|
Net Income
|
41.15M | 53.90M | 97.65M | -55.37M | 54.74M | -69.13M | 52.71M | -0.25M | 66.49M | 16.95M | 85.31M | 27.40M | 111.12M | 18.09M | 47.41M | -117.41M | 93.44M | -3.20M | 28.34M | 64.75M | 92.20M | -6.58M | 48.57M | -100.43M | 19.44M | -24.23M | -66.38M | -203.03M | -14.49M | -44.75M | -36.34M | -22.95M | -17.08M | -26.87M | -20.96M | -37.00M | -14.30M | -36.60M | -23.44M | -150.26M | 18.81M | -10.31M | -2.68M | -0.80M | -3.94M | -35.24M | -21.37M | -28.78M | -28.53M | -61.76M | -30.21M | -21.69M | -34.61M | -19.30M | 23.52M | 2.57M | 70.89M | 20.03M | 14.76M | 107.77M | 27.10M | 15.14M | 28.72M | 10.69M | 24.36M | 11.90M | -4.70M | -32.50M |
|
Depreciation and Depletion
|
30.55M | | | | 50.30M | | | | 64.22M | | | | 8.02M | 6.04M | 7.67M | 79.05M | 73.20M | 61.99M | 72.60M | 75.97M | 83.63M | 84.66M | 87.01M | 21.88M | 83.97M | 7.08M | 86.85M | 4.66M | 61.40M | 67.04M | 66.47M | 6.55M | 65.10M | 63.26M | 64.31M | 6.62M | | 62.15M | 61.77M | 4.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | 695.73M | -2.40M | -23.72M | 10.68M | 7.14M | -0.59M | -13.02M | 9.54M | -12.83M | -7.29M | -85.36M | -0.39M | -6.06M | -12.91M | 5.11M | 3.42M | 5.02M | 6.12M | -33.59M | 20.76M | -35.63M | -36.09M | -111.44M | -8.80M | -30.30M | -20.23M | -33.23M | -18.25M | -26.95M | -18.06M | -12.31M | -4.92M | -12.91M | -8.04M | -3.42M | 4.95M | -5.66M | -4.92M | -6.48M | -1.94M | 1.10M | -1.54M | 6.75M | -1.96M | -1.35M | -3.49M | -0.06M | -0.20M | 2.50M | 4.11M | 5.52M | 13.03M | 13.15M | 4.36M | -50.75M | 8.98M | 6.70M | 8.49M | 2.08M | 9.20M | 5.19M | 23.66M | -2.47M |
|
Gains from Investment Securities
|
| | | | -0.21M | -3.39M | -1.82M | -5.52M | -0.57M | -2.01M | -111.05M | -13.21M | -0.81M | -3.73M | -2.75M | -3.12M | -70.18M | -23.51M | -7.65M | -6.34M | -8.20M | -3.52M | -1.12M | -1.33M | -4.61M | -3.33M | -1.07M | -1.78M | -4.20M | -3.73M | -1.93M | -1.14M | -0.79M | -1.27M | -0.43M | -0.27M | -0.26M | -2.54M | -0.28M | -0.36M | -0.25M | -2.65M | -0.65M | -0.24M | -0.61M | -2.26M | -1.60M | -0.29M | -0.13M | -3.18M | -0.90M | -0.63M | -0.18M | -2.02M | -0.17M | -0.18M | -0.13M | -1.52M | -0.14M | -0.52M | -0.17M | -3.00M | -0.37M | -1.16M | -0.22M | -2.78M | -0.43M | -0.63M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 60.93M | 151.68M | | | | | | | | | | | | | -4.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
1.37M | 253.66M | 279.20M | 303.90M | 393.90M | 343.53M | 392.06M | 451.99M | | | 731.82M | 596.41M | 587.23M | 446.82M | 323.65M | 280.58M | 314.86M | 237.73M | 200.47M | 291.52M | 353.56M | 683.98M | 637.53M | 575.63M | 472.69M | 413.48M | 409.60M | 402.26M | 397.36M | 389.76M | 300.79M | 173.09M | 188.01M | 181.39M | 212.24M | 182.71M | | 152.05M | 170.61M | 182.24M | 218.26M | | 172.20M | 152.78M | 169.28M | 171.55M | 165.22M | 134.56M | 127.71M | 93.97M | 95.53M | 64.77M | 128.49M | 87.45M | 116.77M | 44.67M | 184.07M | 100.38M | 132.58M | 100.54M | | 115.86M | 122.03M | 116.39M | | 2.66M | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | | | | -2.47M |
|
Cash from Operations
|
| | | | | 139.16M | 65.03M | 74.08M | 118.99M | 182.21M | 20.73M | 532.77M | 162.23M | 272.80M | 61.43M | 635.29M | 62.51M | | | | | | | | | | | | | | | | | | | 18.33M | | | | 70.83M | | | | | | | | | 12.18M | 34.35M | 17.37M | 47.37M | -51.55M | 106.02M | 6.24M | 117.20M | 20.97M | 158.91M | 66.01M | 125.06M | 48.64M | 127.27M | 58.41M | 116.53M | 44.20M | 106.45M | 55.12M | 90.45M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 12.99M | 0.11M | | | | | | | | | | | | 157.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
-2.53M | 4,521.43M | 4,360.86M | -82.08M | 4,170.86M | 4,194.95M | 4.34M | -20.87M | 11.84M | 182.21M | 381.78M | -237.94M | 32.38M | 272.80M | 7.90M | -61.73M | 17.71M | 178.30M | -3.49M | 19.11M | 154.46M | 365.18M | -157.27M | -172.31M | 25.86M | 138.07M | -35.47M | -109.23M | 81.72M | -32.69M | -51.12M | -38.36M | 25.51M | -20.12M | 45.26M | -13.62M | 30.22M | -10.12M | 24.45M | -1.77M | 30.52M | -81.35M | 50.42M | -9.11M | -1.15M | 2.63M | 31.48M | 6.11M | -1.34M | -37.45M | -2.79M | 0.53M | 0.56M | 3.00M | -24.31M | 6.84M | 13.65M | 13.98M | 39.08M | -50.39M | 9.74M | 28.09M | 10.17M | 42.16M | 9.97M | 5.97M | 24.48M | 58.41M |
|
Depreciation & Amortization (CF)
|
30.55M | | | | 50.30M | | | | 64.22M | | | | 8.02M | 6.04M | 7.67M | 79.05M | 84.30M | 70.97M | 82.34M | 75.97M | 95.97M | 97.08M | 98.89M | 21.88M | 83.97M | 7.08M | 86.85M | 4.66M | 61.40M | 67.04M | 66.47M | 6.55M | 65.10M | 63.26M | 64.31M | 6.62M | | 62.15M | 61.77M | 4.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-60.28M | -77.33M | -12.93M | -13.25M | -7.20M | 15.12M | 32.45M | 106.64M | 64.98M | -117.70M | -224.53M | -320.45M | -221.39M | -219.03M | -239.63M | -188.37M | -129.69M | -133.22M | -140.46M | -117.30M | -96.24M | -160.26M | -218.49M | -297.89M | -182.63M | -91.88M | -41.03M | -49.64M | -19.79M | -41.45M | -59.96M | -33.53M | -15.43M | -15.72M | -12.57M | -13.78M | -17.64M | -26.61M | -21.70M | -22.42M | -53.36M | -32.49M | -18.12M | -16.32M | -8.57M | -17.26M | -2.41M | -17.57M | -6.67M | -16.48M | -15.49M | -22.02M | -28.74M | -30.93M | -39.18M | -42.22M | -37.57M | -32.78M | -38.45M | -57.72M | -41.21M | -28.09M | -46.77M | -42.16M | -41.79M | -38.09M | -50.36M | -58.39M |
|
Sales of Property, Plant and Equipment
|
4.78M | 1.62M | 2.21M | 5.42M | 1.11M | 5.98M | 1.99M | 2.85M | -0.75M | 3.46M | 4.71M | 7.12M | 5.07M | 3.70M | 5.03M | 17.76M | 2.52M | 4.06M | 3.21M | 3.19M | 6.59M | 9.15M | 28.77M | 46.94M | 2.33M | 2.92M | 0.83M | 1.67M | 1.57M | 1.20M | 1.63M | 1.51M | 1.68M | 2.65M | 3.41M | 3.77M | 4.79M | 2.04M | 2.87M | 9.11M | 43.52M | 18.37M | 2.56M | 3.74M | 4.24M | 3.62M | 4.28M | 3.59M | 2.63M | 2.11M | 3.56M | 2.14M | 2.25M | 5.37M | 17.13M | 3.81M | 5.74M | 4.66M | 5.00M | 2.29M | 3.85M | 8.04M | 4.14M | 6.13M | 2.62M | 8.54M | 4.50M | 12.37M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.26M | -5.43M | -5.39M | -5.87M | -6.16M | -1.88M | -0.50M | -0.52M | -0.33M | -0.02M | -0.01M | -0.25M | -0.04M | | | | | | | | | | | | | -0.50M | -0.63M | -0.19M | | | -0.04M | | | | | -0.02M |
|
Acquisitions
|
| | | | | | | | -33.61M | 0.04M | 61.03M | -181.51M | | -0.02M | | | | | | | | | | | | | | | | | | -9.15M | | | | | | | | | | | | | | | | | | | | | | | -7.82M | | -20.71M | | | -0.47M | | | | | | | | |
|
Divestments
|
| | | | | | | | | -3.46M | | | | -3.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | -715.46M | | | | -930.12M | | | | | | | | | | | | | | | | | | | | -13.73M | | | | -14.74M | | | | | | | | | 7.83M | 8.26M | 13.92M | 15.09M | 23.96M | 28.85M | 24.31M | 33.58M | -58.30M | -32.80M | -25.57M | -42.33M | -55.83M | -19.70M | -28.48M | -44.35M | -39.87M | -26.02M | -44.45M | -38.64M |
|
Other financing activities
|
-11.87M | -5.31M | -0.61M | | | | | -23.90M | -3.89M | -0.54M | -9.14M | 977.03 | | | -2.87M | | | | -0.85M | | | -9.32M | | | -0.79M | | | -0.87M | | -0.90M | -0.05M | -8.06M | -0.26M | | | -7.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | 366.89M | | | | -14.90M | | | | | | | | | | | | | | | | | | | | -57.81M | | | | -70.23M | | | | | | | | | | | | | | | | | 52.33M | -139.72M | -21.13M | -78.38M | -10.39M | -95.03M | -47.17M | -37.99M | -35.87M | -66.59M | -17.20M | -17.84M |
|
Net Equity Issued and Repurchased
|
104.47M | 154.09M | 161.71M | 130.80M | 132.02M | 52.66M | 21.72M | 256.83M | 129.69M | 80.13M | 300.41M | 467.48M | 369.64M | 398.34M | 226.84M | 152.77M | 94.84M | 124.57M | 78.75M | 76.85M | 96.39M | 528.38M | 513.24M | 432.83M | 363.27M | 352.49M | 336.03M | 333.27M | 347.05M | 353.55M | 270.17M | 86.74M | 91.08M | 70.70M | 105.05M | 51.23M | 64.78M | 73.38M | 83.96M | 73.21M | 75.97M | 60.23M | | | 72.35M | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-5.16M | | -18.97M | 19.72M | | | | | | | | | | | | -13.95M | -13.73M | -13.53M | -13.32M | -15.84M | -15.91M | -16.09M | -16.15M | -18.05M | -16.58M | -16.66M | -15.70M | -15.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | |
|
Exchange Rate Effect
|
1.93M | -10.81M | -3.79M | -9.28M | -1.39M | 3.09M | -0.28M | -3.94M | -3.96M | 0.21M | 40.14M | 26.45M | -6.72M | 6.13M | -7.55M | -4.97M | 4.76M | 6.52M | -4.35M | -2.06M | 1.93M | -7.56M | 20.89M | 12.69M | 33.65M | -8.94M | 16.18M | 7.25M | -15.48M | 0.17M | 1.23M | 0.08M | -0.22M | -0.90M | -1.34M | 0.74M | 1.95M | 1.62M | -1.52M | 4.19M | -0.79M | -0.94M | 0.24M | -1.35M | 3.19M | -2.26M | -1.89M | -3.48M | -0.68M | -0.35M | 0.51M | -0.18M | -0.48M | 0.58M | 2.21M | -1.12M | -0.19M | -0.31M | 0.19M | -0.59M | 0.34M | 0.09M | -0.30M | 1.22M | -0.20M | -0.52M | 0.44M | 0.08M |
|
Change in Cash
|
54.97M | 42.93M | -2.23M | -44.26M | 1.17M | 52.66M | 21.72M | 47.49M | -128.95M | 80.13M | 300.41M | -32.90M | -97.70M | 28.43M | -172.20M | -74.75M | -57.53M | 31.83M | -43.87M | -1.15M | 23.21M | 431.08M | -16.92M | -58.66M | -34.21M | -12.59M | 3.97M | 4.41M | 23.02M | -16.04M | -79.38M | -177.29M | 3.68M | -18.98M | 29.25M | -52.47M | 13.29M | 9.92M | 11.55M | -9.95M | 3.31M | -15.28M | 9.99M | -14.44M | 16.63M | 56.34M | 2.00M | -52.94M | -24.45M | -11.71M | -5.04M | -13.10M | -13.02M | 21.60M | -8.89M | -13.60M | 14.82M | -13.92M | 19.50M | 3.76M | -17.24M | 12.64M | -17.54M | 35.41M | -31.73M | 13.32M | -6.09M | 34.05M |
|
Free Cash Flow
|
60.28M | 77.33M | 12.93M | 13.25M | 7.20M | 124.04M | 32.59M | -32.57M | 54.01M | 299.91M | 245.25M | 853.23M | 383.62M | 491.83M | 301.06M | 823.65M | 192.20M | 133.22M | 140.46M | 117.30M | 96.24M | 160.26M | 218.49M | 297.89M | 182.63M | 91.88M | 41.03M | 49.64M | 19.79M | 41.45M | 59.96M | 33.53M | 15.43M | 15.72M | 12.57M | 32.11M | 17.64M | 26.61M | 21.70M | 93.25M | 53.36M | 32.49M | 18.12M | 16.32M | 8.57M | 17.26M | 2.41M | 17.57M | 18.85M | 50.82M | 32.87M | 69.39M | -22.81M | 136.95M | 45.43M | 159.42M | 58.55M | 191.69M | 104.46M | 182.78M | 89.85M | 155.37M | 105.17M | 158.70M | 85.99M | 144.54M | 105.48M | 148.84M |
|
Net Cash Flow
|
| | | | | 139.16M | 65.03M | 74.08M | 118.99M | 182.21M | 20.73M | 184.20M | 162.23M | 272.80M | 61.43M | -309.73M | 62.51M | | | | | | | | | | | | | | | | | | | -53.21M | | | | -14.14M | | | | | | | | | 20.02M | 42.60M | 31.30M | 62.47M | -27.59M | 134.87M | 30.56M | 150.77M | 15.01M | -13.61M | 19.32M | 4.34M | -17.58M | 12.55M | -17.25M | 34.19M | -31.53M | 13.84M | -6.54M | 33.97M |