|
Net Income
|
8.44M | -0.49M | -0.46M | 74.34M | 63.24M | 53.03M | 56.89M | 57.88M | 102.34M | 84.70M | 100.96M | 73.30M | -140.37M | 187.17M | -1.14M | -154.54M | -57.82M |
|
Depreciation and Depletion
|
| | | 0.90M | | | | | | | | | | | | | |
|
Share-based Compensation
|
7.39M | | 8.04M | 9.29M | 14.25M | 21.21M | 17.78M | 21.12M | 28.04M | 30.80M | 27.41M | 16.22M | 14.32M | 30.94M | 29.15M | -5.58M | 12.79M |
|
Deferred Taxes
|
32.15M | 17.34M | 24.17M | 2.27M | 1.97M | -3.55M | 5.63M | 12.17M | -9.38M | 34.89M | -5.57M | 5.36M | -32.66M | 25.85M | -13.68M | 36.98M | |
|
Cash from Discontinued Operations
|
12.63M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
16.23M | -16.79M | -20.14M | -37.26M | -10.03M | -24.83M | -23.60M | -13.89M | -31.49M | -37.77M | -19.53M | 1.31M | 3.64M | 49.56M | -14.97M | 5.78M | 2.78M |
|
Asset Writedowns and Impairment
|
| | | 2.21M | 2.28M | 29.63M | 11.14M | 2.37M | 4.03M | 5.19M | 6.10M | 6.04M | 38.53M | 1.51M | 3.26M | 34.54M | 28.00M |
|
Non-cash Items
|
131.81M | 66.34M | 94.75M | 81.76M | 141.80M | 120.44M | 104.52M | 124.77M | | | | | | | | | |
|
Cash from Operations
|
218.38M | 155.18M | 174.51M | 156.10M | 205.04M | 173.47M | 161.41M | 182.65M | 199.29M | 214.38M | 139.91M | 177.90M | -35.72M | 133.28M | -8.22M | 92.80M | -117.59M |
|
Depreciation & Amortization (CF)
|
71.41M | 71.45M | 71.64M | 74.57M | 77.44M | 64.86M | 60.49M | 62.69M | 65.73M | 68.16M | 68.88M | 74.79M | 66.41M | 58.42M | 51.46M | 47.19M | 39.61M |
|
Change in Receivables
|
| | | | | | | 5.47M | -5.06M | 5.39M | -9.13M | -3.15M | 3.62M | -16.20M | 28.14M | -21.30M | 8.46M |
|
Change in Inventory
|
19.86M | -8.44M | -4.65M | -1.80M | 28.83M | 58.94M | -21.02M | -26.12M | 16.07M | 36.43M | -19.38M | 23.54M | 61.08M | 40.87M | 20.74M | -85.31M | 38.30M |
|
Change in Account Payables
|
| -35.17M | -13.60M | -0.62M | 63.28M | 73.61M | 6.05M | -4.04M | 18.99M | 28.93M | -56.89M | 17.50M | 71.72M | -58.33M | -41.73M | 39.95M | -107.86M |
|
Change in Accured Expenses
|
49.84M | -34.68M | -13.13M | | | | | | | | | | | | | | |
|
Change in Taxes
|
4.74M | 0.78M | 3.08M | -3.09M | 15.64M | 3.44M | -7.34M | 1.85M | 25.11M | 6.87M | -7.69M | 8.57M | -43.31M | -5.98M | 14.69M | -2.20M | 9.93M |
|
Other Working Capital Changes
|
-13.60M | 0.14M | 2.37M | -0.81M | 1.13M | 6.04M | 6.27M | 3.16M | 2.50M | 0.32M | -3.57M | -2.73M | -7.08M | 7.19M | -102.52M | -93.40M | -75.79M |
|
Capital Expenditures
|
51.69M | 62.22M | 83.94M | 79.76M | 90.18M | 72.61M | 72.21M | 42.15M | 34.68M | 58.66M | 71.11M | 57.50M | 30.59M | 29.31M | 45.58M | 27.56M | 15.83M |
|
Sales of Property, Plant and Equipment
|
2.30M | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | 76.95M | | | | | |
|
Divestments
|
-11.37M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 50.00M | 91.50M | 111.58M | 40.10M | 49.30M | 15.00M | | | | | | |
|
Cash from Investing Activities
|
-60.77M | -64.33M | -84.32M | -77.66M | -105.22M | -119.70M | -61.71M | -30.62M | -44.25M | -25.14M | -56.86M | -134.35M | -30.37M | -29.29M | -45.95M | -27.79M | -15.83M |
|
Other financing activities
|
-11.88M | 1.00M | 0.69M | 0.63M | 4.94M | 0.21M | 0.31M | 1.64M | 1.73M | | | | 1.19M | 2.47M | | 0.86M | 6.78M |
|
Cash from Financing Activities
|
7.44M | -154.01M | -78.01M | -85.03M | -82.26M | -64.14M | -87.60M | -131.35M | -155.05M | -140.60M | -259.18M | -44.37M | 60.93M | -112.74M | 17.06M | -68.27M | 128.40M |
|
Dividends Paid - Common
|
| | | | | | 11.49M | 12.22M | 14.79M | 28.10M | 33.04M | 34.93M | | | | | 1.69M |
|
Exchange Rate Effect
|
-8.60M | 5.34M | 3.09M | -0.42M | -0.09M | -9.76M | -12.81M | -6.43M | 6.18M | 2.17M | 0.75M | 0.17M | 0.22M | -0.01M | -0.99M | 0.21M | -3.27M |
|
Change in Cash
|
144.58M | -57.83M | 15.28M | -7.00M | 17.47M | -20.13M | -0.71M | 14.24M | 6.17M | 50.81M | -175.38M | -0.65M | -4.94M | -8.76M | -38.10M | -3.05M | -8.29M |
|
Beginning Cash Balance
|
-144.58M | 241.48M | 168.38M | 181.00M | 176.66M | 194.13M | 174.00M | 173.29M | 187.53M | 193.71M | 244.52M | 69.14M | 68.49M | 63.55M | 54.79M | 16.69M | 13.64M |
|
Free Cash Flow
|
166.69M | 92.96M | 90.57M | 76.34M | 114.86M | 100.86M | 89.20M | 140.50M | 164.61M | 155.73M | 68.80M | 120.40M | -66.30M | 103.97M | -53.80M | 65.24M | -133.42M |
|
Net Cash Flow
|
165.06M | -63.16M | 12.19M | -6.58M | 17.57M | -10.37M | 12.10M | 20.67M | -0.01M | 48.64M | -176.13M | -0.82M | -5.16M | -8.76M | -37.11M | -3.26M | -5.03M |