|
Net Income
|
17.52M | 48.68M | | 63.41M | 42.77M | 45.88M | 29.48M | 40.80M | 36.00M | 47.49M | 33.70M | 49.90M | 64.30M | 55.20M | 30.90M | 50.70M | 53.60M | 54.50M | -32.80M | 45.00M | 58.10M | 48.80M | -110.60M | 37.90M | 64.90M | 64.30M | -3.40M | 42.70M | 58.40M | 61.10M | 47.10M | 47.60M | 54.30M | 63.60M | 52.60M | 59.30M | 67.30M | 52.70M | 56.50M | 86.80M | 67.40M | 50.80M | 37.60M | 46.70M | 29.30M | 66.30M | 74.20M | 70.30M | 86.00M | 81.40M | 93.50M | 127.10M | 143.20M | 121.90M | 102.70M | -5.50M | 33.20M | -138.60M | 56.60M | 20.40M | 63.00M | 73.00M | 42.00M | 57.50M | 79.60M | 80.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.60M | 31.90M | 28.50M | 30.90M | 30.20M | 47.60M | 53.90M | 53.30M | 41.50M | 40.50M | 40.60M | 42.70M | 40.10M | 35.50M | 41.90M |
|
Share-based Compensation
|
| | | | 1.70M | 1.90M | 1.73M | 1.80M | 4.40M | 3.90M | 4.20M | 2.10M | 2.40M | 2.30M | 2.30M | 2.30M | 3.10M | 2.90M | 3.10M | 2.70M | 3.60M | 2.20M | | 3.00M | 4.10M | 3.50M | 5.40M | 3.30M | | | 3.20M | 3.00M | 4.10M | 3.20M | 3.30M | 3.40M | 3.80M | 3.30M | 6.40M | 4.30M | 3.10M | 2.60M | 3.00M | 2.70M | 2.80M | 2.70M | | 3.30M | | | 16.70M | 6.30M | 4.90M | 5.80M | 5.50M | 21.70M | 14.50M | 12.90M | 9.10M | 9.10M | 9.50M | 8.30M | 7.90M | 9.50M | 10.30M | 9.30M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.60M | -19.50M | -10.20M | -44.00M | -35.20M | -25.90M | -30.40M | -23.40M | -35.20M | -63.30M | -18.50M | -24.60M | -30.10M |
|
Gains from Sales and Divestitures
|
| | | | | -3.08M | -0.25M | -0.20M | -0.30M | 6.10M | 0.30M | 1.30M | 0.10M | 0.30M | 0.70M | | -0.30M | 0.20M | -1.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | 0.20M | 72.90M | 0.40M | 1.74M | 1.76M | 60.00M | 1.62M | 5.30M | 36.60M | 7.70M | 8.40M | 13.90M | 13.10M | 14.20M | 8.30M | 11.10M | 14.90M | | 24.60M | | | 35.80M | 13.00M | 27.50M | 14.10M | 12.30M | 13.80M | 16.80M | 14.40M | 21.90M | 16.30M | 26.20M | 23.70M | 15.00M | 7.00M | 13.60M | 11.30M | 10.40M | 7.30M | 7.90M | 5.20M | | 15.80M | | | 82.70M | 18.80M | 77.90M | 52.30M | 38.60M | 23.00M | 93.90M | 50.00M | 40.00M | 36.20M | 30.60M | 62.10M | 48.20M | 36.80M | 48.00M | 43.70M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 4.70M | | 1.00M | | 39.00M | | | | | | | | | | | | | | | 8.70M | | 10.00M | | | | 1.50M | 2.80M | | | | 2.30M | 2.80M | 1.30M | | | | 0.90M | | | 3.70M | 1.70M | 21.50M | | | 2.50M | | | |
|
Non-cash Items
|
| | | | | | | | 0.79M | 0.79M | 0.84M | 0.74M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | 48.86M | 26.81M | 56.20M | 53.40M | 66.60M | 89.10M | 68.50M | 135.90M | 71.80M | 75.50M | 66.00M | 91.30M | 81.20M | 66.50M | 45.80M | 99.50M | 81.80M | | 17.50M | | | 157.20M | 58.60M | 117.50M | 154.30M | 111.90M | 50.50M | 98.40M | 86.10M | 56.90M | 42.50M | 101.80M | 106.00M | 112.40M | 18.30M | 112.30M | 140.60M | 137.30M | 102.70M | 86.90M | 120.30M | | 49.50M | | | 47.80M | -5.90M | 110.80M | 133.10M | 198.20M | 106.20M | 221.10M | 186.70M | 201.30M | 83.10M | 158.30M | 154.80M | 213.20M | 102.30M | 523.20M | 197.50M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.50M | | | | | | | | | | | | | | | | | | | | 57.30M | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.40M | 0.40M | | 4.80M | | | 76.30M | 47.30M | 46.50M | 45.60M | 46.10M | 46.30M | 89.40M | 87.00M | 85.10M | 86.70M | 86.50M | 86.80M | 86.50M | 85.40M | 86.80M | 87.30M |
|
Depreciation & Amortization (CF)
|
| | 14.86M | | | 18.39M | | 21.60M | 22.00M | 26.10M | 28.54M | 30.90M | 32.20M | 34.40M | | 31.60M | 31.80M | 31.70M | | 32.80M | 35.20M | 35.60M | | 35.90M | 42.20M | 42.00M | | 40.10M | 38.90M | 37.60M | | 34.40M | 34.40M | 34.30M | | 34.80M | 36.20M | 35.30M | | 34.30M | 32.20M | 33.90M | | 32.60M | 33.30M | 32.90M | | 31.80M | 30.50M | 30.50M | | 77.90M | 78.40M | 74.10M | 30.90M | 30.20M | 47.60M | 53.90M | 53.30M | 41.50M | 40.50M | 40.60M | 42.70M | 40.10M | 35.50M | 41.90M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.20M | 42.00M | -14.00M | -38.10M | -31.70M | -10.70M | 13.20M | -22.50M | -47.70M | 64.50M | -44.10M | 4.30M | 0.60M | -319.20M | -40.70M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.30M | 78.50M | -0.50M | -47.90M | -47.10M | -107.60M | -52.00M | -55.90M | 47.80M | -2.00M | 8.50M | -78.20M | 41.80M | 48.00M | 17.60M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.60M | -14.90M | -47.30M | -64.70M | -18.30M | 14.00M | -14.40M | -51.40M | 14.50M | 10.40M | -24.20M | -1.10M | 41.60M | 15.40M | -18.30M |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.60M | | | | -78.00M | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | 20.23M | | 7.80M | 8.70M | 4.80M | | 12.50M | -37.40M | 16.40M | | 18.00M | -2.60M | 7.70M | | 33.80M | -1.70M | 6.90M | | 60.20M | | | | 28.10M | -27.60M | -52.70M | | 34.30M | -1.90M | 13.30M | | 55.20M | 7.70M | 21.30M | | 79.90M | -3.10M | -45.60M | | -10.70M | -10.40M | -13.20M | | 67.40M | | | | 227.70M | -85.70M | 22.90M | 17.00M | 67.80M | 73.20M | 8.50M | -1.70M | 95.90M | -32.70M | 45.90M | -4.40M | 79.80M | -34.80M | 13.50M |
|
Capital Expenditures
|
| | | | | 11.76M | -74.99M | 27.70M | 10.80M | 5.80M | 13.30M | 19.80M | 25.00M | 21.30M | 24.90M | 20.60M | 26.60M | 18.20M | 17.30M | 22.30M | 20.60M | 17.60M | | 21.20M | 23.50M | 20.70M | 31.70M | 14.90M | 16.80M | 14.40M | 19.10M | 17.00M | 16.70M | 15.30M | 16.20M | 19.30M | 21.20M | 18.70M | 18.40M | 20.20M | 36.00M | 21.10M | 15.10M | 10.90M | 9.50M | 9.30M | | 10.70M | 13.60M | 13.20M | 24.80M | 13.40M | 19.20M | 22.00M | 29.20M | 18.70M | 44.80M | 25.20M | 30.40M | 18.50M | 32.40M | 29.30M | 29.30M | 16.80M | 30.20M | 23.50M |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.04M | 1.39M | | | 14.90M | 0.30M | 2.30M | 0.40M | | 0.70M | | | 1.70M | | | 0.10M | | | 1.30M | | | 15.70M | | 0.10M | 1.50M | 0.50M | 1.00M | 0.30M | 4.60M | 0.40M | 0.30M | 0.10M | 4.00M | 5.60M | | 1.70M | | 7.10M | 2.70M | 2.60M | 2.30M | | 0.90M | | | -3.30M | 1.40M | 4.10M | | | 6.10M | | 0.20M | | 1.00M | 0.30M | | 3.60M | 10.30M | 4.50M | 0.60M |
|
Acquisitions
|
| | | | | 31.39M | 104.64M | 8.60M | 13.50M | 742.80M | 1.00M | 93.00M | 2.30M | 7.70M | 7.40M | 6.00M | | 0.10M | 32.30M | 77.30M | 0.30M | 50.60M | | 1,392.50M | 8.00M | 0.20M | 1,273.20M | | | | -1400.70M | | | | | | | | | | | | | | | | | 1.90M | | | 125.50M | 35.00M | | | | 4,852.90M | 17.30M | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | | 25.00M | 0.50M | -0.90M | 0.50M | | 0.60M | | | | | 0.70M | 119.40M | 18.80M | 21.40M | -1.70M | 0.30M | | | | | | | | | | | | | | | | | 374.80M | | 5.20M | 3.00M | | |
|
Change in Acquisitions & Divestments
|
| | | | | 105.22M | 240.75M | 56.00M | | | | | | 1.50M | 3.20M | 7.40M | 8.40M | 8.50M | 8.60M | -1.20M | 9.90M | 19.40M | | 9.30M | | | 17.50M | 19.30M | 11.00M | 12.90M | 29.40M | 0.50M | | 0.40M | | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | -63.18M | 18.86M | 19.70M | -24.10M | -733.70M | -14.00M | -110.50M | -24.50M | -27.50M | -35.10M | -26.80M | -26.60M | -18.70M | -53.30M | -94.70M | -42.40M | -65.20M | | -1408.10M | | | -1285.30M | -16.60M | 14.50M | -27.40M | 9.90M | -15.50M | -16.40M | -10.10M | -15.80M | -18.50M | -182.60M | -14.70M | -12.10M | 99.20M | -15.50M | 0.30M | -9.70M | -7.90M | -6.90M | -7.00M | | -11.70M | | | -153.90M | -47.00M | -15.10M | -22.00M | -29.20M | -4865.50M | -62.10M | -25.00M | -30.40M | -17.50M | 342.70M | -29.30M | -20.50M | -3.50M | -25.70M | -22.90M |
|
Other financing activities
|
| | | | | 0.17M | 0.12M | 0.40M | 1.50M | 0.90M | | 0.60M | 0.30M | 0.80M | 0.50M | 0.60M | 0.10M | | 0.10M | 1.00M | 0.20M | | | 17.80M | 18.20M | | 16.80M | -0.40M | | | -20.50M | -1.10M | | | | -0.90M | -2.00M | 6.40M | | -1.60M | -5.90M | 7.50M | | | | | | 12.40M | | | 19.80M | 4.50M | 2.00M | | 34.10M | 50.00M | 1.10M | | | | | | 0.30M | | | |
|
Cash from Financing Activities
|
| | | | | -6.74M | -5.55M | 7.20M | -14.40M | 519.30M | -56.40M | 61.80M | -82.10M | -51.10M | 148.50M | -3.00M | -61.00M | -15.90M | -11.00M | -7.10M | -18.00M | -135.20M | | 1,288.10M | | | 1,193.70M | -47.00M | -104.70M | -116.10M | -111.70M | -60.30M | -104.20M | -134.40M | -91.70M | 2.10M | 94.30M | -80.20M | -33.90M | -106.00M | -66.30M | -131.50M | -93.60M | 188.70M | -255.50M | -68.40M | | -76.70M | | | 17.60M | 3.70M | 6.50M | -51.60M | -232.80M | 5,203.60M | -638.50M | -210.40M | -151.10M | -168.00M | -504.50M | -188.40M | -234.90M | -192.50M | -493.70M | -98.30M |
|
Dividends Paid - Common
|
| | | | | 6.56M | 6.57M | 6.50M | 6.60M | 7.00M | 7.50M | 7.50M | 7.50M | 7.90M | 7.90M | 8.50M | 8.50M | 9.10M | 9.00M | 9.00M | 9.10M | 9.90M | | 9.80M | | | 12.20M | 19.60M | 0.90M | 10.80M | 10.80M | 10.80M | 10.60M | 11.70M | 11.40M | 11.50M | 11.40M | 12.20M | 12.10M | 12.00M | 12.00M | 12.60M | 12.30M | 12.20M | 12.10M | 12.20M | | 12.20M | | | 299.10M | 22.30M | 22.00M | 23.60M | 23.00M | 23.20M | 23.20M | 23.20M | 23.20M | 23.30M | 23.30M | 23.30M | 23.10M | 23.20M | 23.40M | 23.10M |
|
Exchange Rate Effect
|
| | | | | 2.64M | 0.33M | 1.80M | 1.00M | -3.10M | -0.50M | 1.80M | -2.60M | 1.70M | 0.60M | 0.40M | -1.20M | 1.70M | 1.10M | -3.60M | -0.20M | 0.60M | | -1.90M | | | -8.10M | 1.20M | -4.90M | -0.70M | -7.20M | 3.10M | 3.60M | 1.30M | 3.60M | 4.20M | -7.80M | -2.30M | -2.20M | 4.20M | -3.50M | -7.70M | 4.40M | -10.40M | 3.20M | 10.40M | | -6.00M | | | -6.10M | 1.10M | -24.40M | -38.40M | 28.70M | 10.50M | -4.20M | -12.10M | 16.70M | -10.50M | -8.50M | 12.90M | -24.70M | 5.50M | 11.00M | 3.60M |
|
Change in Cash
|
| | | | | -18.42M | 40.44M | 84.90M | 15.90M | -150.90M | 18.20M | 21.60M | 26.70M | -5.10M | 189.50M | 36.60M | 2.50M | 48.30M | 3.30M | -59.60M | 38.90M | -118.00M | | -104.40M | | | 57.50M | -3.80M | 22.40M | 10.10M | 2.90M | -22.20M | -18.60M | -57.10M | -47.00M | 30.30M | 5.70M | 8.80M | 64.20M | 15.70M | 27.00M | 1.70M | 38.40M | 273.10M | -172.30M | 55.30M | | -44.90M | | | -94.60M | -48.10M | 77.80M | 21.10M | -35.10M | 454.80M | -483.70M | -60.80M | 36.50M | -112.90M | -12.00M | -50.00M | -66.90M | -88.20M | 14.80M | 79.90M |
|
Free Cash Flow
|
| | | | | 37.10M | 101.80M | 28.50M | 42.60M | 60.80M | 75.80M | 48.70M | 110.90M | 50.50M | 50.60M | 45.40M | 64.70M | 63.00M | 49.20M | 23.50M | 78.90M | 64.20M | | -3.70M | -23.50M | -20.70M | 125.50M | 43.70M | 100.70M | 139.90M | 92.80M | 33.50M | 81.70M | 70.80M | 40.70M | 23.20M | 80.60M | 87.30M | 94.00M | -1.90M | 76.30M | 119.50M | 122.20M | 91.80M | 77.40M | 111.00M | | 38.80M | -13.60M | -13.20M | 23.00M | -19.30M | 91.60M | 111.10M | 169.00M | 87.50M | 176.30M | 161.50M | 170.90M | 64.60M | 125.90M | 125.50M | 183.90M | 85.50M | 493.00M | 174.00M |
|
Net Cash Flow
|
| | | | | -21.06M | 40.12M | 83.10M | 14.90M | -147.80M | 18.70M | 19.80M | 29.30M | -6.80M | 188.90M | 36.20M | 3.70M | 46.60M | 2.20M | -56.00M | 39.10M | -118.60M | | -102.50M | | | 65.60M | -5.00M | 27.30M | 10.80M | 10.10M | -25.30M | -22.20M | -58.40M | -50.60M | 26.10M | 13.50M | 11.10M | 66.40M | 11.50M | 30.50M | 9.40M | 34.00M | 283.50M | -175.50M | 44.90M | | -38.90M | | | -88.50M | -49.20M | 102.20M | 59.50M | -63.80M | 444.30M | -479.50M | -48.70M | 19.80M | -102.40M | -3.50M | -62.90M | -42.20M | -93.70M | 3.80M | 76.30M |