|
Net Income
|
9.16M | 26.91M | 14.43M | 24.97M | 13.07M | 35.35M | 17.17M | 34.65M | 17.39M | 35.25M | 19.35M | 20.77M | 9.08M | 26.51M | 15.03M | 20.41M | 11.55M | 27.25M | 17.40M | 19.48M | 10.95M | 25.50M | 20.82M | 18.58M | 6.89M | 35.07M | 21.64M | 21.10M | 13.85M | 40.26M | 22.41M | 14.17M | 33.00M | 51.48M | 32.15M | 47.04M | 39.33M | 50.00M | 27.13M | 42.95M | 33.96M | 46.38M | 38.91M | 53.39M | 43.17M | 58.56M | 55.48M | 62.13M | 56.63M | 89.18M | 57.32M | 77.48M | 49.97M | 80.48M | 60.25M | 90.61M | 67.03M | 87.44M | 58.21M | 37.01M | 7.51M | 46.93M | 50.95M | 51.95M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | 6.94M | 7.02M | 6.82M | 6.71M | 6.83M | 5.90M | 6.70M | 6.36M | 5.43M | 5.28M | 5.31M | 5.70M | 5.04M | 4.94M | 5.52M | 7.03M | 7.29M | 7.21M | 7.32M | 6.21M | 6.18M | 6.21M | 5.67M | 5.32M | 5.39M | 5.55M | 6.45M | 6.33M | 6.35M | 6.20M | 6.90M | 6.79M | 6.96M | 7.21M | 7.20M | 7.18M | 7.23M | 7.26M | 7.58M | 7.47M |
|
Share-based Compensation
|
| | 2.28M | 1.82M | 1.90M | 1.93M | 1.76M | 2.34M | 2.14M | 2.31M | 2.02M | 2.08M | 2.09M | 1.50M | 1.32M | 1.52M | 1.76M | 1.93M | 2.18M | 1.89M | 2.32M | 2.30M | 2.06M | 2.24M | 2.80M | 2.48M | 3.02M | 2.75M | 3.41M | 3.34M | 3.38M | 2.69M | 3.18M | 3.86M | 3.72M | 4.59M | 4.12M | 3.68M | 4.10M | 4.12M | 4.41M | 2.83M | 4.51M | 5.97M | 4.72M | 4.66M | 4.58M | 4.25M | 5.01M | 5.43M | 6.09M | 6.19M | 6.90M | 9.77M | 9.55M | 2.74M | 8.04M | 8.86M | 9.32M | 7.75M | 8.85M | 9.06M | 8.86M | 6.97M |
|
Deferred Taxes
|
| | 5.19M | 6.29M | 1.82M | 1.95M | 3.92M | -3.13M | 2.76M | 1.57M | 1.58M | 3.06M | 1.30M | 1.69M | 1.68M | -0.64M | 0.36M | -0.78M | 0.87M | 4.09M | 0.03M | 0.06M | 2.37M | 2.71M | -0.00M | 1.66M | 1.76M | 7.09M | -0.57M | 0.55M | -0.18M | 20.54M | 0.98M | 1.04M | 0.94M | 6.16M | 0.55M | 0.63M | 1.32M | 4.92M | -0.51M | -0.95M | -1.42M | -10.36M | 0.64M | 1.17M | 1.56M | 8.48M | -1.72M | 1.14M | -4.98M | -3.70M | -4.28M | 3.05M | -7.83M | -4.02M | -4.42M | 0.89M | 19.88M | -8.05M | -7.77M | -5.92M | 18.77M | -3.19M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.68M | 0.48M | 0.52M | 0.53M | 0.58M | 0.25M | 0.29M | 0.29M | 0.35M | 0.26M | 0.32M | 0.33M | 0.34M | 0.31M | 0.34M | 0.35M | 0.35M | 0.37M | 0.40M | 0.41M | 0.47M | 0.32M | 0.35M | 0.38M | 0.38M | 0.39M | 0.41M | 0.42M | 0.44M | 0.32M | 0.34M | 0.37M | 0.39M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -1.79M | 10.03M | 2.45M | 0.07M | 0.02M | 26.42M | 3.00M | 0.03M | -9.11M | -3.12M | 5.74M | -1.27M | | 0.10M | -6.21M | -0.78M | 3.78M | 5.23M | 1.83M | 0.29M | 0.02M | 0.13M | 2.10M | 0.03M | 0.03M | 0.06M | 4.53M | 0.02M | 0.15M | -5.13M | 2.88M | 0.04M | 0.27M | -2.05M | 6.13M | 0.03M | 0.27M | -5.21M | | | | 2.49M | | | | | | | | | | | | | | 24.21M | 6.44M | -22.80M | 25.07M | | -50.52M | |
|
Asset Writedowns and Impairment
|
| | 2.11M | 1.95M | 2.27M | 2.16M | 1.89M | 0.51M | 0.86M | 1.30M | 0.67M | 1.37M | 1.29M | 1.21M | 1.62M | 0.58M | 1.53M | 3.02M | | | 1.08M | 0.88M | 2.18M | 2.62M | 0.97M | 0.29M | 1.04M | 0.64M | 0.92M | 1.30M | 1.20M | 1.82M | 0.63M | 0.77M | 1.18M | 2.20M | 1.41M | 0.93M | 0.35M | 2.38M | 3.14M | 3.43M | 1.52M | 2.07M | 2.18M | 1.66M | 1.94M | 2.08M | 1.03M | 1.71M | 1.55M | 1.77M | 1.48M | 1.10M | 1.17M | 1.31M | 1.61M | 0.55M | 5.28M | 2.60M | 3.67M | -1.40M | 4.47M | 6.18M |
|
Cash from Operations
|
| | -91.53M | 60.67M | 83.63M | -87.04M | 13.48M | 105.66M | -20.44M | 31.61M | 18.93M | 37.35M | 16.28M | 71.47M | -21.17M | 9.49M | 66.03M | 37.68M | -55.92M | 62.52M | 20.82M | 75.51M | -71.68M | 156.46M | -46.93M | 42.31M | -120.23M | 220.93M | -152.10M | 52.84M | -224.29M | 16.49M | 150.75M | 200.21M | -103.71M | 45.41M | 121.91M | 60.62M | -13.94M | -40.72M | 93.13M | 404.40M | -35.44M | -106.51M | 42.71M | -37.52M | -122.97M | 281.50M | -284.24M | -157.76M | 236.11M | 303.99M | 160.16M | 27.80M | 225.78M | 205.79M | 247.18M | 45.78M | 124.77M | 215.11M | 78.05M | -177.05M | 249.06M | 153.77M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.24M | 3.26M | 2.81M | 1.32M | 4.22M | 4.21M | 4.21M | 4.17M | 3.61M | 3.60M | 4.18M | 4.34M | 3.82M | 3.82M | 5.95M | 10.08M | 10.11M | 10.01M | 9.43M | 7.98M | 8.04M | 8.07M | 7.99M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | | | | | 4.17M | 4.20M | 4.24M | 4.26M | 1.62M | 1.65M | 1.63M | 1.21M | 1.21M | 1.22M | 1.22M | 1.22M | 1.22M | 1.37M | 1.50M | 1.50M | 1.28M | 1.06M | 1.08M | 1.00M |
|
Depreciation & Amortization (CF)
|
| | 9.49M | 9.50M | 9.62M | 9.51M | 9.91M | 10.11M | 10.18M | 10.31M | 10.14M | 10.54M | 10.45M | 10.42M | 10.47M | 10.21M | 10.03M | 10.76M | 9.87M | 9.92M | 9.54M | 9.46M | 9.43M | 9.53M | 10.18M | 10.28M | 9.63M | 6.71M | 6.83M | 5.90M | 6.70M | 6.36M | 5.43M | 5.28M | 5.31M | 5.70M | 8.87M | 8.76M | 11.47M | 17.11M | 17.40M | 17.23M | 16.75M | 14.19M | 14.22M | 14.28M | 13.65M | 13.27M | 13.31M | 13.46M | 15.44M | 14.41M | 14.66M | 14.48M | 15.55M | 17.78M | 21.89M | 24.57M | 25.91M | 25.78M | 25.78M | 25.93M | 26.26M | 28.35M |
|
Change in Receivables
|
| | -193.26M | 297.61M | -144.05M | 237.55M | -324.13M | 309.51M | -138.61M | 280.73M | -411.00M | 410.06M | -272.16M | 246.66M | -342.30M | 256.25M | -182.67M | 243.81M | -262.40M | 309.23M | -239.25M | 406.85M | -336.38M | 215.99M | -265.22M | 443.24M | -311.31M | 302.25M | -182.71M | 413.47M | -339.05M | 316.35M | -184.88M | 472.07M | -509.24M | 268.93M | -210.69M | 565.41M | -422.77M | 187.03M | -22.65M | 205.16M | -430.17M | 380.26M | -93.48M | 455.59M | -276.26M | 203.16M | 103.33M | 631.64M | -504.92M | 176.32M | -197.92M | 566.53M | -570.24M | 213.52M | 25.29M | 572.92M | -306.53M | 364.40M | 391.35M | 737.35M | 52.88M | -21.85M |
|
Change in Inventory
|
| | 30.53M | 6.56M | 29.61M | -25.61M | -5.90M | 10.15M | 1.44M | -3.35M | -20.77M | -4.79M | -2.94M | 25.85M | -6.64M | -8.88M | 29.00M | 5.69M | -0.07M | 1.09M | 18.08M | 30.30M | -34.87M | -4.29M | 11.33M | 17.27M | 31.10M | -8.99M | 22.26M | 32.02M | 18.91M | -59.14M | -4.44M | -13.84M | -6.09M | -22.16M | 39.66M | -6.30M | -15.41M | -29.89M | 48.33M | -21.68M | -54.65M | 26.97M | 67.95M | -36.87M | 57.05M | 60.82M | 57.88M | -1.06M | -5.29M | -105.24M | 1.15M | -15.74M | -60.53M | -0.60M | -12.12M | -22.25M | 5.96M | -26.03M | 26.03M | -2.79M | 2.14M | 12.02M |
|
Change in Account Payables
|
| | -264.07M | 268.26M | -21.90M | 40.46M | -299.78M | 326.43M | -157.05M | 241.43M | -393.83M | 365.89M | -247.72M | 300.18M | -381.89M | 198.77M | -87.71M | 221.00M | -310.92M | 299.13M | -198.53M | 461.65M | -475.41M | 325.88M | -297.71M | 429.60M | -409.98M | 471.68M | -334.22M | 497.67M | -605.78M | 204.87M | -97.10M | 547.58M | -651.62M | 230.99M | -82.25M | 530.93M | -487.87M | 38.58M | 23.28M | 506.46M | -534.58M | 157.08M | -25.32M | 320.18M | -414.38M | 422.92M | -137.14M | 360.34M | -394.45M | 224.86M | -76.78M | 497.13M | -478.23M | 274.11M | 184.51M | 549.71M | -360.06M | 451.39M | 416.95M | 533.49M | 150.34M | -53.38M |
|
Change in Accured Expenses
|
| | -16.51M | 29.41M | -33.65M | 26.43M | -39.35M | 45.83M | -38.63M | 34.34M | -48.40M | 29.84M | -8.23M | 8.07M | -33.59M | 34.49M | -25.95M | 12.57M | -34.03M | 36.51M | -22.16M | 20.26M | -11.33M | 20.95M | -19.66M | 29.68M | -9.78M | 12.03M | -18.24M | 15.20M | -27.70M | 2.56M | 20.38M | 4.05M | -28.47M | 20.45M | 84.76M | 10.26M | -6.26M | 30.83M | -25.36M | 18.07M | -24.85M | 84.35M | -35.76M | -0.77M | 2.75M | 42.29M | -65.79M | 55.91M | 5.32M | 1.04M | -27.67M | 17.18M | -35.84M | 10.81M | -35.37M | -35.44M | 13.32M | 5.87M | -14.30M | -28.66M | 23.27M | 63.32M |
|
Other Working Capital Changes
|
| | -15.60M | 28.30M | -20.50M | 2.81M | -13.25M | 5.04M | 8.64M | -16.98M | -3.56M | 0.70M | 17.14M | 4.47M | -0.91M | 9.21M | 6.29M | 3.59M | -0.83M | -0.75M | 11.46M | 0.09M | -15.72M | 30.89M | 8.26M | 4.30M | 10.15M | 27.47M | 9.81M | 55.07M | -78.75M | 10.53M | 25.51M | -42.23M | -14.84M | 19.13M | 107.31M | -13.60M | 5.97M | 30.06M | -57.24M | 11.15M | 26.45M | 12.28M | -16.76M | 25.04M | 12.56M | 4.25M | -4.11M | 57.91M | -38.88M | -62.95M | 8.40M | 40.75M | -54.54M | -28.67M | 26.82M | 25.27M | -65.71M | -2.57M | 21.96M | 39.45M | -40.57M | -24.26M |
|
Capital Expenditures
|
| | 4.32M | 5.34M | 5.04M | 5.35M | 6.49M | 10.21M | 7.82M | 8.12M | 6.51M | 7.70M | 5.67M | 4.86M | 3.62M | 4.88M | 2.02M | 3.32M | 2.64M | 2.00M | 3.19M | 3.36M | 4.25M | 2.61M | 2.90M | 2.08M | 4.74M | 2.55M | 10.05M | 0.22M | 5.63M | 3.32M | 5.04M | 5.60M | 2.40M | 4.21M | 5.35M | 5.23M | 6.34M | 52.16M | 7.38M | 7.11M | 6.19M | 3.50M | 7.85M | 8.99M | 11.17M | 24.07M | 25.75M | 21.51M | 12.01M | 11.67M | 9.11M | 4.10M | 15.87M | 10.18M | 6.48M | 12.16M | 13.73M | 14.41M | 7.13M | 4.85M | 5.57M | 6.97M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.22M | | | 26.08M | 27.21M | | 2.01M | 1.78M | | 1.35M | -0.03M | 0.03M | | | | | | | 9.78M | | | | | |
|
Acquisitions
|
| | | | | | | | 3.83M | | | | | | | | | | | | | | | | | | 9.79M | | 180.86M | 0.04M | 6.04M | | | | | | 0.76M | 2.60M | 660.92M | | 6.41M | | -0.00M | | | | | | | | | | | | 82.88M | 398.59M | | | 5.87M | -0.00M | | | | 285.28M |
|
Cash from Investing Activities
|
| | -4.32M | -5.34M | -5.04M | -5.35M | -6.49M | -23.98M | -11.65M | -8.12M | -6.51M | -7.70M | -5.67M | -4.86M | -3.62M | -4.88M | -2.02M | -3.32M | -2.64M | 0.47M | -3.19M | -3.36M | -4.25M | -46.83M | -2.90M | -0.19M | -15.54M | -2.55M | -190.91M | -0.26M | -10.15M | -3.32M | -5.04M | -5.60M | -76.86M | -4.21M | -6.11M | -7.83M | -667.26M | -52.16M | 0.43M | -7.11M | -6.19M | 22.58M | 19.36M | -8.99M | -9.16M | -22.28M | -25.75M | -88.41M | -12.05M | -11.64M | -9.11M | 11.42M | -98.74M | -408.77M | -6.48M | -272.57M | -9.82M | -14.41M | -7.13M | -4.85M | -5.57M | -292.25M |
|
Other financing activities
|
| | 0.00M | -2.29M | 1.57M | -0.03M | 0.03M | -4.23M | 1.89M | 0.66M | | 0.22M | 0.72M | 0.04M | 0.01M | -3.86M | 0.25M | 0.17M | 0.01M | -2.47M | 0.34M | 0.20M | 0.00M | 1.72M | 0.26M | 2.56M | 0.54M | | 1.12M | | | -14.29M | 2.88M | 0.04M | 0.27M | -10.07M | -6.67M | 0.03M | 0.27M | -0.63M | -5.76M | 0.05M | 0.38M | -1.14M | -7.49M | -0.09M | 1.29M | -0.70M | -6.74M | -0.20M | -5.86M | -1.67M | -7.99M | -1.17M | -0.45M | -3.53M | -8.36M | -0.79M | 17.79M | 0.01M | -9.96M | -2.22M | 1.05M | 1.15M |
|
Cash from Financing Activities
|
| | 80.94M | -23.97M | -68.02M | 65.44M | -16.82M | -48.63M | 32.34M | -24.14M | -3.69M | -19.09M | -6.93M | -72.19M | 14.57M | -11.15M | -10.75M | -66.47M | 43.81M | -15.12M | 15.91M | -85.87M | 53.53M | -66.89M | 30.49M | -39.28M | 134.65M | -184.09M | 318.13M | -47.42M | 268.25M | -141.84M | -153.23M | -39.28M | 40.41M | -6.92M | -132.64M | -66.36M | 713.44M | 63.15M | -141.77M | -308.81M | -38.51M | 127.30M | -49.27M | 13.79M | 134.57M | -260.48M | 319.95M | 278.46M | -220.91M | -263.50M | -140.65M | -20.41M | -74.57M | 218.92M | -125.27M | 104.64M | -61.90M | -238.75M | -15.47M | 154.59M | -2.60M | -54.23M |
|
Exchange Rate Effect
|
| | 10.54M | -1.36M | 6.26M | 1.57M | -6.70M | -3.40M | 4.02M | -2.94M | 2.94M | 0.88M | -3.47M | -4.58M | 3.09M | -1.67M | 0.78M | 1.17M | -8.07M | -10.45M | -11.93M | 3.11M | -4.97M | -2.89M | 5.27M | -1.60M | 1.68M | -7.28M | 5.82M | 5.92M | 7.90M | -3.55M | 1.94M | -7.48M | 3.11M | -2.63M | -0.99M | 0.80M | -3.78M | 3.87M | -3.62M | 2.80M | 1.53M | 10.07M | -2.44M | 1.85M | -3.01M | -2.26M | 0.97M | -9.57M | -4.10M | -1.82M | 1.65M | 1.40M | -4.12M | 8.52M | -5.07M | -0.65M | 8.39M | -20.27M | 7.18M | 14.78M | -3.01M | 4.04M |
|
Change in Cash
|
| | -4.38M | 30.00M | 16.82M | -25.38M | -16.52M | 29.66M | 4.27M | -3.60M | 11.66M | 11.44M | 0.21M | -10.16M | -7.13M | -8.21M | 54.05M | -30.94M | -22.82M | 37.42M | 21.60M | -10.62M | -27.37M | 39.84M | -14.07M | 1.24M | 0.55M | 27.01M | -19.06M | 11.08M | 41.70M | -132.22M | -5.59M | 147.86M | -137.06M | 31.65M | -17.83M | -12.76M | 28.46M | -25.86M | -51.83M | 91.28M | -78.61M | 53.44M | 10.36M | -30.87M | -0.57M | -3.52M | 10.94M | 22.72M | -0.95M | 27.03M | 12.05M | 20.21M | 48.35M | 24.46M | 110.36M | -122.79M | 61.44M | -58.32M | 62.62M | -12.53M | 237.88M | -188.67M |
|
Free Cash Flow
|
| | -95.85M | 55.33M | 78.58M | -92.39M | 6.99M | 95.45M | -28.26M | 23.49M | 12.41M | 29.65M | 10.61M | 66.61M | -24.79M | 4.61M | 64.02M | 34.36M | -58.56M | 60.52M | 17.62M | 72.15M | -75.93M | 153.85M | -49.83M | 40.23M | -124.97M | 218.38M | -162.15M | 52.61M | -229.93M | 13.17M | 145.70M | 194.61M | -106.12M | 41.20M | 116.56M | 55.39M | -20.28M | -92.88M | 85.74M | 397.29M | -41.63M | -110.01M | 34.86M | -46.51M | -134.15M | 257.43M | -309.98M | -179.27M | 224.10M | 292.32M | 151.05M | 23.70M | 209.91M | 195.61M | 240.70M | 33.62M | 111.04M | 200.70M | 70.92M | -181.90M | 243.49M | 146.80M |
|
Net Cash Flow
|
| | -14.91M | 31.36M | 10.56M | -26.95M | -9.83M | 33.05M | 0.25M | -0.65M | 8.72M | 10.56M | 3.68M | -5.58M | -10.22M | -6.54M | 53.27M | -32.11M | -14.75M | 47.87M | 33.53M | -13.73M | -22.41M | 42.74M | -19.34M | 2.84M | -1.13M | 34.29M | -24.88M | 5.16M | 33.80M | -128.67M | -7.53M | 155.33M | -140.17M | 34.28M | -16.84M | -13.56M | 32.23M | -29.74M | -48.21M | 88.48M | -80.14M | 43.37M | 12.80M | -32.72M | 2.44M | -1.26M | 9.97M | 32.30M | 3.15M | 28.85M | 10.40M | 18.81M | 52.47M | 15.93M | 115.43M | -122.14M | 53.05M | -38.04M | 55.45M | -27.31M | 240.89M | -192.71M |