|
Net Income
|
-26.30M | -21.90M | 21.10M | 11.40M | 21.70M | 19.30M | 32.10M | 13.30M | 60.30M | 89.00M | 146.20M | 85.80M | 136.90M | 64.50M | 35.20M | -18.10M | -41.10M | -33.90M | -29.90M | 0.20M | 14.30M | 33.10M | 31.90M | 19.90M | 18.40M | -159.80M | -11.80M | -25.90M | -3.80M | 1.70M | 22.20M | 23.20M | 36.80M | 196.50M | 73.80M | 47.40M | 70.70M | 77.70M | 32.60M | 24.00M | 30.30M | 29.50M | 17.90M | 9.40M | 27.00M | 18.60M | 8.10M | 6.60M | 19.60M | 25.70M | 36.00M | 31.60M | 57.50M | 45.90M | 21.00M | -21.30M | -15.20M | -8.20M | -20.40M | -5.30M | 8.10M | 19.50M | 71.80M | -13.20M | 18.10M | -9.20M | -37.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.30M | 12.20M | 12.40M | 12.80M | 10.60M | 11.90M | 11.80M | 13.80M | 14.90M | 14.60M | 13.80M | 14.80M | 12.70M | 12.80M | 12.60M | 13.20M | 12.90M | 13.10M | 13.00M | 12.70M | 12.90M | 11.60M | 12.10M | 12.00M | 10.90M | 18.40M | 17.00M | 14.10M | 13.90M | 15.10M | 15.60M |
|
Deferred Taxes
|
| | | | | | 8.60M | -2.40M | 10.30M | 18.40M | 18.50M | 16.60M | 24.10M | 4.10M | -3.20M | -2.40M | -32.70M | -20.60M | -8.80M | -5.80M | 9.40M | 1.50M | 9.70M | -1.00M | 2.30M | 142.50M | -6.20M | -0.10M | -0.20M | 0.70M | -3.00M | 10.20M | 3.00M | -147.40M | 4.50M | -11.70M | 9.40M | 7.80M | 3.30M | 6.80M | 3.10M | 3.80M | -0.20M | -0.20M | -0.90M | -7.60M | -3.80M | 9.10M | 0.20M | 0.90M | 2.10M | 11.10M | 1.70M | 1.60M | -1.70M | -3.00M | 1.10M | -20.60M | -12.20M | -7.60M | -0.20M | -1.80M | 14.10M | 19.20M | 1.50M | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | 11.20M | -6.60M | 3.00M | -1.10M | 0.80M | 5.80M | -3.50M | 0.50M | -3.10M | 11.50M | -4.60M | -9.80M | 5.50M | -0.70M | 0.70M | -1.50M | -0.80M | -3.60M | 2.60M | -7.50M | -2.20M | -4.10M | -0.20M | -6.30M | -3.40M | 3.20M | -2.00M | 6.00M | -3.80M | -0.30M | -4.40M | -2.00M | -0.70M | -7.60M | 5.50M | 5.90M | 2.30M | 7.50M | -12.50M | | | | |
|
Gains from Investment Securities
|
| | | | | | 7.10M | 10.60M | 8.20M | 31.80M | 26.40M | 38.30M | 30.80M | 41.30M | 12.50M | 9.70M | 14.00M | 20.20M | -0.60M | -0.40M | 1.90M | 13.90M | 3.90M | -2.20M | 6.90M | 2.80M | -2.90M | -13.10M | 2.70M | 4.20M | -2.50M | 2.20M | 2.10M | 10.10M | 6.50M | 18.40M | 14.00M | -2.50M | 24.90M | 31.50M | 9.20M | 20.30M | 2.80M | 3.50M | 1.10M | 0.60M | 11.80M | 1.80M | 3.90M | 27.40M | 2.60M | 7.70M | 5.50M | 19.80M | 6.90M | 5.10M | -2.60M | 19.10M | -1.30M | 2.10M | -2.10M | 34.50M | 64.50M | | 2.20M | 47.90M | -4.80M |
|
Cash from Operations
|
| | | | | | 71.10M | 58.30M | 21.20M | 59.00M | 163.20M | 52.20M | -104.70M | 37.70M | 124.50M | 19.40M | -39.30M | 24.20M | 75.90M | 69.60M | -2.50M | 22.30M | 6.70M | 61.20M | -10.00M | 18.30M | 41.80M | 2.00M | -15.30M | 31.90M | 52.10M | 20.90M | 41.60M | 60.00M | 116.70M | 57.80M | 58.20M | 111.50M | 29.30M | -10.50M | 7.00M | 19.00M | 97.80M | 36.50M | -9.80M | 27.90M | 38.00M | 46.40M | 56.70M | 21.40M | 47.90M | 80.50M | -18.60M | 67.90M | 9.80M | 22.60M | -109.80M | 33.20M | 17.70M | 64.40M | -43.30M | 38.20M | 28.30M | 49.30M | -102.40M | 20.70M | -7.90M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.70M | 1.70M | 1.70M | 1.60M | 1.50M | 1.70M | 1.70M | 1.70M | 1.60M | 1.70M | 1.60M | 1.40M | 1.00M | 1.00M | 1.10M | 1.10M | 1.20M | 1.10M | 1.10M | 1.10M | 1.00M | 3.90M | | 1.00M | 1.00M | 2.40M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 1.70M | 1.70M | 1.70M | 1.60M | 1.50M | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 10.80M | 11.30M | 11.60M | 12.20M | 12.10M | 11.60M | 11.90M | 12.00M | 11.50M | 12.40M | 12.60M | 12.40M | 12.60M | 12.60M | 12.60M | 12.70M | 12.30M | 11.60M | 11.00M | 10.60M | 10.50M | 10.00M | 10.20M | 10.60M | 9.90M | 9.80M | 10.10M | 10.10M | 10.50M | 10.50M | 12.30M | 12.20M | 12.40M | 12.80M | 10.60M | 11.90M | 11.80M | 13.80M | 14.90M | 14.60M | 13.80M | 14.80M | 12.70M | 12.80M | 12.60M | 13.20M | 12.90M | 13.10M | 13.00M | 12.70M | 12.90M | 11.60M | 12.10M | 12.00M | 10.90M | 18.40M | 17.00M | 14.10M | 13.90M | 15.10M | 15.60M |
|
Change in Receivables
|
| | | | | | -5.50M | -27.90M | 55.70M | 63.30M | -222.30M | 151.50M | -162.40M | 329.80M | -118.10M | | 83.00M | 10.70M | -56.40M | -62.10M | 61.20M | 22.50M | -6.50M | -49.40M | 40.30M | -4.30M | -33.90M | -22.20M | 16.50M | 31.40M | -11.00M | 0.50M | 26.80M | 48.30M | 1.90M | -24.30M | 38.70M | 20.90M | -34.00M | -34.30M | 45.50M | 45.00M | -30.60M | -53.10M | 38.70M | -27.00M | -1.30M | -5.70M | 23.50M | 7.20M | 30.30M | -2.40M | 41.20M | 17.40M | -40.70M | -103.60M | 39.00M | 21.80M | -3.60M | -13.30M | 58.30M | 23.30M | -13.60M | -59.60M | 53.70M | -32.20M | -5.90M |
|
Change in Inventory
|
| | | | | | -2.10M | 23.30M | 37.60M | -20.60M | -76.80M | 243.60M | -126.10M | 344.10M | -59.80M | 26.60M | -93.10M | -83.50M | -66.30M | 20.70M | -8.60M | -6.50M | 22.20M | 45.20M | 8.30M | -5.60M | -4.30M | 11.10M | -19.50M | -38.10M | -23.50M | 42.30M | 12.10M | -35.00M | -17.00M | 44.80M | 40.90M | -0.50M | 29.90M | 65.20M | 2.20M | -14.10M | -40.20M | 59.20M | -3.30M | 7.10M | -11.50M | -5.60M | -35.60M | -48.80M | 3.40M | 15.20M | 32.80M | -2.50M | 103.80M | 64.30M | -0.50M | -70.70M | -35.30M | 50.20M | -75.60M | -24.60M | 6.30M | 137.00M | 27.20M | -47.70M | -24.20M |
|
Change in Accured Expenses
|
| | | | | | 13.30M | -9.60M | 17.10M | -22.30M | 61.20M | 38.80M | -13.70M | 59.20M | -92.30M | -9.40M | 33.00M | -34.20M | 17.20M | -6.90M | 3.90M | -14.30M | -29.80M | 19.10M | -18.60M | 20.20M | -9.00M | -4.60M | -3.90M | -5.60M | 0.50M | -3.90M | 21.50M | -6.30M | 28.60M | -23.10M | 28.60M | -4.60M | -11.00M | 3.40M | 5.40M | 18.30M | -18.70M | 19.60M | -30.50M | -22.90M | 16.10M | 4.10M | 0.50M | -41.00M | 51.90M | 35.80M | -25.20M | 11.00M | 66.40M | -15.50M | -60.00M | -3.10M | -8.10M | 105.10M | -103.70M | 11.10M | 24.50M | 79.70M | -62.20M | -21.20M | -18.10M |
|
Change in Taxes
|
| | | | | | -0.40M | 6.30M | 9.10M | 2.60M | 6.60M | 1.10M | 12.90M | -13.10M | -5.10M | -13.20M | 16.40M | -20.80M | -4.40M | -0.80M | 0.40M | -4.00M | 1.70M | 8.20M | -2.10M | -2.50M | 5.40M | -2.30M | -3.20M | -1.20M | 6.00M | 2.20M | 4.70M | 1.80M | 8.80M | 3.90M | 6.70M | 13.70M | -8.50M | -28.30M | -0.60M | -7.00M | 3.90M | 0.60M | 9.40M | 11.90M | -3.00M | -11.70M | 0.90M | -9.50M | 7.10M | -0.10M | 6.40M | -2.90M | -6.00M | 2.40M | -2.60M | 4.40M | 2.00M | 4.40M | 2.00M | -6.40M | 7.10M | 6.20M | 2.00M | -17.60M | -3.40M |
|
Other Working Capital Changes
|
| | | | | | -0.20M | 16.40M | 1.10M | -2.80M | 0.50M | 2.80M | 1.40M | -3.30M | 7.30M | 8.60M | -1.40M | -1.30M | 5.70M | 1.30M | 1.90M | 1.30M | -0.50M | -8.00M | 0.30M | -2.30M | 5.00M | -1.40M | -0.80M | -1.60M | 5.70M | -1.80M | -2.70M | -0.80M | 7.00M | -6.60M | -1.20M | 4.40M | 4.90M | -2.80M | -2.90M | -1.20M | 6.00M | -2.20M | -3.60M | -2.00M | 7.30M | 1.30M | -5.00M | 2.40M | 20.90M | 2.20M | 8.90M | -9.60M | 15.50M | -2.30M | -8.10M | -5.00M | 10.10M | -3.30M | -4.40M | -3.70M | 18.40M | -4.70M | -1.30M | -15.00M | 11.30M |
|
Capital Expenditures
|
| | | | | | 9.00M | 13.30M | 13.30M | 11.30M | 14.10M | 29.90M | 23.30M | 8.60M | 13.60M | 29.30M | 19.00M | 14.80M | 16.10M | 17.70M | 16.30M | 11.40M | 12.20M | 21.30M | 11.70M | 7.60M | 12.40M | 15.40M | 14.30M | 9.40M | 10.60M | 18.70M | 11.90M | 14.70M | 14.10M | 23.60M | 15.20M | 9.60M | 10.60M | 20.90M | 16.00M | 9.50M | 8.70M | 20.90M | 15.30M | 10.10M | 12.90M | 24.50M | 10.80M | 10.40M | 14.70M | 22.70M | 14.20M | 16.30M | 13.90M | 18.80M | 16.40M | 17.50M | 8.20M | 5.30M | 4.70M | 3.40M | 9.10M | 12.30M | 12.00M | 11.20M | 9.50M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 92.00M | 70.00M | 65.00M | 24.00M | 21.10M | | | 48.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | -8.90M | -121.90M | -129.20M | -29.90M | -14.40M | -44.60M | -19.80M | -11.80M | -25.90M | 207.30M | -18.30M | -15.20M | -15.90M | -18.80M | -15.70M | -4.80M | -11.90M | -28.80M | -11.00M | -7.80M | -12.20M | -16.10M | -14.30M | -9.40M | -10.60M | -18.70M | -11.90M | -14.70M | -14.10M | -37.20M | -1.60M | -9.60M | -10.60M | -20.90M | -17.50M | -9.70M | -12.00M | -13.30M | -13.80M | -10.10M | -12.90M | -24.50M | -10.80M | -10.40M | -14.70M | -22.70M | | | -13.90M | -18.80M | | | -8.20M | -5.30M | | | | -12.30M | | | |
|
Other financing activities
|
| | | | | | | | -0.10M | | -0.10M | | | | -11.60M | 14.20M | | | | | 6.10M | | | | | | | | | | | | 0.10M | | 8.20M | 0.60M | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | 4.90M | 0.90M | 3.50M | | | | |
|
Cash from Financing Activities
|
| | | | | | -51.20M | 321.80M | -73.00M | -83.10M | -107.20M | -36.30M | 89.60M | 19.40M | -81.80M | -55.30M | -120.90M | -10.00M | -103.70M | -57.70M | 143.50M | -18.40M | -17.20M | -18.30M | -17.00M | -18.40M | -18.30M | -18.40M | -9.20M | 2.50M | -29.80M | -36.80M | 7.60M | -28.00M | 97.10M | -17.90M | -19.80M | -19.90M | -19.90M | -20.80M | -21.00M | -22.40M | -22.70M | -21.80M | -21.90M | -20.80M | -20.90M | -21.70M | -21.00M | -22.80M | -20.90M | -22.00M | -23.20M | -22.10M | -22.10M | -24.10M | -23.50M | -23.60M | -21.90M | -22.60M | -25.70M | -22.70M | 95.60M | -20.70M | 27.10M | -13.20M | 26.00M |
|
Dividends Paid - Common
|
| | | | | | | | 72.40M | 17.40M | 17.40M | 17.40M | 17.40M | 17.40M | 17.40M | 17.30M | 17.40M | 17.40M | 17.40M | 17.30M | 17.40M | 17.40M | 17.30M | 17.40M | 17.40M | 17.40M | 17.30M | 17.40M | 17.40M | 17.40M | 17.40M | 17.30M | 17.40M | 17.40M | 17.40M | 17.30M | 19.70M | 19.70M | 19.70M | 19.70M | 20.90M | 20.80M | 20.80M | 20.90M | 20.80M | 20.80M | 20.80M | 20.80M | 20.80M | 20.80M | 20.80M | 20.80M | 21.90M | 22.00M | 21.90M | 22.00M | 21.90M | 21.90M | 21.80M | 21.90M | 21.90M | 21.80M | 5.80M | 5.70M | 5.80M | 5.70M | 5.80M |
|
Exchange Rate Effect
|
| | | | | | 1.30M | 0.10M | 2.70M | -0.20M | -1.70M | -0.90M | 0.30M | -1.60M | 2.50M | 0.40M | -2.00M | 0.80M | 1.50M | 0.90M | -0.10M | -0.20M | -4.30M | -4.80M | -8.30M | 2.20M | -0.20M | -2.20M | 1.20M | -1.10M | 1.00M | -6.40M | 1.30M | 7.20M | 2.90M | 3.00M | 5.40M | -14.70M | 1.40M | -6.50M | -2.60M | 2.00M | -5.70M | 4.00M | -3.90M | 3.50M | 6.30M | 7.90M | -7.00M | 2.10M | -2.80M | -2.90M | -0.40M | -8.30M | -6.90M | 10.50M | -0.70M | -0.20M | -1.90M | 3.80M | -1.10M | 0.90M | 4.60M | -4.50M | 1.20M | 2.80M | 0.10M |
|
Change in Cash
|
| | | | | | | | | | | | | | | | -178.50M | -1.00M | -43.70M | -6.90M | 125.30M | -0.90M | -22.40M | 21.30M | -38.00M | -7.90M | 11.30M | -32.50M | -38.20M | 24.40M | 11.70M | -39.90M | 37.30M | 17.30M | 199.70M | 17.10M | 36.80M | 82.00M | -1.20M | -52.20M | -31.50M | -13.10M | 63.10M | 1.40M | -45.50M | -3.00M | 4.20M | 0.20M | 24.90M | -11.80M | 12.30M | 35.80M | -56.00M | 29.60M | -26.20M | -25.40M | -149.70M | -7.90M | -12.40M | 36.50M | -73.70M | 12.10M | -42.00M | 16.20M | -87.30M | -3.70M | 8.60M |
|
Beginning Cash Balance
|
| | | | | | 59.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | 62.10M | 45.00M | 7.90M | 47.70M | 149.10M | 22.30M | -128.00M | 29.10M | 110.90M | -9.90M | -58.30M | 9.40M | 59.80M | 51.90M | -18.80M | 10.90M | -5.50M | 39.90M | -21.70M | 10.70M | 29.40M | -13.40M | -29.60M | 22.50M | 41.50M | 2.20M | 29.70M | 45.30M | 102.60M | 34.20M | 43.00M | 101.90M | 18.70M | -31.40M | -9.00M | 9.50M | 89.10M | 15.60M | -25.10M | 17.80M | 25.10M | 21.90M | 45.90M | 11.00M | 33.20M | 57.80M | -32.80M | 51.60M | -4.10M | 3.80M | -126.20M | 15.70M | 9.50M | 59.10M | -48.00M | 34.80M | 19.20M | 37.00M | -114.40M | 9.50M | -17.40M |
|
Net Cash Flow
|
| | | | | | 11.00M | 258.20M | -181.00M | -54.00M | 41.60M | -28.70M | -34.90M | 45.30M | 16.80M | 171.40M | -178.50M | -1.00M | -43.70M | -6.90M | 125.30M | -0.90M | -22.40M | 14.10M | -38.00M | -7.90M | 11.30M | -32.50M | -38.80M | 25.00M | 11.70M | -34.60M | 37.30M | 17.30M | 199.70M | 2.70M | 36.80M | 82.00M | -1.20M | -52.20M | -31.50M | -13.10M | 63.10M | 1.40M | -45.50M | -3.00M | 4.20M | 0.20M | 24.90M | -11.80M | 12.30M | 35.80M | -41.80M | 45.80M | -26.20M | -20.30M | -133.30M | 9.60M | -12.40M | 36.50M | -69.00M | 15.50M | 123.90M | 16.30M | -75.30M | 7.50M | 18.10M |