|
Net Income
|
19.78M | -0.53M | 10.92M | 45.66M | 33.41M | 3.24M | 17.28M | 60.25M | 35.09M | 3.21M | 19.92M | 68.82M | 40.55M | -0.90M | 31.40M | 78.40M | 40.10M | 4.59M | 25.87M | 87.09M | 50.01M | 7.99M | 30.95M | 93.76M | 53.32M | 23.55M | 39.26M | 105.68M | 55.82M | 30.23M | 44.99M | 120.47M | 68.40M | 33.85M | 22.60M | 131.29M | 79.01M | 39.04M | 59.54M | 115.57M | 60.61M | 38.27M | 70.09M | 98.45M | 88.97M | 72.20M | 111.28M | 142.17M | 96.32M | 60.13M | 69.51M | 131.12M | 125.15M | 117.52M | 106.90M | 167.50M | -15.00M | 70.30M | 64.90M | 144.80M | 119.30M | 89.90M | 52.80M | 136.80M | 53.50M | 73.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.32M | 13.67M | 15.42M | 19.68M | 20.54M | 18.09M | 17.86M | 19.32M | 20.84M | 19.17M | 18.87M | 17.26M | 20.20M | 18.49M | 18.83M | 16.95M | 20.63M | 19.20M | 19.10M | 18.30M | 26.90M | 22.00M | 21.40M | 22.10M | 28.20M | 24.20M | 23.80M | 24.60M | 39.60M |
|
Share-based Compensation
|
| 1.16M | 1.58M | 1.27M | 2.52M | 1.07M | 2.09M | 1.88M | 2.12M | 2.44M | 2.60M | 2.43M | 2.43M | 2.04M | 2.48M | 2.86M | 2.59M | 2.31M | 2.54M | 2.51M | 3.43M | 3.22M | 2.68M | 2.41M | 2.73M | 3.02M | 2.48M | 2.72M | 2.53M | 2.91M | 3.62M | 3.01M | 3.06M | 3.83M | 3.12M | 2.44M | 3.02M | 3.57M | 3.92M | 3.10M | 3.23M | 3.17M | 3.96M | 1.41M | 4.96M | 5.09M | 4.52M | 5.83M | 5.83M | 5.62M | 5.22M | 5.91M | 5.97M | 5.00M | 5.20M | 5.50M | 3.70M | 5.00M | 8.40M | 6.90M | 4.20M | 3.50M | 4.40M | 5.40M | 5.50M | 3.70M |
|
Deferred Taxes
|
| -5.87M | -0.33M | 0.83M | -0.04M | -3.40M | 1.07M | -0.19M | 0.05M | 1.08M | 0.49M | -0.09M | 0.05M | -0.24M | -0.34M | 0.05M | 0.10M | 0.03M | -3.23M | 3.10M | 0.18M | 4.66M | 0.15M | 0.95M | 0.99M | -2.30M | | -0.25M | -0.00M | -9.82M | -0.39M | 0.26M | 2.26M | 4.77M | -19.68M | -1.44M | 0.74M | -4.87M | 1.23M | -1.03M | -0.64M | 6.64M | -0.14M | -0.72M | 4.29M | -5.69M | -1.23M | 1.09M | -0.56M | -22.20M | | | | -12.30M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.04M | | | | 64.27M | | | | 215.33M | | | | 133.64M | | | | 202.40M | | | | 302.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 29.75M | -0.04M | 0.09M | 0.06M | 28.46M | 0.02M | -0.01M | 0.64M | 59.64M | 0.02M | 0.10M | -0.00M | 58.59M | 0.01M | -0.09M | 0.05M | 76.21M | -0.01M | 0.04M | -0.03M | 76.33M | 0.02M | 0.03M | 0.02M | 76.98M | 0.46M | | | 81.76M | 2.72M | 0.01M | 1.89M | 92.44M | 3.08M | 0.14M | 0.67M | 71.92M | 1.87M | 0.02M | -6.33M | 59.18M | 1.36M | 0.12M | 0.62M | 67.42M | -1.08M | 2.25M | 0.71M | 99.92M | 1.38M | 0.47M | -5.74M | 124.39M | 2.60M | 0.20M | 1.00M | 161.40M | 2.20M | 0.30M | 1.40M | 87.80M | 1.60M | 0.20M | 1.20M | 103.40M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 151.30M | | | | | | | | 81.10M | |
|
Non-cash Items
|
| | | | | 39.46M | | | | 25.12M | | | | 62.98M | | | | 102.49M | | | | 99.71M | | | | 122.61M | | | | 135.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 132.51M | -10.54M | 91.32M | 76.61M | 36.11M | -31.25M | 49.18M | 53.91M | 42.04M | -16.31M | 105.81M | 75.91M | 20.39M | -23.46M | 60.11M | 121.49M | 63.74M | -12.59M | 90.54M | 86.26M | 18.15M | -23.39M | 118.64M | 72.77M | 81.58M | 4.53M | 143.91M | 155.55M | 80.30M | 15.29M | 152.43M | 108.91M | 84.11M | 8.10M | 130.34M | 120.94M | 105.44M | 25.98M | 138.00M | 95.12M | 78.26M | -23.30M | 94.18M | 234.99M | 233.50M | 95.03M | 223.59M | 158.52M | 78.36M | -90.04M | 132.91M | 111.70M | 142.64M | -68.90M | 130.60M | 93.00M | 152.10M | -92.20M | 227.30M | 194.70M | 240.10M | -48.60M | 171.70M | 225.80M | 313.10M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 1.91M | 4.03M | 7.69M | 4.75M | 4.71M | 4.90M | 5.00M | 4.91M | 4.90M | 6.20M | 6.40M | 6.30M | 6.50M | 9.20M | 9.10M | 9.10M | 9.10M | 8.80M | 8.90M | 8.90M | 8.70M | 8.80M | 8.80M | 8.20M | 7.90M | 7.70M | 7.60M | 7.50M |
|
Depreciation & Amortization (CF)
|
| 15.00M | 11.25M | 11.01M | 10.20M | 12.56M | 11.29M | 11.59M | 11.37M | 14.26M | 12.96M | 12.70M | 12.27M | 15.71M | 13.52M | 13.37M | 12.31M | 14.93M | 13.29M | 13.30M | 11.52M | 15.03M | 14.85M | 15.76M | 15.33M | 17.20M | | | | | 16.52M | 18.03M | 13.16M | 17.27M | 15.23M | 14.91M | 11.77M | 19.37M | 15.58M | 27.87M | 19.68M | 20.54M | 18.09M | 17.86M | 19.32M | 20.84M | 19.17M | 18.87M | 17.26M | 20.20M | 18.49M | 18.83M | 16.95M | 20.63M | 19.20M | 19.10M | 18.30M | 26.90M | 22.00M | 21.40M | 22.10M | 28.20M | 24.20M | 23.80M | 24.60M | 39.60M |
|
Change in Receivables
|
| -137.21M | 28.63M | 96.32M | -91.03M | -33.84M | 28.26M | 103.17M | -78.10M | -50.43M | 27.89M | 98.33M | -74.58M | -51.15M | 32.22M | 128.32M | -103.77M | -44.85M | 44.12M | 112.31M | -96.65M | -54.73M | 50.39M | 143.16M | -118.64M | -49.27M | 12.61M | 137.46M | -126.37M | -39.48M | 19.38M | 145.12M | -109.56M | -37.23M | 12.99M | 130.96M | -108.95M | -24.63M | 31.33M | 138.49M | -115.37M | -43.40M | 53.04M | 73.59M | -108.95M | -32.89M | 46.16M | 83.87M | -87.81M | 10.08M | 50.60M | 75.81M | -88.30M | -18.82M | 42.50M | 84.70M | -74.40M | 18.80M | 80.20M | 134.40M | -91.10M | -70.40M | 36.60M | 105.00M | -129.70M | -95.10M |
|
Change in Inventory
|
| 11.80M | 13.10M | -16.26M | 3.56M | 9.52M | 45.20M | 16.30M | -27.52M | -8.31M | 50.00M | -28.73M | -14.84M | 15.54M | 83.79M | -24.71M | -47.03M | -21.42M | 66.83M | -4.75M | -8.36M | -16.53M | 80.28M | -24.18M | 11.80M | -15.25M | 92.92M | -55.50M | -40.85M | -19.76M | 90.56M | -60.46M | 3.97M | -18.46M | 107.02M | -44.44M | -29.02M | -3.78M | 52.38M | -47.70M | 49.86M | 50.29M | 88.56M | -45.46M | -61.34M | -2.71M | 25.59M | -44.25M | 38.73M | 78.22M | 59.17M | 63.56M | 50.27M | 112.90M | 76.80M | -1.30M | -28.90M | -19.90M | 86.40M | -70.80M | -13.70M | -29.40M | 107.20M | -28.50M | -72.30M | -115.70M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -80.29M | 91.16M | -103.60M | 39.00M | -110.10M | 24.80M | -10.30M | 91.30M | -75.90M | 19.20M | -1.30M | 60.80M | -129.40M | -16.70M |
|
Change in Accured Expenses
|
| -9.41M | 11.08M | 108.36M | -55.40M | -8.54M | 16.86M | 96.75M | -92.42M | -38.48M | 29.72M | 96.21M | -65.94M | -31.32M | 46.43M | 74.47M | -83.99M | -17.95M | 59.39M | 91.45M | -78.21M | -71.16M | 65.18M | 129.34M | -101.53M | -36.04M | 59.58M | 99.54M | -80.06M | -48.44M | 66.13M | 106.52M | -85.65M | -27.13M | 72.52M | 78.48M | -118.32M | 14.77M | 26.64M | 93.45M | -104.73M | 15.10M | 21.73M | 1.87M | -66.42M | 82.36M | 30.61M | 91.64M | -21.69M | -44.46M | -72.46M | 73.80M | 6.59M | 15.27M | 21.60M | -13.10M | -5.40M | -26.10M | -29.10M | 29.00M | -4.00M | 14.70M | 18.60M | -47.90M | 51.80M | -9.10M |
|
Other Working Capital Changes
|
| 2.75M | 3.49M | -4.96M | 0.21M | -1.80M | 3.35M | 0.66M | 4.98M | -1.85M | 2.12M | 2.95M | 1.05M | 0.63M | 0.24M | 3.24M | -1.95M | 5.29M | 4.71M | -8.99M | 3.12M | 4.41M | 4.75M | 0.42M | 0.40M | -4.96M | 4.66M | -4.56M | 2.02M | -1.20M | 4.27M | 5.44M | -2.08M | -4.20M | 2.59M | 5.81M | -2.34M | 5.68M | -8.12M | 7.58M | -10.20M | 0.99M | -0.24M | 3.11M | -10.70M | -4.00M | 2.79M | -3.15M | 1.38M | -4.02M | 4.19M | 15.96M | 12.33M | -2.28M | 1.60M | 6.10M | 66.60M | -92.10M | -6.50M | 7.50M | -10.60M | -10.30M | 13.40M | -64.70M | 82.40M | -59.50M |
|
Capital Expenditures
|
| 13.94M | 10.22M | 10.43M | 12.04M | 16.01M | 9.61M | 16.32M | 17.34M | 14.18M | 13.80M | 8.11M | 6.25M | 15.08M | 3.23M | 16.27M | 14.88M | 15.04M | 18.09M | 14.60M | 20.55M | 17.91M | 10.10M | 17.16M | 10.28M | 18.83M | 10.68M | 11.94M | 11.98M | 16.12M | 11.62M | 10.65M | 14.30M | 21.70M | 10.78M | 24.58M | 16.57M | 38.19M | 14.18M | 19.24M | 23.38M | 36.08M | 11.82M | 15.35M | 19.46M | 31.44M | 10.50M | 15.69M | 21.76M | 56.04M | 11.90M | 24.07M | 39.80M | 67.73M | 29.30M | 40.80M | 35.60M | 43.80M | 19.10M | 20.40M | 24.10M | 39.90M | 19.10M | 19.30M | 18.60M | 26.70M |
|
Sales of Property, Plant and Equipment
|
| 0.01M | 0.10M | 0.11M | 0.10M | 0.26M | 0.06M | 0.03M | 0.01M | 0.54M | 0.03M | 0.07M | 0.02M | 0.38M | 0.01M | 0.06M | 0.27M | 0.07M | 0.03M | 0.09M | 0.05M | 0.32M | 0.02M | 0.03M | 0.02M | 0.10M | 0.06M | 0.14M | 0.03M | 0.08M | | | 0.07M | 0.12M | | | | 0.15M | 0.00M | 0.10M | 4.53M | 0.03M | 0.03M | 0.02M | 0.16M | 0.01M | 0.07M | 0.02M | 0.50M | 0.41M | 0.03M | 0.14M | 0.03M | 0.00M | 7.10M | | | | | 0.10M | 4.20M | | | | 0.60M | |
|
Acquisitions
|
| | 1.81M | 1.76M | | 6.08M | 12.06M | | 2.00M | 1.09M | 0.55M | 9.11M | | | | | | | 0.71M | | | | 197.78M | 0.55M | | | | | | | 23.88M | 0.30M | | | | 31.20M | | | 12.50M | 679.58M | -0.26M | 5.65M | | 136.43M | 1.79M | | | 14.87M | | 10.03M | 401.49M | 1.63M | -0.73M | 0.01M | | | 21.00M | | | | 0.80M | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | | | | | | | 12.89M | 5.55M | 0.30M | 7.87M | | | 4.61M | -0.01M | | | | 5.30M | | | 14.60M | 23.50M | | | 9.70M | |
|
Cash from Investing Activities
|
| -22.28M | -14.52M | -18.72M | -7.61M | -19.97M | -19.75M | -22.70M | -13.81M | -13.01M | -14.31M | -20.72M | -0.90M | -11.39M | -5.70M | -18.40M | -6.96M | -13.70M | -20.18M | -17.97M | -13.31M | -14.24M | -208.24M | -21.80M | -3.82M | -20.66M | -8.36M | -15.43M | -5.49M | -19.64M | -35.50M | -10.95M | -14.22M | -23.08M | -10.78M | -56.12M | -22.66M | -38.37M | -26.82M | -698.72M | -18.59M | -28.80M | -11.80M | -151.76M | -21.10M | -31.43M | -2.09M | -47.44M | -21.17M | -57.81M | -413.37M | -25.55M | -41.66M | -67.72M | -21.90M | -40.80M | -56.50M | -38.50M | -19.10M | -18.40M | -5.90M | -16.30M | -19.10M | -23.30M | -8.30M | -26.70M |
|
Other financing activities
|
| 2.92M | 2.08M | 0.43M | 0.58M | 0.30M | 1.51M | 0.83M | 0.10M | 20.42M | 5.07M | 1.81M | 1.20M | 21.52M | 3.44M | 1.14M | 0.62M | 3.14M | 5.53M | 1.13M | 1.88M | 0.32M | 3.14M | 1.92M | 2.75M | 0.65M | 3.36M | 7.92M | 3.79M | 3.95M | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -0.10M | 0.10M | | -2.60M | -0.10M | -0.70M | -1.90M | -1.00M | -2.10M | | -1.10M |
|
Cash from Financing Activities
|
| -53.86M | -3.50M | -50.05M | -85.00M | -3.75M | -31.34M | -16.40M | -29.52M | -62.84M | 22.33M | -74.07M | -12.76M | -28.54M | -36.33M | -21.34M | -31.62M | -29.00M | -45.61M | -48.13M | -24.98M | 135.73M | 2.41M | -71.05M | -67.85M | -45.34M | -3.07M | -74.22M | -43.57M | -62.07M | -96.29M | -33.49M | -32.61M | -82.88M | -88.15M | -88.69M | -51.92M | -23.31M | -38.27M | 491.81M | -113.74M | -40.30M | -7.51M | 150.63M | -23.97M | -116.80M | -142.99M | -111.07M | -97.11M | -152.53M | 293.30M | -30.86M | -99.72M | -120.53M | 74.40M | -106.60M | -50.20M | -65.10M | 114.10M | -217.50M | -157.10M | -244.60M | 44.60M | -149.50M | -193.20M | -148.00M |
|
Dividends Paid - Common
|
| 5.09M | 6.13M | 6.08M | 5.79M | 5.72M | 6.39M | 6.29M | 6.21M | 6.08M | 6.61M | 6.62M | 6.52M | 6.48M | 8.20M | 8.17M | 8.09M | 8.05M | 11.38M | 11.29M | 11.20M | 11.18M | 14.01M | 13.96M | 13.82M | 13.76M | 16.50M | 16.51M | 16.48M | 16.40M | 18.99M | 18.94M | 18.99M | 18.83M | 21.43M | 21.25M | 21.13M | 21.22M | 23.92M | 24.01M | 24.08M | 24.12M | 26.86M | 26.89M | 26.94M | 27.02M | 28.41M | 28.19M | 28.07M | 27.72M | 31.47M | 31.48M | 31.45M | 31.30M | 35.50M | 35.60M | 35.40M | 35.40M | 37.60M | 37.50M | 37.50M | 36.90M | 38.50M | 37.80M | 37.50M | 37.30M |
|
Exchange Rate Effect
|
| 0.67M | -1.01M | -0.38M | -1.01M | 1.59M | -0.60M | 2.37M | 0.67M | -3.42M | -0.79M | -0.25M | -1.77M | 2.34M | 0.34M | -0.72M | -2.07M | 0.78M | -0.59M | 1.44M | 0.00M | -2.66M | -2.74M | 0.59M | -0.06M | 0.36M | -1.24M | 2.24M | -3.88M | -2.28M | 1.83M | -1.69M | 7.76M | -2.92M | 0.31M | 0.84M | -1.58M | -5.50M | -0.05M | -0.98M | 0.45M | -0.64M | -0.31M | -1.97M | 4.21M | 0.48M | 3.55M | -0.84M | -2.54M | 2.24M | -2.54M | -6.22M | -2.00M | 2.26M | 2.20M | -5.90M | 10.30M | -3.30M | 2.60M | -1.10M | 0.60M | -0.80M | -5.10M | 6.30M | 0.20M | 1.60M |
|
Change in Cash
|
| 57.04M | -29.56M | 22.18M | -17.01M | 13.99M | -82.95M | 12.44M | 11.25M | -37.23M | -9.08M | 10.77M | 60.49M | -17.20M | -65.16M | 19.64M | 80.84M | 21.81M | -78.97M | 25.88M | 47.98M | 136.98M | -231.96M | 26.38M | 1.04M | 15.94M | -8.13M | 56.50M | 102.60M | -3.69M | -114.66M | 106.30M | 69.83M | -24.77M | -90.53M | -13.63M | 44.77M | 38.25M | -39.16M | -69.89M | -36.76M | 8.51M | -42.91M | 91.09M | 194.14M | 85.75M | -46.50M | 64.24M | 37.70M | -129.74M | -212.65M | 70.27M | -31.67M | -43.35M | -14.20M | -22.70M | -3.40M | 45.20M | 5.40M | -9.70M | 32.30M | -21.60M | -28.20M | 5.20M | 24.50M | 140.00M |
|
Beginning Cash Balance
|
130.74M | 130.74M | 187.77M | 158.21M | 180.38M | 163.38M | 177.37M | 94.42M | 106.86M | 118.11M | 80.89M | 71.80M | 82.57M | 143.06M | 125.86M | 60.70M | 80.34M | 161.18M | 182.99M | 104.03M | 129.91M | 177.89M | 314.87M | 82.91M | 109.30M | 110.33M | 126.28M | 118.14M | 174.64M | 277.24M | 273.56M | 158.89M | 265.19M | 335.03M | 310.26M | 219.73M | 206.10M | 250.87M | 289.12M | 249.97M | 180.08M | 143.32M | 151.83M | 108.91M | 200.00M | 394.15M | 479.89M | 433.39M | 497.63M | 535.34M | 405.61M | 192.96M | 263.23M | 231.55M | 188.20M | 174.00M | 151.30M | 147.90M | 193.10M | 198.50M | 188.80M | 221.10M | 199.50M | 171.30M | 176.50M | 201.00M |
|
Free Cash Flow
|
| 118.57M | -20.75M | 80.89M | 64.57M | 20.10M | -40.86M | 32.87M | 36.56M | 27.86M | -30.11M | 97.70M | 69.66M | 5.31M | -26.70M | 43.84M | 106.61M | 48.70M | -30.68M | 75.95M | 65.72M | 0.24M | -33.49M | 101.48M | 62.48M | 62.75M | -6.15M | 131.97M | 143.57M | 64.18M | 3.67M | 141.78M | 94.61M | 62.41M | -2.69M | 105.76M | 104.36M | 67.25M | 11.80M | 118.76M | 71.74M | 42.18M | -35.12M | 78.84M | 215.53M | 202.06M | 84.52M | 207.90M | 136.75M | 22.33M | -101.95M | 108.84M | 71.90M | 74.91M | -98.20M | 89.80M | 57.40M | 108.30M | -111.30M | 206.90M | 170.60M | 200.20M | -67.70M | 152.40M | 207.20M | 286.40M |
|
Net Cash Flow
|
| 56.37M | -28.55M | 22.56M | -16.00M | 12.40M | -82.35M | 10.08M | 10.58M | -33.81M | -8.29M | 11.02M | 62.25M | -19.54M | -65.50M | 20.37M | 82.91M | 21.03M | -78.38M | 24.44M | 47.98M | 139.64M | -229.22M | 25.79M | 1.10M | 15.58M | -6.89M | 54.26M | 106.48M | -1.41M | -116.49M | 107.99M | 62.08M | -21.85M | -90.84M | -14.47M | 46.35M | 43.76M | -39.11M | -68.91M | -37.21M | 9.15M | -42.60M | 93.06M | 189.93M | 85.27M | -50.05M | 65.09M | 40.24M | -131.97M | -210.11M | 76.50M | -29.67M | -45.61M | -16.40M | -16.80M | -13.70M | 48.50M | 2.80M | -8.60M | 31.70M | -20.80M | -23.10M | -1.10M | 24.30M | 138.40M |