|
Net Income
|
20.91M | 0.26M | 0.38M | 0.49M | 0.12M | 0.18M | 0.28M | 0.60M | 0.19M | 0.25M | 0.66M | 0.91M | 0.26M | 0.58M | 0.86M | 1.09M | 0.24M | 0.42M | 0.64M | 0.75M | 0.14M | 0.27M | 0.40M | 123.70M | 0.13M | 0.27M | 0.30M | 19.50M | 0.11M | 0.26M | 0.36M | 52.21M | 0.19M | 0.37M | 0.56M | 154.47M | 0.21M | 0.24M | 0.58M | 0.80M | 0.14M | 0.27M | 112.40M | 120.10M | 86.60M | 102.20M | 15.90M | 103.90M | 121.70M | 163.10M | 0.27M | 609.20M | 1,425.50M | 1,569.60M | 5.00M | 2,057.80M | 1,023.50M | 913.70M | 341.80M | 359.60M | 253.50M | 2.35M | 0.29M | 204.60M | 351.20M |
|
Depreciation and Depletion
|
-34.70M | -38.80M | -38.90M | -39.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.06M | 0.06M | 0.06M | 56.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | 371.40M | | | | 618.50M | | | | 571.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.00M | -0.00M | -0.01M | -0.16M | | -0.04M | -0.05M | -0.07M | | -0.04M | -0.06M | -0.08M | | | | | | | | | | | | | | | | -0.07M | -0.00M | -0.04M | -62.69 | -0.11M | -0.02M | -0.03M | -0.15M | -0.15M | -0.04M | -0.14M | -0.18M | -0.24M | -0.04M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
315.60M | -4.60M | -3.80M | -2.00M | 222.80M | 266.60M | 307.90M | 289.30M | 308.90M | 311.10M | 386.90M | 468.30M | 487.90M | 353.40M | 389.40M | 456.30M | 424.40M | 389.30M | 555.90M | 321.20M | | 366.20M | 428.10M | 310.50M | 340.80M | 368.00M | 408.40M | 300.90M | 303.10M | 327.90M | 449.50M | 401.20M | 506.40M | 416.00M | 486.30M | 527.70M | 633.60M | 537.00M | 514.50M | 532.10M | 582.40M | 481.10M | 493.20M | 485.70M | 472.20M | 419.40M | 536.60M | 406.90M | | 539.20M | 577.70M | 940.40M | | 2,954.60M | 2,850.30M | 2,528.50M | 1,706.00M | 1,584.80M | 1,094.60M | 877.20M | 884.20M | 884.20M | 1,043.30M | 977.60M | 1,069.30M |
|
Change in Receivables
|
-0.05M | 0.05M | 0.00M | 475.00 | | -0.04M | -0.02M | -0.02M | | -0.03M | -0.18M | -0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | | 0.02M | -0.01M | | | -0.04M | -0.11M | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
361.00 | 377.00 | 364.00 | 0.01M | | -0.04M | -0.06M | -0.08M | | -0.05M | -0.03M | -0.04M | | | | 0.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | 0.00M | 0.01M | | | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
0.11M | 0.02M | 0.01M | 1.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.07M | 0.12M | 0.21M | 0.19M | 0.08M | 0.26M | 0.42M | -0.13M | 0.15M | 0.34M | 0.36M | -0.28M | 0.10M | 0.33M | 0.50M | -0.29M | 0.14M | 0.32M | 0.50M | -0.31M | 0.12M | 0.39M | 0.48M | -0.40M | 0.11M | 0.29M | 0.40M | 514.13M | 0.11M | 0.30M | 536.73 | 0.79M | 0.13M | 0.39M | 0.66M | 0.86M | 0.15M | 0.40M | 0.63M | 0.83M | 0.09M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | -1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.02M | | | 0.69M | | | |
|
Depreciation & Amortization (CF)
|
-34.70M | 0.07M | 0.10M | -39.30M | | 0.07M | 0.10M | 0.03M | 0.04M | 0.09M | 0.14M | -0.07M | 0.05M | 0.09M | 0.15M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.07M | -0.15M | -0.27M | -0.12M | -0.07M | -0.14M | -0.24M | -0.34M | -0.11M | -0.24M | 0.39M | -0.50M | -0.07M | -0.19M | -0.29M | -0.45M | -0.11M | -0.23M | -0.32M | -0.39M | -0.03M | -0.06M | -0.08M | -0.11M | -0.02M | -0.05M | -0.09M | -0.11M | -0.04M | -0.06M | -83.58 | -0.13M | -0.02M | -0.05M | -0.10M | -0.14M | -0.05M | -0.11M | -0.20M | -0.24M | -0.07M | -0.15M | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 0.00M | 0.02M | | 915.00 | 0.00M | | 794.00 | 0.00M | 0.00M | 0.04M | 162.00 | 0.00M | 0.00M | -0.00M | 412.00 | 625.00 | | | 159.00 | 167.00 | 132.00 | -302.00 | 221.00 | 221.00 | 7.00 | 0.39M | 572.00 | 572.00 | 1.12 | 4.35M | 0.00M | 0.00M | 0.00M | 229.00 | 333.00 | 567.00 | 23.00 | 61.00 | 215.00 | 433.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | 0.04M | | | | | | | -0.00M | | | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | 2.74 | -0.00M | 907.00 | 0.00M | 0.01M | 0.01M | 0.00M | -0.01M | | -0.07M | -216.00 | -466.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | -507.50M | | | | -236.80M | -0.09M | | | 0.01M | -0.10M | 961.00 | 961.00 | 961.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | -0.02M | 0.03M | -0.04M | 0.08M | -0.06M | -0.03M | -0.20M | -0.32M | -0.12M | | | | -0.19M | | | | | | | | | -0.06M | 0.40M | 235.06 | 332.77M | -0.06M | -0.03M | -0.09M | -0.08M | -0.04M | -0.06M | 0.05M | 0.07M | 0.01M | -0.10M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.05M | -0.15M | -0.27M | -0.24M | -0.10M | -0.25M | -0.22M | -236.80M | -0.09M | -0.28M | 0.47M | 0.52M | -0.10M | -0.39M | -0.62M | -562.90M | -0.23M | -0.48M | -0.58M | -487.40M | 0.02M | -0.07M | -0.16M | -0.31M | -0.00M | -0.11M | -0.20M | -0.07M | -0.12M | 0.31M | 125.98 | 162.20M | -0.08M | -0.07M | -0.18M | -0.25M | -0.14M | -0.22M | -0.18M | -0.19M | -0.03M | -0.22M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | 202.50M | | | | -254.20M | | | | -105.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.26M | -0.06M | 0.04M | 202.26M | | -0.15M | -0.13M | -254.20M | 0.01M | -0.06M | 0.05M | -0.11M | -58.00 | 0.04M | 0.03M | -0.20M | -3.00 | -0.22M | 0.21M | -0.00M | -0.22M | -0.24M | -0.50M | -388.04 | | -0.06M | -0.07M | -0.18M | 0.02M | -0.52M | -552.11 | -0.82M | -0.04M | -0.22M | -0.33M | -0.36M | -0.06M | -0.17M | -0.43M | -0.39M | -0.00M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-74.00 | -0.24M | -15.00 | -345.40M | | -0.07M | -0.06M | -0.18M | | -0.08M | -0.08M | -0.28M | | -0.08M | -0.08M | -0.33M | | -0.08M | -0.08M | -0.28M | | -0.04M | -0.27M | -379.04 | | -0.04M | -0.04M | -0.13M | | -0.18M | -175.11 | -0.40M | | -0.16M | -0.26M | -0.37M | | -0.33M | -0.47M | -0.55M | | -0.19M | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | 21.50M | -0.02M | | | -0.03M | 326.00 | -0.01M | 0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | 0.01M | -0.01M | -996.00 | -13.70 | 0.01M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 15.11 | 0.01M | -0.00M | 0.00M | -13.00 | 0.02M | 0.00M | -0.01M | -0.01M | -0.02M | 0.00M | 0.00M | | | | | -0.20M | 2.60M | | -6.40M | -4.10M | -4.40M | | -14.20M | -11.50M | 0.90M | -3.10M | -18.20M | -6.10M | 3.30M | -6.60M | -7.60M | -1.80M | 3.70M | -0.10M |
|
Change in Cash
|
0.27M | -0.11M | 0.01M | 92.10M | | -0.14M | 0.09M | 149.00M | -0.05M | -0.05M | -0.08M | -0.05M | 0.00M | -0.02M | -0.09M | -0.11M | -0.09M | 0.06M | 0.13M | 0.07M | 0.11M | 0.08M | -0.18M | -108.36 | 0.11M | 0.12M | 0.13M | 0.18M | 737.00 | 0.05M | 30.04 | -0.02M | -643.00 | 0.00M | 0.01M | 0.10M | -0.06M | -0.09M | -0.19M | -0.05M | 0.04M | 0.24M | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
0.14M | 0.27M | 0.48M | 0.30M | 0.15M | 0.40M | 0.66M | 0.20M | 0.26M | 0.58M | -0.03M | 0.22M | 0.17M | 0.52M | 0.79M | 0.16M | 0.24M | 0.55M | 0.83M | 0.07M | 0.16M | 0.44M | 0.56M | -0.28M | 0.14M | 0.35M | 0.49M | 514.24M | 0.15M | 0.36M | 620.31 | 0.92M | 0.16M | 0.44M | 0.75M | 1.01M | 0.20M | 0.50M | 0.83M | 1.08M | 0.16M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
0.27M | -0.10M | -0.02M | 202.20M | -0.02M | -0.14M | 0.08M | -491.13M | 0.07M | 0.01M | 0.88M | 0.13M | 0.00M | -0.02M | -0.09M | -563.38M | -0.09M | -0.38M | 0.13M | -487.72M | -0.07M | 0.08M | -0.18M | -0.71M | 0.11M | 0.12M | 0.13M | 513.88M | 0.01M | 0.09M | 110.60 | 162.17M | 0.01M | 0.10M | 0.15M | 0.26M | -0.05M | 0.01M | 0.03M | 0.26M | 0.06M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | |