.50M | 13.00M | 35.70M | 13.10M |
|
Change in Receivables
|
| | | -12.70M | -15.50M | 15.90M | -15.70M | 13.40M | -25.70M | 15.10M | -2.60M | -7.50M | -4.50M | 7.40M | -9.30M | -8.70M | -0.30M | -4.50M | -30.00M | 13.60M | -42.50M | 7.90M | -25.20M | 8.40M | -16.30M | -21.50M | -20.20M | 10.10M | -4.00M | 17.70M | -12.80M | 22.20M | -13.00M | 18.00M | 2.00M | 14.50M | 24.20M | 63.60M | -44.70M | 56.10M | 38.90M | 37.80M | -22.70M | 94.30M | -46.10M | 84.00M | -54.80M | 66.70M | 69.70M | 1.30M | -62.50M | -14.20M | -29.40M | -26.00M | -59.80M | 57.40M | -97.70M | -143.70M | -142.40M | -4.40M | 37.00M | -4.20M | -2.50M | 78.50M | -14.30M | -16.70M | -58.00M |
|
Change in Account Payables
|
| | | -22.90M | -11.70M | -13.70M | -3.80M | -13.40M | 16.90M | -29.10M | -26.50M | -13.10M | 21.20M | | -23.30M | -15.70M | -8.60M | -23.00M | -25.20M | -16.40M | -10.70M | -3.60M | -31.30M | 11.50M | 11.80M | -6.60M | 22.90M | 54.60M | 34.50M | 88.50M | 24.20M | 66.60M | -6.80M | 11.60M | 59.70M | 36.30M | 33.60M | 61.90M | 51.40M | 75.20M | 46.10M | 29.40M | -29.50M | 75.90M | 21.20M | 39.00M | -66.50M | 97.90M | 150.90M | 181.00M | 186.60M | -8.70M | -35.60M | -49.10M | -90.10M | 73.60M | -121.30M | -171.60M | -183.80M | -69.00M | -11.70M | 37.60M | 17.10M | 100.80M | -13.50M | 163.80M | 124.30M |
|
Change in Accured Expenses
|
| | | -4.50M | 9.60M | -28.80M | -17.30M | 28.70M | -13.30M | -23.70M | -39.20M | 6.80M | -4.60M | -3.20M | -14.60M | 20.70M | -15.90M | -41.00M | -18.60M | 2.30M | 3.20M | -5.40M | -20.40M | 1.90M | 25.60M | -0.40M | -4.50M | 5.10M | 0.50M | -3.60M | 1.30M | -6.90M | 13.40M | -8.00M | 4.40M | -13.50M | 13.80M | -5.70M | 55.30M | -42.40M | 19.90M | -0.30M | 6.80M | -76.30M | 87.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | -2.10M | -12.40M | 16.40M | 6.80M | 37.90M | -43.40M | -6.60M | 29.30M | 16.20M | -31.20M | 25.50M | -25.40M | 25.30M | -24.50M | 33.50M | 23.60M | 10.10M | -22.50M | -0.50M | 24.10M | -10.50M | -17.40M | 11.70M | -5.60M | -4.60M | -11.60M | -14.00M | 23.70M | -2.30M | 11.70M | 18.00M | 1.50M | 18.10M | 0.70M | -14.20M | 8.50M | 40.10M | -16.90M | 22.90M | 12.70M | 14.70M | 31.70M | -24.40M | 24.50M | -37.30M | -30.00M | -54.20M | -42.40M | -28.20M | -18.00M | -16.70M | -20.70M | 106.20M | 8.30M | -87.00M | 5.70M | 26.90M | 11.80M | 3.80M | 22.80M | 22.70M | -4.30M | -8.90M | -16.50M |
|
Other Working Capital Changes
|
| | | 6.40M | -19.00M | -11.40M | 4.90M | -10.80M | -6.60M | -8.90M | -4.10M | -11.40M | -7.50M | -10.20M | -4.30M | -8.40M | -10.20M | -13.60M | -3.90M | -4.90M | -5.80M | -7.00M | 1.30M | -9.80M | -9.10M | -10.70M | -2.60M | -4.00M | -2.20M | -3.40M | 8.90M | 1.00M | 1.10M | -3.70M | 3.70M | -5.60M | 0.60M | -6.40M | -83.50M | -5.10M | 3.80M | 29.50M | -33.60M | 89.90M | -106.80M | 96.00M | -51.30M | -60.40M | -20.60M | -13.20M | 5.10M | -31.10M | 26.80M | -0.50M | 16.00M | 9.60M | -10.30M | 2.70M | 33.90M | -24.90M | 61.10M | -27.20M | -9.00M | -5.20M | 34.50M | 9.50M | -78.20M |
|
Capital Expenditures
|
| | | 1.40M | 0.30M | 0.50M | 1.70M | 1.90M | 1.00M | 1.10M | 19.20M | 8.10M | 6.70M | 6.10M | 5.60M | 6.60M | 3.20M | 2.70M | 2.70M | 3.00M | 2.60M | 2.90M | 2.80M | 2.90M | 2.70M | 1.80M | 1.50M | 1.30M | 2.60M | 4.90M | 8.80M | 10.00M | 11.30M | 7.50M | 6.70M | 22.10M | 10.70M | 21.10M | 11.40M | 9.30M | 21.40M | 23.10M | 30.20M | 20.10M | 19.30M | 6.80M | 7.20M | 9.20M | 16.30M | 18.40M | 13.90M | 16.00M | 7.70M | 3.40M | 3.70M | 10.00M | 15.40M | 13.70M | 14.70M | 15.30M | 17.70M | 10.50M | 9.70M | 7.70M | 7.60M | 6.50M | 8.80M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 9.60M | 0.20M | | 0.10M | | | | | 6.00M | 3.80M | | 98.70M | 0.20M | 0.90M | | | | | | | 7.70M | | 4.30M | 3.20M | | 2.80M | 11.90M | 11.50M | 0.50M | | | | | | | | | 1.90M | 3.50M | | | | 2.30M | 3.90M | 1.80M | | | 4.90M | -4.90M | | | | | | | | 3.70M | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | 2.80M | 34.00M | | | 12.00M | 9.30M | 10.60M | 5.80M | 15.40M | 24.20M | 13.10M | 5.80M | 7.60M | 4.80M | 10.10M | 16.30M | 11.00M | 17.80M | 16.30M | 4.70M | 9.30M | 2.60M | 5.50M | 13.50M | 3.60M | 18.40M | 25.50M | 6.70M | 4.10M | 11.80M | 1.60M | 4.60M | 1.10M | 6.80M | 7.10M | 6.60M | 12.00M | 3.80M | 4.00M | 8.00M | | | 7.00M | 50.90M | -18.20M | 7.80M | 20.50M | 16.40M | 5.00M | 10.20M | 2.60M | 2.50M | 6.10M | 7.10M | 3.50M | 5.10M | 2.30M | 10.90M | 5.90M | 6.70M | 5.50M | 24.40M |
|
Change in Acquisitions & Divestments
|
| | | -88.40M | -85.20M | -104.70M | 312.10M | 37.30M | 105.10M | -424.50M | 530.40M | 116.70M | -88.50M | 21.70M | 30.10M | 36.30M | -123.60M | 194.60M | 74.80M | 224.80M | -26.80M | -113.60M | 160.90M | 18.70M | 124.70M | 64.00M | 31.00M | 111.70M | -2.20M | -2.30M | 51.70M | 53.90M | 137.20M | 39.20M | 297.90M | -47.20M | 654.70M | 1,526.20M | 509.60M | 402.60M | 556.40M | 108.90M | 161.20M | 372.10M | 110.40M | 224.50M | 265.40M | -677.40M | 1,403.50M | 289.50M | 373.30M | 249.70M | 315.20M | 454.50M | 276.10M | 154.00M | 199.00M | 176.80M | 143.20M | 323.20M | 306.00M | 300.00M | 387.30M | -493.60M | -157.00M | 1,552.90M | 264.00M |
|
Cash from Investing Activities
|
| | | 92.90M | 25.60M | 168.50M | 32.30M | 68.60M | 288.50M | 327.50M | -120.00M | -146.70M | 154.90M | 58.70M | -173.10M | -60.30M | 28.80M | 45.70M | -9.40M | -162.20M | 36.50M | 53.40M | -32.00M | 27.70M | -31.80M | -5.50M | -19.00M | -63.00M | -28.20M | -31.40M | -115.50M | -32.70M | 157.30M | -74.10M | -155.90M | -2.00M | 70.20M | -584.90M | 19.10M | -219.70M | -193.90M | 32.40M | -252.20M | 94.00M | -170.80M | -392.50M | -287.70M | 311.70M | -389.60M | -21.10M | -19.20M | -225.10M | 92.60M | 2.90M | 21.20M | -138.20M | 103.10M | 140.30M | 2.70M | 39.30M | -6.70M | -122.20M | -154.80M | 351.10M | 10.30M | 52.00M | -77.20M |
|
Other financing activities
|
| | | 0.90M | 0.80M | 0.70M | 0.80M | 0.40M | 0.40M | 0.40M | 0.20M | 0.50M | 0.40M | 0.50M | 0.50M | 0.70M | 0.30M | 1.00M | 0.40M | 0.40M | 0.50M | 0.10M | 0.60M | 0.50M | 0.20M | 0.20M | 0.60M | 0.50M | 0.20M | 0.30M | 0.10M | 0.10M | 0.10M | -0.10M | | -0.40M | -0.10M | | 1.40M | | -0.40M | 1.70M | 1.10M | 2.70M | 0.90M | 1.40M | 0.40M | 1.70M | 2.00M | | | 0.30M | | | 0.30M | 0.30M | 0.60M | | -1.40M | -6.00M | 0.20M | 0.40M | 1.80M | -1.80M | 0.80M | 0.10M | 3.20M |
|
Cash from Financing Activities
|
| | | -101.20M | -110.20M | -129.90M | -63.00M | -181.50M | -190.20M | 51.00M | -84.90M | -31.40M | -35.20M | -32.40M | -15.40M | -19.80M | -52.10M | -55.40M | -29.40M | 123.60M | -75.20M | -48.90M | -19.20M | -45.10M | -13.80M | -28.10M | -13.80M | -15.50M | -12.10M | -10.90M | -9.90M | -11.30M | -172.10M | -9.70M | -12.10M | -2.30M | 346.90M | -126.10M | -230.70M | 162.60M | 43.80M | -133.20M | 87.60M | 8.20M | 57.30M | 367.90M | -55.10M | -111.00M | -149.80M | -34.10M | 4.50M | 392.40M | 30.50M | -19.10M | -20.90M | -18.80M | -19.00M | -62.90M | -21.30M | -19.70M | -35.50M | -70.20M | -11.80M | -481.10M | -38.30M | -261.50M | -79.20M |
|
Dividends Paid - Common
|
| | | 13.70M | 13.80M | 13.60M | 13.50M | 14.70M | 14.50M | 14.50M | 14.50M | 14.50M | 14.30M | 14.10M | 14.00M | 14.00M | 13.90M | 13.60M | 13.40M | 13.30M | 13.30M | 12.60M | 12.60M | 12.30M | 12.50M | 12.50M | 12.40M | 12.20M | 12.30M | 12.40M | 12.30M | 12.30M | 12.40M | 12.40M | 12.40M | 12.50M | 12.40M | 15.80M | 15.70M | 16.40M | 16.40M | 16.70M | 18.90M | 20.20M | 19.70M | 19.70M | 19.80M | 21.00M | 20.40M | 19.70M | 19.90M | 19.80M | 20.60M | 20.10M | 20.10M | 19.40M | 20.20M | 20.20M | 20.30M | 19.50M | 20.30M | 20.30M | 20.00M | 20.20M | 20.80M | 19.70M | 18.90M |
|
Change in Cash
|
| | | 17.20M | -60.10M | 48.80M | -32.40M | -39.70M | 46.30M | 347.20M | -219.80M | -122.50M | 120.80M | 69.20M | -222.40M | 1.20M | -28.00M | 6.60M | -9.60M | -1.50M | -3.20M | 31.30M | -17.00M | 11.60M | 6.10M | 53.30M | 14.60M | -1.30M | -0.60M | 11.30M | -55.40M | 4.30M | 40.90M | -23.30M | -91.90M | 69.70M | 534.50M | -557.10M | -17.70M | 31.90M | -2.60M | 29.20M | 3.20M | 164.50M | 88.00M | -37.10M | -146.10M | 341.30M | -442.30M | 14.70M | 28.40M | 149.10M | 51.30M | -96.30M | -39.90M | -151.80M | 13.00M | 38.80M | -48.30M | 62.60M | -19.30M | -50.50M | 8.50M | 50.00M | 61.60M | -69.60M | 18.60M |
|
Free Cash Flow
|
| | | 24.10M | 24.20M | 9.70M | -3.40M | 71.30M | -53.00M | -32.40M | -34.10M | 47.50M | -5.60M | 36.80M | -39.50M | 74.70M | -7.90M | 13.60M | 26.50M | 34.10M | 32.90M | 23.90M | 31.40M | 26.10M | 49.00M | 85.10M | 45.90M | 75.90M | 37.10M | 48.70M | 61.20M | 38.30M | 44.40M | 53.00M | 69.40M | 51.90M | 106.70M | 132.80M | 182.50M | 79.70M | 126.10M | 106.90M | 137.60M | 42.20M | 182.20M | -19.30M | 189.50M | 131.40M | 80.80M | 51.50M | 29.20M | -34.20M | -79.50M | -83.50M | -43.90M | -4.80M | -86.50M | -52.30M | -44.40M | 27.70M | 5.20M | 131.40M | 165.40M | 172.30M | 82.00M | 133.40M | 166.20M |
|
Net Cash Flow
|
| | | 17.20M | -60.10M | 48.80M | -32.40M | -39.70M | 46.30M | 347.20M | -219.80M | -122.50M | 120.80M | 69.20M | -222.40M | 1.20M | -28.00M | 6.60M | -9.60M | -1.50M | -3.20M | 31.30M | -17.00M | 11.60M | 6.10M | 53.30M | 14.60M | -1.30M | -0.60M | 11.30M | -55.40M | 4.30M | 40.90M | -23.30M | -91.90M | 69.70M | 534.50M | -557.10M | -17.70M | 31.90M | -2.60M | 29.20M | 3.20M | 164.50M | 88.00M | -37.10M | -146.10M | 341.30M | -442.30M | 14.70M | 28.40M | 149.10M | 51.30M | -96.30M | -39.90M | -151.80M | 13.00M | 38.80M | -48.30M | 62.60M | -19.30M | -50.50M | 8.50M | 50.00M | 61.60M | -69.60M | 18.60M |