|
Net Income
|
| -1.14M | -1.32M | -1.48M | 103.57M | 0.27M | 2.08M | 0.22M | 1.45M | 7.58M | 24.23M | 10.96M | 41.43M | 15.30M | 56.76M | 49.77M | 85.36M | 28.70M | 74.19M | 35.14M | 58.09M | 8.22M | 32.80M | 72.29M | 74.24M | 42.84M | 63.68M | 63.93M | 101.03M | 0.07M | 26.26M | 62.82M | 117.99M | 31.88M | 56.53M | 78.68M | 115.13M | 70.80M | 117.83M | 133.16M | 147.46M | 88.50M | 137.94M | 150.58M | 205.41M | 75.81M | 61.94M | 76.61M | 134.79M | 98.98M | 118.00M | 111.75M | 129.21M | 64.01M | 60.71M | 56.06M |
|
Depreciation and Depletion
|
| 0.03M | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.12M | 0.12M | 0.12M | 3.50M | 0.33M | 0.52M | 1.28M | 1.30M | 1.29M | 1.41M | 3.55M | 1.11M | 2.38M | 3.16M | 2.99M | 3.40M | 2.60M | 3.76M | 3.29M | 2.96M | 3.84M | 3.90M | 3.89M | 4.28M | 3.47M | 3.72M | 3.77M | 3.86M | 3.44M | 3.35M | 3.83M | 4.19M | 3.62M | 3.79M | 3.48M | 6.00M | 3.66M | 4.51M | 4.41M | 8.37M | 5.27M | 5.75M | 5.72M | 2.04M | 3.86M | 4.16M | 6.99M | 4.91M | 6.68M | 8.94M | 8.71M | 9.18M | 7.56M | 8.60M | 7.31M |
|
Deferred Taxes
|
| | | | | | | | -117.88M | 1.03M | 119.79M | -98.89M | -16.22M | 2.02M | 7.44M | 6.89M | 10.82M | 3.85M | 10.11M | 4.81M | -11.34M | 1.12M | 4.52M | 8.92M | 32.25M | 5.02M | 7.40M | 7.30M | -8.65M | 0.01M | 3.09M | 7.40M | 7.37M | 3.64M | 6.52M | 8.99M | -16.77M | 3.14M | | 0.77M | -13.48M | | 0.00M | | 22.24M | | | | -3.15M | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.05M | 0.05M | 0.06M | 0.06M | 0.33M | 0.45M | 0.45M | 0.45M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | 0.04M | -0.02M | 1.09M | | 0.29M | 0.44M | 3.63M | 3.32M | 3.26M | 3.36M | | | 2.49M | 1.13M | 1.43M | 1.23M | 2.56M | 0.34M | 2.00M | 2.32M | 6.05M | | 0.73M | 2.40M | 3.60M | 0.32M | 2.29M | 2.99M | 5.45M | 0.03M | 3.56M | 3.61M | 4.62M | 2.51M | 3.81M | 3.61M | 9.08M | 0.02M | 0.02M | 0.00M | 9.78M | 0.02M | 0.01M | 0.00M | 16.57M | 0.03M | 0.01M | 2.14M | 9.92M | 0.04M | 0.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.55M | 344.20M | 0.47M | 0.10M | 0.55M | 1.39M | 0.36M | 1.18M | 0.36M | 0.18M | 0.18M | 0.11M | 0.39M | 0.79M | 0.32M | 0.51M | 0.37M | 0.85M | 0.25M | 0.61M | 0.64M | 3.58M | 5.20M | 0.29M | 1.03M | 18.36M | 0.35M | 1.38M | 0.32M | 1.96M | 0.21M | 0.23M | 0.27M | 20.12M | 0.77M | 1.13M | 3.28M | 3.57M | 0.72M | 11.76M | 0.20M | 1.48M | 0.40M | 0.97M | 1.07M | 1.71M | 1.07M | 13.10M | 9.24M |
|
Non-cash Items
|
| | | | | | | | 0.83M | | | | 7.64M | 7.50M | 7.35M | 2.79M | 2.79M | 2.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -20.93M | -28.38M | -20.06M | 132.21M | -47.42M | -55.18M | -27.69M | 109.28M | -25.17M | 129.75M | -245.00M | 27.06M | -108.31M | -68.78M | 37.08M | 171.02M | -139.68M | -46.52M | -75.11M | 103.00M | -112.29M | -108.41M | 10.04M | 312.33M | 49.89M | -49.94M | -72.04M | 382.75M | -114.92M | 10.99M | 9.63M | 410.29M | -88.97M | 255.20M | 171.91M | 249.85M | 30.20M | 67.10M | 106.66M | 215.57M | -116.11M | -51.72M | -13.73M | 625.83M | 135.64M | 62.09M | -72.94M | 70.46M | 144.74M | 23.15M | 167.87M | 360.30M | -31.16M | -74.26M | 45.85M |
|
Amortizatization of Intangibles
|
| 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
93.78M | | | | 217.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.03M | | 0.05M | 11.61M | 0.10M | 0.12M | 8.99M | 4.27M | 2.88M | 3.35M | 4.35M | 0.84M | 1.48M | 1.69M | 2.25M | 2.86M | 1.79M | -0.34M | 0.86M | 0.77M | 0.82M | 0.88M | 0.87M | 0.93M | 5.49M | 7.09M | 7.00M | 9.52M | 5.08M | 6.48M | 6.80M | 10.04M | 5.46M | 6.72M | 7.02M | 10.30M | 7.13M | 8.99M | 7.98M | 8.32M | 5.29M | 6.74M | 6.62M | 9.37M | 7.05M | 6.13M | 6.88M | 6.79M | 7.33M | 7.70M | 8.55M | 7.45M | 7.39M | 7.66M | 7.51M |
|
Change in Receivables
|
| 0.40M | 0.03M | -0.27M | 11.67M | 0.73M | 0.17M | 3.93M | -49.52M | -24.97M | 1.39M | -10.53M | -6.83M | 2.89M | 11.18M | -1.27M | 10.79M | -11.14M | 1.94M | 0.65M | 7.97M | -16.70M | 6.99M | 12.98M | 41.02M | -70.35M | 4.36M | 25.38M | -33.93M | 6.64M | 0.14M | 12.14M | -1.23M | 14.43M | 3.88M | -14.17M | -9.86M | 17.81M | 9.98M | -4.42M | 30.07M | -0.25M | 28.68M | 24.07M | -0.05M | -28.37M | -23.94M | 2.27M | 105.23M | -99.50M | -13.50M | 2.09M | -2.11M | 20.24M | 33.86M | -15.19M |
|
Change in Inventory
|
| 17.77M | 27.73M | 20.95M | 8.49M | 51.08M | 56.67M | 71.21M | -13.48M | 67.90M | 20.45M | 161.54M | 26.43M | 127.30M | 128.11M | 50.47M | -70.86M | 180.54M | 142.76M | 119.37M | -54.53M | 138.01M | 160.00M | 103.31M | -196.09M | 87.11M | 101.30M | 127.42M | -224.07M | 29.70M | 21.00M | 91.90M | -262.87M | 127.51M | -181.41M | -24.12M | -79.03M | 104.70M | 69.04M | 50.23M | -62.96M | 233.24M | 201.98M | 120.04M | -432.12M | -31.96M | 61.42M | 218.39M | -75.12M | 84.50M | 42.70M | -52.71M | -257.21M | 113.61M | 46.04M | 90.28M |
|
Change in Account Payables
|
| | | | 9.07M | 2.62M | -3.22M | -6.99M | 1.06M | 22.95M | 11.62M | -35.39M | 6.39M | -7.87M | -9.99M | 16.74M | -2.91M | 2.76M | 12.22M | -2.15M | -7.42M | 3.86M | -10.86M | 0.79M | 8.83M | 3.38M | 12.69M | -5.22M | -7.62M | -14.71M | -3.51M | 18.19M | -15.16M | 11.15M | -6.19M | 22.98M | -14.37M | 39.21M | 22.24M | -21.44M | -34.84M | -8.84M | 36.93M | -48.83M | -1.78M | -4.78M | 20.84M | -23.16M | 9.60M | -13.10M | 5.67M | 17.80M | -6.99M | 7.55M | 5.80M | -9.11M |
|
Change in Accured Expenses
|
| -1.64M | 0.34M | 0.89M | 16.78M | -0.01M | 2.46M | 19.65M | -1.89M | -33.37M | -1.52M | 23.01M | 11.83M | 1.32M | -6.41M | 5.28M | 4.30M | -14.83M | -0.04M | 20.75M | 4.61M | -11.95M | 26.12M | 38.47M | 14.40M | 2.17M | -34.97M | 15.09M | 19.62M | -73.45M | -7.52M | 20.73M | 8.12M | -5.59M | -0.20M | 18.45M | 34.18M | 22.10M | 6.23M | 20.99M | 25.03M | 25.25M | -11.71M | 23.48M | -50.19M | -6.75M | -8.46M | 82.99M | -59.62M | 31.80M | -49.02M | 20.55M | 7.72M | -21.45M | -39.62M | 22.00M |
|
Other Working Capital Changes
|
| 0.17M | -0.17M | 0.15M | -4.00M | -1.13M | 0.31M | 14.76M | 5.46M | -11.81M | 4.46M | 13.83M | 0.20M | -6.96M | -16.52M | -2.01M | -9.87M | -2.87M | 1.27M | 18.41M | -8.30M | -2.33M | -2.31M | 0.74M | -9.59M | -2.31M | 5.10M | 11.69M | -4.59M | 5.48M | -3.70M | 7.31M | 3.28M | -1.15M | -2.52M | 9.87M | -24.95M | -5.97M | 13.96M | -6.43M | -22.54M | 1.62M | -2.31M | 10.57M | -3.37M | 0.43M | -3.21M | 2.78M | -5.43M | 5.81M | -0.12M | 3.84M | 4.42M | -1.01M | 25.18M | -1.43M |
|
Capital Expenditures
|
| 0.04M | 0.02M | 0.04M | 3.43M | 0.13M | 0.16M | 8.46M | 1.59M | 1.66M | 2.59M | 1.81M | 1.78M | 0.38M | 0.23M | 0.45M | -0.25M | 0.41M | 0.71M | 0.93M | 1.93M | 1.17M | 0.62M | 0.42M | 0.39M | 2.17M | 13.51M | 8.87M | 7.10M | 7.22M | 5.92M | 9.25M | 7.89M | 8.24M | 3.76M | 4.78M | 6.01M | 5.68M | 3.26M | 10.52M | 10.02M | 12.55M | 16.07M | 9.12M | 5.88M | 6.50M | 5.94M | 6.69M | 6.24M | 6.42M | 6.13M | 6.39M | 4.37M | 8.11M | 10.19M | 6.77M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | | | | | | | | 0.01M | 0.01M | 0.00M | | | | 0.00M | 0.01M | | 0.01M | 0.04M | | | 0.02M | | 0.01M | 0.00M | | | | 0.00M | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 24.79M | 1.11M | -26.82M | -6.08M | 5.60M | 0.90M | 42.23M | 7.14M | 8.18M | 1.68M | -2.50M | 2.95M | 5.39M | -1.91M | 10.54M | 8.21M | 11.66M | 4.92M | 48.40M | 2.16M | 30.32M | 3.72M |
|
Divestments
|
| | | | | | | | 4.00M | | | | 0.57M | | | | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 65.00M | 20.00M | 10.00M | 30.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.04M | -0.02M | -0.04M | -2.02M | -60.13M | 19.84M | 31.16M | 0.84M | -2.13M | -1.88M | 51.19M | -2.52M | -1.36M | -0.51M | -0.33M | 1.34M | -0.42M | -0.73M | -0.93M | -1.92M | -1.40M | -0.85M | -0.89M | -0.44M | -3.12M | -13.74M | -9.49M | -69.06M | -7.45M | -6.36M | -9.25M | -14.20M | -9.15M | -28.55M | -5.88M | -44.46M | 0.40M | -8.87M | -11.42M | -52.25M | -19.69M | -24.25M | -10.80M | -3.38M | -9.45M | -11.34M | -4.78M | -0.85M | -0.26M | -15.15M | -10.31M | -37.74M | -3.28M | -36.27M | -4.95M |
|
Other financing activities
|
| 14.00M | | 15.00M | -27.76M | 308.83M | | | 0.40M | 0.85M | 0.72M | 21.43M | -0.00M | 0.87M | 1.81M | 1.59M | 1.71M | 0.81M | 4.30M | -0.05M | 0.00M | | 5.91M | 0.03M | 0.03M | | | | | 3.12M | 0.00M | | | | 4.77M | | | | | | | | | -0.01M | 0.00M | | | | 0.01M | | | | 0.00M | | | 1.00M |
|
Cash from Financing Activities
|
| 24.37M | 22.86M | 57.32M | -163.23M | 158.94M | 1.66M | -21.12M | -110.88M | 26.13M | 817.68M | -607.40M | -1.59M | 45.61M | 84.63M | -61.67M | -54.86M | 69.63M | 20.74M | 87.25M | -21.14M | 33.55M | 95.69M | 38.30M | -191.37M | -5.08M | -21.03M | -75.28M | -119.08M | -6.54M | 18.11M | -41.63M | -197.34M | 393.24M | -376.24M | -146.99M | -77.68M | -67.23M | -86.42M | -64.32M | -69.20M | -133.02M | -66.61M | -17.46M | 39.07M | -49.55M | -35.49M | -54.81M | -49.70M | -69.44M | -459.06M | 25.45M | -28.47M | -122.67M | -79.76M | 128.42M |
|
Dividends Paid - Common
|
| | | | | | | | | 2.98M | 6.35M | 9.37M | 0.44M | 0.73M | 3.43M | 5.04M | 0.62M | 2.53M | 1.39M | 1.14M | 0.26M | 0.41M | 0.57M | | 0.35M | 0.00M | | | 2.19M | | | | | | | | | | | | | 0.38M | 1.40M | 0.68M | | 2.40M | 3.40M | 1.16M | | 3.88M | | | | | | |
|
Change in Cash
|
| 3.40M | -5.54M | 37.22M | -33.04M | 51.39M | -33.68M | -17.65M | -0.77M | -1.17M | 945.55M | -801.21M | 22.95M | -64.06M | 15.33M | -24.91M | 117.49M | -70.47M | -26.51M | 11.21M | 79.94M | -80.14M | -13.57M | 47.45M | 120.52M | 41.69M | -84.70M | -156.82M | 194.61M | -128.91M | 22.73M | -41.25M | 198.75M | 295.12M | -149.58M | 19.04M | 127.71M | -36.63M | -28.18M | 30.92M | 94.12M | -268.82M | -142.58M | -41.99M | 661.53M | 76.63M | 15.27M | -132.53M | 19.91M | 75.05M | -451.06M | 183.02M | 294.09M | -157.11M | -190.29M | 169.32M |
|
Free Cash Flow
|
| -20.97M | -28.40M | -20.10M | 128.79M | -47.55M | -55.34M | -36.15M | 107.68M | -26.84M | 127.16M | -246.82M | 25.28M | -108.69M | -69.02M | 36.64M | 171.27M | -140.09M | -47.23M | -76.04M | 101.07M | -113.46M | -109.03M | 9.62M | 311.94M | 47.72M | -63.45M | -80.91M | 375.65M | -122.15M | 5.07M | 0.38M | 402.40M | -97.21M | 251.44M | 167.13M | 243.84M | 24.52M | 63.84M | 96.14M | 205.55M | -128.66M | -67.79M | -22.85M | 619.95M | 129.14M | 56.15M | -79.63M | 64.22M | 138.33M | 17.02M | 161.48M | 355.93M | -39.26M | -84.45M | 39.08M |
|
Net Cash Flow
|
| 3.40M | -5.54M | 37.22M | -33.04M | 51.39M | -33.68M | -17.65M | -0.77M | -1.17M | 945.55M | -801.21M | 22.95M | -64.06M | 15.33M | -24.91M | 117.49M | -70.47M | -26.51M | 11.21M | 79.94M | -80.14M | -13.57M | 47.45M | 120.52M | 41.69M | -84.70M | -156.82M | 194.61M | -128.91M | 22.73M | -41.25M | 198.75M | 295.12M | -149.58M | 19.04M | 127.71M | -36.63M | -28.18M | 30.92M | 94.12M | -268.82M | -142.58M | -41.99M | 661.53M | 76.63M | 15.27M | -132.53M | 19.91M | 75.05M | -451.06M | 183.02M | 294.09M | -157.11M | -190.29M | 169.32M |