|
Net Income
|
| -23.08M | -1.02M | -48.31M | 3.21M | 19.58M | 30.95M | 49.01M | 6.19M | 33.70M | 33.66M | 54.68M | 30.29M | 49.88M | 29.95M | 45.30M | 12.30M | 40.20M | 50.16M | 58.49M | 37.84M | 50.95M | 36.28M | -6.62M | 31.91M | 42.90M | 24.08M | 22.47M | 15.11M | 18.26M | 4.20M | 447.86M | 70.73M | 91.63M | 106.34M | 151.94M | 88.18M | 79.44M | 74.98M | 67.58M | 65.78M | 80.27M | 122.20M | 142.38M | 129.84M | 153.13M | 206.17M | 254.60M | 208.29M | 219.44M | 194.79M | 148.60M | 103.71M | 62.90M | 59.90M | -10.99M | -2.99M | 19.89M | 30.06M | 69.13M | 30.23M | 33.93M | 8.33M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | 5.40M | | 29.25M | 43.48M | | 93.86M | 95.75M | 97.71M | | 100.94M | 102.94M | 106.88M | -294.36M | 110.22M | 114.60M | 115.66M | 120.29M | 119.92M | 123.61M | 138.57M | 140.50M | 145.04M | 147.48M | 150.36M | 152.09M | 155.97M | 156.38M | 176.61M | 176.00M | 181.87M | 178.85M | 178.60M | 178.21M | 177.48M | 176.54M | 179.04M |
|
Share-based Compensation
|
| | | | 2.42M | 2.32M | 0.78M | 1.48M | 1.27M | 1.46M | 1.59M | 0.57M | 0.60M | 0.89M | 1.97M | 1.18M | 1.06M | 1.29M | 1.54M | 1.50M | 1.48M | 1.40M | 1.74M | 2.39M | 1.42M | 2.12M | -0.41M | 0.92M | 1.42M | 3.30M | -1.32M | 2.85M | 1.99M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | 1.02M | -41.31M | 2.43M | 13.36M | 16.97M | 16.51M | -5.71M | 17.81M | 13.90M | 19.76M | 14.42M | 22.31M | 27.96M | 37.59M | -7.94M | -17.60M | -7.58M | 37.10M | -6.35M | 18.98M | -4.53M | -29.64M | 4.47M | 13.77M | -22.89M | -0.80M | -2.91M | -2.61M | 14.98M | 296.12M | 10.32M | -16.88M | -41.49M | -14.42M | 9.60M | -19.12M | -23.58M | 2.37M | -15.33M | -7.78M | -9.45M | -13.65M | 18.92M | -9.38M | -50.53M | 1.06M | -4.25M | 6.68M | -3.56M | -29.73M | 1.32M | 6.69M | -17.59M | -1.20M | 13.67M | 17.30M | -9.40M | 0.69M | 22.43M | 11.46M | -55.21M |
|
Gains from Sales and Divestitures
|
| | | | | | | 1.39M | | | | 1.38M | 6.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 25.33M | 12.42M | 0.84M | 3.44M | 3.26M | 51.82M | 17.10M | 2.43M | | | 13.81M | | 0.80M | | 3.46M | | | 37.23M | 9.99M | 75.83M | 57.12M | -77.34M | 0.94M | 29.54M | -8.71M | -3.31M | 1.60M | 14.75M | 34.36M | 1.11M | 7.10M | 8.72M | 11.04M | 9.38M | 11.79M | 60.68M | 4.92M | 1.27M | 18.65M | -37.88M | 87.82M | 68.51M | 10.54M | 122.75M | 27.00M | 20.95M | 34.80M | 120.02M | 79.44M | 54.90M | 20.88M | -57.16M | 210.38M | 7.59M | 21.40M | 56.07M | 112.83M | 10.20M | 15.54M | 25.74M | 55.58M |
|
Asset Writedowns and Impairment
|
| | 0.43M | 2.76M | 0.09M | -0.06M | -0.55M | 0.17M | 1.06M | | 0.07M | 8.23M | -0.16M | 1.83M | | 0.50M | 0.79M | 0.81M | 0.70M | 0.54M | 1.91M | 1.70M | 1.74M | -3.99M | -1.23M | -0.01M | 1.84M | -0.59M | -0.06M | -0.84M | 17.64M | 0.10M | | | | 2.80M | | 2.18M | | 1.30M | 0.90M | 0.35M | | 4.08M | | | | 0.30M | 0.81M | | | | | | | 2.24M | 3.98M | 5.88M | 1.01M | 8.14M | 0.03M | 10.58M | 34.80M |
|
Non-cash Items
|
| | | | | | | 0.36M | | | | 1.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 80.83M | -55.65M | 59.88M | 62.34M | 95.01M | 122.96M | 70.17M | 95.68M | 118.73M | 162.54M | 110.80M | 134.84M | 110.22M | 117.64M | 76.16M | 107.33M | 109.33M | 102.97M | 128.16M | 120.05M | 109.02M | -151.46M | 132.12M | 111.86M | -52.28M | 52.09M | 65.48M | 55.43M | 15.43M | 186.25M | 208.86M | 167.05M | 204.73M | 301.33M | 243.45M | 119.36M | 249.60M | 227.18M | 155.34M | 228.02M | 271.66M | 264.63M | 306.11M | 153.39M | 358.02M | 372.63M | 456.86M | 263.12M | 379.21M | 336.66M | 345.16M | 377.03M | 151.31M | 288.17M | 37.27M | 273.43M | 214.04M | 274.32M | 109.43M | 216.50M | 217.50M |
|
Amortizatization of Intangibles
|
| | 3.71M | 3.29M | 6.12M | 6.19M | 5.36M | 4.94M | 4.26M | 3.38M | 1.72M | 1.28M | 1.23M | 0.64M | 3.24M | 2.14M | 2.52M | 2.56M | 2.72M | 2.61M | 2.61M | 2.62M | 0.35M | -5.57M | 0.35M | 0.32M | -0.67M | | | 0.67M | -0.66M | -0.01M | | | | | 27.63M | 31.88M | 37.81M | 23.46M | 24.20M | 22.29M | 17.81M | 16.59M | 15.59M | 11.15M | 9.20M | 9.25M | 9.49M | 10.30M | 11.18M | 10.97M | 10.65M | 11.49M | 46.64M | 53.05M | 46.88M | 35.38M | 55.51M | 34.08M | 36.59M | 40.74M | 43.67M |
|
Depreciation & Amortization (CF)
|
| | 52.79M | 54.67M | 55.09M | 56.17M | 55.57M | 69.53M | 54.70M | 54.60M | 67.77M | 58.69M | 59.07M | 61.08M | 62.46M | 60.21M | 60.38M | 58.99M | 58.57M | 59.99M | 61.13M | 64.62M | 71.06M | -85.78M | 71.16M | 68.89M | -53.56M | 29.67M | 29.68M | 29.37M | 46.13M | 101.92M | 104.37M | 106.44M | 108.40M | 110.88M | 111.63M | 113.63M | 117.64M | 120.06M | 121.69M | 126.08M | 127.14M | 131.76M | 131.66M | 135.59M | 154.29M | 156.35M | 161.21M | 163.70M | 166.62M | 168.30M | 172.15M | 172.89M | 195.52M | 194.54M | 200.41M | 197.39M | 197.52M | 197.48M | 196.72M | 195.78M | 198.28M |
|
Change in Receivables
|
| | 20.45M | -28.42M | 37.87M | 17.58M | 1.64M | -1.94M | 15.29M | 10.58M | 15.66M | -24.00M | 22.07M | 9.14M | -12.27M | -2.33M | 37.06M | 6.46M | -5.73M | 25.61M | -24.33M | 0.74M | -1.74M | 15.06M | -14.88M | 8.64M | 6.38M | 10.97M | -14.60M | -0.30M | 20.93M | 42.43M | -22.29M | 13.26M | 26.21M | -7.82M | -62.36M | 11.87M | -43.38M | 23.76M | 5.27M | 6.17M | 46.81M | 17.27M | 11.59M | 58.48M | 82.42M | 62.09M | 28.01M | 75.73M | -59.70M | -102.75M | -35.61M | -90.81M | 42.28M | -70.95M | -18.00M | -14.12M | -7.50M | -38.39M | 67.28M | -13.40M | 15.87M |
|
Change in Inventory
|
| | 0.59M | -0.07M | 1.85M | 6.18M | -0.36M | 0.32M | 5.00M | -4.63M | 0.93M | -2.78M | 0.12M | -0.32M | 0.82M | 0.28M | -0.65M | 2.99M | -0.03M | -1.75M | -0.92M | 0.56M | 0.46M | -0.67M | 0.05M | -2.64M | 0.43M | 0.37M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
70.93M | | | 90.22M | | | | | | | | | | | | | | | | | | | | | | | | | -3.84M | 1.86M | -2.46M | | -12.18M | -2.33M | 3.98M | | -1.81M | -23.35M | 17.34M | | 31.08M | -22.67M | -6.47M | 5.55M | 12.53M | 16.40M | 5.32M | 39.12M | 22.07M | -20.01M | 12.20M | -39.03M | 11.96M | -6.89M | -15.57M | 23.12M | -25.56M | -14.08M | -17.42M | 71.88M | -28.56M | -34.91M | -22.94M |
|
Change in Accured Expenses
|
| | 35.95M | -111.61M | 31.24M | 2.12M | -6.37M | -20.45M | 15.02M | -10.52M | 27.75M | -25.31M | 28.16M | 5.54M | 5.23M | -34.17M | 23.30M | 18.49M | 9.01M | -21.51M | -10.45M | 12.97M | 7.81M | -18.88M | 13.37M | 16.62M | -36.03M | 9.83M | 2.00M | 7.05M | 14.74M | 12.03M | 16.14M | -22.41M | 0.83M | -12.60M | -27.40M | -32.34M | -37.93M | -24.06M | -93.19M | 18.12M | 8.74M | -17.34M | 70.97M | -99.29M | 85.47M | -105.33M | 89.29M | -38.47M | -81.58M | -12.14M | -10.49M | 56.90M | -114.55M | -52.41M | -148.10M | 15.15M | -14.03M | -74.60M | -35.46M | -39.91M | -43.46M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -6.14M | 9.02M | 20.98M | 15.26M | -28.27M | 3.19M | 11.20M | -34.29M | -5.54M | 34.04M | 7.09M | -25.51M | -4.38M | -6.74M | 2.46M | -5.46M | -2.87M | 29.34M | 17.00M | -45.99M | -0.69M | 6.66M | 8.22M | 43.87M | -28.75M | -12.92M | 42.91M | 5.60M | -7.54M | -19.01M | 6.92M | -8.93M | -23.74M | 14.49M | 51.36M |
|
Other Working Capital Changes
|
| | -8.91M | -6.42M | -5.36M | 11.68M | 6.00M | 4.24M | 3.32M | -0.94M | 17.31M | -23.57M | -4.03M | -1.17M | 29.14M | -11.93M | -18.45M | -9.68M | 4.42M | 5.91M | -16.79M | -1.57M | 11.78M | 7.82M | -8.23M | -4.42M | 6.94M | 16.53M | 0.99M | 0.64M | -9.36M | 2.36M | -2.99M | 2.32M | -9.45M | 1.31M | -12.78M | 12.87M | -16.36M | 12.31M | 4.78M | 14.60M | 3.20M | -17.88M | 5.38M | 4.97M | 4.42M | -39.18M | 0.61M | 6.44M | -9.49M | -16.40M | -6.60M | 6.39M | -0.09M | -12.39M | 9.89M | 41.87M | -2.42M | -6.95M | -1.97M | 22.54M | -5.85M |
|
Capital Expenditures
|
| | 49.47M | 56.46M | 39.53M | 71.62M | 56.89M | 81.85M | 44.25M | 86.86M | 89.93M | 93.11M | 61.80M | 102.53M | 72.67M | 81.28M | 60.06M | 75.01M | 76.05M | 94.85M | 62.01M | 104.69M | 94.16M | -39.20M | 34.45M | 34.51M | 57.07M | 28.57M | 17.02M | 18.50M | 56.41M | 295.27M | 56.47M | 163.95M | 282.32M | 253.26M | 105.78M | 217.94M | 312.24M | 194.02M | 109.43M | 150.21M | 119.05M | 142.37M | 111.02M | 136.53M | 140.97M | 145.58M | 164.97M | 130.55M | 200.72M | 304.33M | 260.34M | 257.52M | 334.82M | 218.93M | 191.91M | 180.76M | 219.42M | 227.07M | 122.05M | 208.57M | 310.96M |
|
Sales of Property, Plant and Equipment
|
| | 15.04M | 7.99M | 5.88M | 10.48M | 30.51M | 30.60M | 33.86M | 23.38M | 49.09M | 36.35M | 14.33M | 32.94M | 28.55M | 43.35M | 28.43M | 48.66M | 39.58M | 16.35M | 13.37M | 33.29M | 29.88M | -4.30M | 34.27M | 37.04M | -21.34M | 15.62M | 5.44M | 7.48M | 16.56M | 53.24M | 49.42M | 49.60M | 51.57M | 75.22M | 56.66M | 47.16M | 74.29M | 82.03M | 33.76M | 30.71M | 38.09M | 30.68M | 67.17M | 59.89M | 65.39M | 59.63M | 60.53M | 43.71M | 35.31M | 43.88M | 59.34M | 39.41M | 115.48M | 78.39M | 50.60M | 63.43M | 69.56M | 70.33M | 82.61M | 75.76M | 75.87M |
|
Acquisitions
|
| | | | | | | | | | | | | | | 2.48M | | | | | | | | | | | | | | | -91.96M | | 101.57M | 0.12M | | | | | 1.89M | | 46.81M | | | | 39.28M | 24.02M | 1,278.74M | 154.17M | 1.29M | | | 30.00M | 0.28M | -0.28M | 458.29M | | | | | | | | |
|
Divestments
|
| | | 0.04M | | | | | 5.47M | 0.03M | 0.08M | 0.06M | 0.60M | 0.05M | 0.62M | 0.18M | 0.47M | -0.08M | -0.02M | | 0.35M | -0.34M | 0.28M | -0.29M | | | | | | | | | 2.73M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 1.48M | 2.11M | 1.65M | 2.14M | 1.33M | 2.22M | 1.98M | 1.22M | 1.16M | 1.59M | 1.03M | 1.04M | 0.70M | 22.44M | 9.50M | 10.14M | 5.88M | 4.26M | 14.19M | 6.79M | 2.99M | -11.44M | 6.39M | 6.90M | -5.89M | -7.40M | 5.32M | -5.32M | 2.83M | 7.89M | 5.53M | 12.69M | 2.41M | 6.34M | 8.31M | 4.63M | 5.75M | 4.00M | 4.35M | 2.60M | 2.45M | 4.28M | 0.50M | 2.35M | 5.53M | 2.24M | 1.88M | 2.42M | 3.20M | 2.20M | 3.62M | | | | 0.53M | | | | | | |
|
Cash from Investing Activities
|
| | -45.08M | -58.09M | -31.55M | -69.95M | -1.57M | -46.85M | -11.27M | -53.83M | -43.58M | -60.44M | -25.71M | -63.17M | -186.76M | -36.09M | -25.20M | -20.65M | -27.59M | -66.31M | -56.61M | -79.57M | -68.03M | 65.88M | -2.55M | 8.40M | -94.53M | -12.38M | -5.62M | -10.73M | 52.63M | -240.54M | -110.65M | -121.91M | -234.93M | -179.80M | -44.72M | -179.16M | -244.54M | -115.29M | -125.58M | -127.48M | -82.54M | -145.11M | -74.14M | -122.78M | -1351.84M | -267.98M | -110.19M | -94.12M | -154.32M | -287.56M | -197.31M | -218.69M | -672.04M | -140.00M | -139.75M | -119.09M | -360.18M | -140.10M | -54.22M | -135.40M | -234.89M |
|
Other financing activities
|
419.12M | | 0.11M | 44.82M | 63.20M | -62.95M | -0.11M | 0.07M | 0.15M | -0.03M | -1.08M | 0.21M | 0.49M | -0.99M | 0.12M | 0.57M | 1.08M | 0.76M | 0.19M | 1.70M | 1.17M | 1.29M | 0.78M | -0.07M | 0.08M | -0.56M | 0.48M | -2.72M | | | -6.95M | 1.26M | -2.92M | -0.68M | -0.67M | -1.00M | -1.66M | -0.94M | -0.14M | -0.24M | -2.05M | -3.42M | -0.06M | -8.00M | -4.19M | -4.49M | -5.50M | -0.18M | -15.61M | -4.71M | -10.79M | -0.60M | -11.75M | -7.76M | 1.30M | -6.94M | -0.49M | -10.82M | 3.57M | -4.96M | 0.46M | -2.52M | -13.02M |
|
Cash from Financing Activities
|
| | -5.12M | 103.29M | -54.27M | 30.72M | -97.92M | -35.84M | -93.30M | -54.01M | -67.34M | -91.82M | -99.95M | -66.91M | 84.46M | -73.81M | -64.03M | -59.25M | -84.97M | -1.82M | -107.94M | -55.56M | -40.93M | 128.62M | -94.43M | -144.85M | 131.47M | -35.19M | -23.09M | -0.71M | 42.47M | 5.33M | -113.53M | -13.24M | 3.27M | -131.94M | -217.78M | 55.76M | 22.87M | -45.48M | -71.89M | -101.89M | -69.37M | -200.75M | -185.37M | -42.43M | 1,101.11M | -93.98M | -323.25M | -229.11M | -196.47M | -5.52M | -134.59M | 371.21M | 49.47M | -135.40M | -22.22M | -160.06M | 127.79M | -84.90M | -76.30M | -85.28M | -27.55M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 5.09M | 4.83M | 4.84M | 10.69M | 10.98M | 10.77M | 10.59M | 10.48M | 10.67M | 10.32M | 10.31M | 10.24M | 13.96M | 13.72M | 13.70M | 13.36M | 13.62M | 16.72M | 16.75M | 16.65M | 20.14M | 19.53M | 19.47M | 19.39M | 22.98M | 22.76M | 22.76M | 22.60M | 26.02M | 26.07M | 26.08M | 26.03M | 29.37M | 29.44M | 29.45M |
|
Change in Cash
|
| | 30.63M | -10.44M | -25.95M | 23.11M | -4.48M | 40.27M | -34.40M | -12.17M | 7.81M | 10.28M | -14.85M | 4.76M | 7.92M | 7.75M | -13.08M | 27.43M | -3.23M | 34.84M | -36.40M | -15.09M | 0.06M | 43.05M | 35.13M | -24.59M | -15.35M | 4.52M | 36.78M | 44.00M | 110.52M | -48.97M | -15.31M | 31.89M | -26.93M | -10.41M | -19.05M | -4.04M | 27.93M | 66.42M | -42.12M | -1.35M | 119.76M | -81.23M | 46.61M | -11.82M | 107.29M | 10.67M | 23.42M | -60.11M | 28.42M | 43.58M | 13.26M | 529.56M | -471.26M | 12.78M | -124.69M | -5.73M | -18.34M | 49.32M | -21.09M | -4.18M | -44.94M |
|
Free Cash Flow
|
| | 31.36M | -112.11M | 20.34M | -9.29M | 38.12M | 41.11M | 25.93M | 8.82M | 28.80M | 69.43M | 49.01M | 32.32M | 37.55M | 36.36M | 16.10M | 32.32M | 33.28M | 8.12M | 66.15M | 15.36M | 14.86M | -112.26M | 97.67M | 77.34M | -109.34M | 23.52M | 48.47M | 36.93M | -40.98M | -109.02M | 152.40M | 3.10M | -77.59M | 48.07M | 137.67M | -98.58M | -62.63M | 33.16M | 45.91M | 77.81M | 152.61M | 122.25M | 195.09M | 16.86M | 217.05M | 227.05M | 291.89M | 132.58M | 178.50M | 32.33M | 84.82M | 119.51M | -183.51M | 69.24M | -154.63M | 92.67M | -5.38M | 47.25M | -12.62M | 7.93M | -93.46M |
|
Net Cash Flow
|
| | 30.63M | -10.44M | -25.95M | 23.11M | -4.48M | 40.27M | -34.40M | -12.17M | 7.81M | 10.28M | -14.85M | 4.76M | 7.92M | 7.75M | -13.08M | 27.43M | -3.23M | 34.84M | -36.40M | -15.09M | 0.06M | 43.05M | 35.13M | -24.59M | -15.35M | 4.52M | 36.78M | 44.00M | 110.52M | -48.97M | -15.31M | 31.89M | -26.93M | -10.41M | -19.05M | -4.04M | 27.93M | 66.42M | -42.12M | -1.35M | 119.76M | -81.23M | 46.61M | -11.82M | 107.29M | 10.67M | 23.42M | -60.11M | 28.42M | 43.58M | 13.26M | 529.56M | -471.26M | 12.78M | -124.69M | -5.73M | -18.34M | 49.32M | -21.09M | -4.18M | -44.94M |