|
Net Income
|
31.01M | 16.72M | 18.71M | 14.33M | 20.64M | 23.14M | 22.75M | 18.08M | 24.75M | 27.40M | 22.70M | 22.32M | 29.17M | 25.03M | 26.40M | 24.87M | -78.11M | 13.87M | 27.33M | 31.91M | 26.71M | 22.58M | 25.65M | 19.01M | 26.25M | -31.68M | 23.24M | 3.74M | 25.69M | 31.18M | 26.59M | 26.87M | 29.98M | 34.49M | 46.05M | 28.75M | 33.34M | 28.81M | 42.03M | 55.94M | 49.25M | 11.53M | 47.32M | 36.41M | 45.50M | 44.66M | 52.45M | 45.53M | 51.92M | 82.93M | 68.50M | 53.05M | 58.66M | 82.96M | 116.72M | 42.84M | 60.24M | 53.66M | 74.98M | 76.46M | 85.82M | 96.18M | 0.78M | 5.41M | 113.88M | 127.88M |
|
Depreciation and Depletion
|
| | | | 5.20M | 5.44M | 6.70M | 6.70M | 7.00M | 6.74M | 6.79M | 6.79M | 6.08M | 6.99M | 6.81M | 7.52M | 8.09M | 7.13M | 7.13M | 6.58M | 6.45M | 6.29M | 6.86M | 5.93M | 5.32M | 5.00M | 5.30M | 5.97M | 5.91M | 5.62M | 5.30M | 5.80M | 5.30M | 5.80M | 5.20M | 5.10M | 4.90M | 4.50M | 4.30M | 4.20M | 4.20M | 4.60M | 3.30M | 3.10M | 3.70M | 2.90M | 2.90M | 3.10M | 3.10M | 3.30M | 3.40M | 3.30M | 3.20M | 4.00M | 3.20M | 4.80M | 5.60M | 6.30M | 7.00M | 5.60M | 5.70M | 5.40M | 5.40M | 5.20M | 5.40M | 5.10M |
|
Share-based Compensation
|
| 2.40M | 2.70M | 2.65M | 2.30M | 2.48M | 2.80M | 2.50M | 2.50M | 2.77M | 2.92M | 2.70M | 2.50M | 2.64M | 2.53M | 2.30M | 2.80M | 1.15M | 2.34M | 3.20M | 2.80M | 2.04M | 2.84M | 2.60M | 2.70M | 2.83M | 2.80M | 3.40M | 3.20M | 3.66M | 3.22M | 3.40M | 3.40M | 3.41M | 3.97M | 4.74M | 6.81M | 4.06M | 4.53M | 4.07M | 4.12M | 4.90M | 4.48M | 4.96M | 4.06M | 5.93M | 4.90M | 5.67M | 5.70M | 6.81M | 5.83M | 6.56M | 6.71M | 7.12M | 7.18M | 7.42M | 7.04M | 6.97M | 7.64M | 7.98M | 8.10M | 7.44M | 8.14M | 8.88M | 8.76M | 8.16M |
|
Deferred Taxes
|
| -8.77M | 7.93M | 4.22M | -0.39M | -0.13M | 4.32M | -8.76M | -1.09M | 12.29M | 0.49M | -3.03M | -1.36M | -1.62M | 5.62M | -0.74M | -31.89M | 15.54M | 0.56M | -3.21M | 4.70M | 3.92M | 4.85M | -3.39M | -11.29M | 18.24M | 0.93M | 6.18M | 0.20M | -1.26M | 2.19M | 17.66M | 8.04M | -37.84M | -10.10M | | 1.83M | -21.09M | -1.42M | -24.67M | -0.05M | -11.47M | 2.17M | 0.98M | -0.39M | -2.20M | 0.95M | -0.60M | -0.23M | -38.62M | -0.88M | 1.37M | 0.26M | 1.43M | 15.94M | 5.04M | 0.50M | -42.68M | -1.62M | -6.42M | -1.69M | -10.24M | 0.77M | -6.93M | -1.49M | -3.64M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.06M | | | | 0.09M | | | | 0.10M | | | | 0.09M | | | | 0.14M | | | | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 15.95M | 13.02M | 7.54M | 1.03M | 10.81M | 8.81M | 6.05M | 14.30M | 4.56M | 8.77M | 22.20M | 14.70M | 12.46M | 21.22M | 10.31M | 3.38M | 0.88M | 16.16M | 3.81M | 2.14M | 5.98M | 4.70M | 6.90M | 4.08M | 7.59M | 8.79M | 11.06M | 9.55M | 5.87M | 14.83M | 18.16M | 37.15M | 2.43M | 8.81M | 11.34M | 16.47M | 13.22M | 6.74M | 23.97M | 13.35M | 21.98M | 10.82M | 12.62M | 6.82M | 24.78M | 17.33M | 13.50M | 5.83M | 22.45M | 24.95M | 0.53M | 23.66M | 21.67M | 16.59M | 23.52M | 14.86M | 38.21M | 43.30M | 41.62M | 31.02M | 64.77M | 14.49M | 33.50M | 9.02M | 53.82M |
|
Asset Writedowns and Impairment
|
| 9.53M | -0.33M | 5.08M | 1.35M | 1.07M | -1.09M | 2.45M | 1.20M | 1.30M | 2.88M | 0.84M | -1.61M | 2.65M | 2.54M | -0.37M | 9.96M | 1.69M | 3.07M | 0.56M | -3.25M | 1.08M | -1.15M | -0.26M | -0.46M | 2.70M | 7.02M | 1.03M | 1.44M | -1.41M | -1.13M | -0.90M | 0.14M | 4.74M | 2.52M | -0.13M | 3.45M | 1.33M | 3.07M | 6.80M | 6.61M | 0.47M | 3.12M | -2.58M | | 0.73M | | | -2.82M | 4.36M | | | | | | | | 16.40M | | | | | | | 0.07M | -0.26M |
|
Non-cash Items
|
| | | | | | | | | 3.27M | | | | 23.20M | | | | 17.50M | | | | 2.45M | | | | 2.34M | | | | 25.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 90.80M | -5.16M | 45.23M | 24.49M | 42.28M | 8.93M | 33.71M | 55.76M | 33.22M | 38.31M | 33.08M | 56.81M | 29.82M | 17.76M | 44.26M | 53.25M | 22.48M | 41.72M | 14.49M | 58.09M | 13.08M | 5.45M | 19.31M | 109.33M | 28.75M | 23.61M | 6.63M | 59.56M | 52.22M | -58.75M | 109.11M | 21.21M | 69.91M | -57.68M | 81.28M | 52.68M | 109.46M | -15.30M | 114.55M | 14.14M | 95.13M | -18.02M | 101.22M | 111.35M | 67.93M | 33.18M | 124.24M | 69.11M | 77.83M | 82.42M | 95.13M | 98.43M | 60.21M | 25.19M | 87.93M | 132.93M | 122.41M | 9.25M | 102.94M | 140.93M | 105.60M | 13.06M | -5.82M | 349.60M | 100.85M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | 0.91M | | | 56.60M | | | | | | | | | 58.10M | | | | | | | | | | | | | | | | 7.80M | | | | 15.80M | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 7.86M | 7.90M | 8.06M | 8.16M | 9.38M | 13.55M | 13.82M | 14.19M | 14.12M | 15.21M | 13.87M | 13.13M | 14.70M | 12.60M | 16.73M | 17.83M | 15.46M | 15.91M | 13.50M | 12.73M | 12.39M | 12.99M | 10.96M | 10.35M | 9.90M | 9.80M | 11.61M | 12.43M | 11.75M | 11.19M | 12.04M | 11.14M | 11.38M | 9.98M | 10.33M | 10.28M | 8.04M | 8.27M | 6.46M | 6.56M | 7.55M | 6.24M | 6.57M | 6.26M | 5.54M | 6.24M | 5.29M | 5.29M | 6.99M | 6.11M | 6.55M | 6.88M | 7.49M | 6.62M | 16.92M | 19.68M | 17.98M | 19.48M | 17.73M | 19.50M | 16.96M | 16.06M | 13.88M | 13.70M | 14.64M |
|
Change in Receivables
|
| -63.55M | -14.89M | -37.46M | 66.85M | 8.66M | -37.99M | -4.85M | 71.06M | -30.26M | 10.67M | -21.71M | 45.08M | 5.92M | -25.51M | -49.67M | -42.50M | 30.32M | -19.24M | 13.69M | 14.72M | 22.85M | -35.62M | -1.67M | -40.82M | 37.77M | -30.41M | -5.48M | 16.79M | 10.04M | 41.96M | -44.59M | 12.12M | 55.30M | 36.01M | 6.90M | 15.80M | -12.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| -27.51M | -12.81M | -18.34M | 13.85M | -2.66M | -43.90M | -16.83M | 47.99M | -21.27M | -19.24M | -4.15M | 29.42M | -20.56M | -23.56M | -7.62M | -12.73M | 9.72M | 12.67M | -3.15M | 19.43M | 2.83M | -59.38M | 19.75M | 2.90M | 9.83M | -30.36M | 3.19M | 18.81M | -5.50M | 24.47M | 0.67M | 11.26M | -17.80M | -35.17M | 8.71M | -17.82M | 28.25M | -40.86M | 13.95M | 43.77M | 22.15M | -66.38M | -23.25M | -8.40M | -4.13M | 23.63M | -11.57M | 7.65M | -6.16M | 14.06M | -14.69M | 9.48M | 8.25M | 3.82M | 39.35M | -46.85M | -15.54M | 33.79M | 2.62M | -17.41M | -0.90M | 44.19M | 22.72M | -39.38M | -25.14M |
|
Change in Accured Expenses
|
| 14.22M | -30.82M | 10.88M | 3.78M | 26.02M | -2.48M | 5.27M | 22.82M | -14.46M | 9.65M | -23.43M | 23.75M | 5.70M | -24.21M | -9.01M | 20.76M | 33.95M | -13.65M | -7.76M | 4.97M | 7.02M | -13.35M | -7.42M | -0.73M | 13.82M | -12.23M | -10.80M | 8.06M | -4.34M | -36.88M | 24.00M | -0.50M | 26.80M | -42.58M | 31.12M | 28.06M | 10.88M | -68.96M | 39.35M | 4.06M | 43.90M | -79.10M | 34.41M | 4.71M | 59.44M | -61.69M | 41.17M | 13.19M | 16.07M | -40.32M | 14.60M | 41.07M | -71.95M | -53.20M | 10.33M | 35.95M | -68.35M | -80.07M | 5.78M | 60.34M | 20.61M | 138.63M | -53.63M | 0.52M | -12.58M |
|
Change in Taxes
|
| | | | | 2.28M | -4.04M | 12.41M | -0.15M | 2.33M | 3.43M | -7.61M | 0.96M | 5.88M | -13.36M | 0.36M | -2.14M | -4.07M | -3.66M | 10.87M | 3.64M | -6.14M | -0.73M | 6.22M | 19.64M | -17.22M | -0.94M | -14.82M | 1.43M | 9.34M | -6.76M | -23.08M | -34.86M | 50.98M | 7.93M | -9.14M | 0.06M | 18.75M | 12.02M | -15.97M | -0.96M | -6.47M | 3.10M | -8.99M | 6.47M | -5.77M | 2.45M | -12.87M | 9.78M | 13.73M | 4.84M | 1.78M | 1.53M | 6.48M | 4.39M | -1.20M | 7.46M | 29.88M | -15.94M | -2.62M | 2.12M | -19.09M | -1.54M | -1.72M | 36.07M | -9.59M |
|
Other Working Capital Changes
|
| -0.52M | 0.27M | -0.55M | -5.70M | 0.21M | 10.38M | -0.33M | 0.48M | 17.80M | -11.17M | -0.06M | -16.33M | 1.28M | -0.08M | 4.22M | -11.57M | 19.22M | 3.93M | 0.17M | -0.36M | 0.74M | -0.77M | -5.52M | 0.27M | -6.95M | 8.65M | 0.05M | -3.90M | -8.51M | 7.39M | 0.20M | 7.22M | 13.49M | 16.32M | -0.79M | 20.14M | -20.44M | 6.09M | 9.92M | -2.93M | -19.11M | 38.21M | -14.08M | -6.80M | -6.01M | 27.39M | -45.48M | 0.85M | 30.65M | 29.23M | 5.30M | 24.50M | -128.72M | 27.77M | 1.27M | 27.15M | -134.88M | 41.86M | -7.06M | -1.79M | -12.12M | 27.53M | 9.83M | 7.13M | 29.00M |
|
Capital Expenditures
|
| 6.48M | 3.92M | 5.58M | 6.36M | 5.73M | 4.24M | 5.24M | 4.11M | 5.32M | 4.59M | 3.39M | 6.92M | 10.20M | 4.27M | 9.36M | 6.90M | 7.01M | 6.60M | 5.10M | 3.18M | 4.53M | 7.14M | 4.96M | 8.17M | 4.03M | 3.25M | 2.76M | 4.10M | 1.84M | 2.03M | 1.86M | 3.12M | 2.72M | 2.14M | 2.42M | 1.78M | 3.38M | 3.85M | 3.33M | 2.82M | 6.20M | 3.33M | 2.54M | 3.48M | 2.88M | 1.79M | 2.50M | 1.94M | 2.34M | 1.52M | 4.10M | 2.78M | 2.18M | 5.00M | 5.30M | 7.03M | 9.58M | 3.43M | 4.03M | 3.86M | 6.81M | 3.43M | 5.94M | 4.02M | 5.24M |
|
Sales of Property, Plant and Equipment
|
| 0.73M | 0.14M | 1.50M | 0.55M | 0.94M | 0.14M | 0.20M | 0.34M | 0.20M | 0.38M | 0.12M | 0.20M | 0.34M | 0.29M | 0.67M | 0.80M | 0.33M | 1.93M | 1.03M | 0.78M | 0.85M | 5.22M | 4.61M | 0.21M | 0.39M | 0.70M | 0.27M | 2.32M | -0.21M | 0.22M | 0.08M | 0.20M | 0.40M | 0.71M | 0.94M | 1.49M | | 0.12M | 0.14M | 0.98M | -0.57M | 0.46M | 5.86M | 10.85M | 0.55M | 0.01M | 0.07M | 0.25M | 0.16M | 3.51M | 0.15M | 0.09M | 0.21M | 0.05M | 0.04M | 0.35M | 0.28M | 0.02M | 0.08M | 0.57M | 0.08M | | | 0.53M | 0.04M |
|
Acquisitions
|
| 11.91M | 1.42M | 10.80M | 11.23M | 55.46M | 166.88M | 21.15M | 18.04M | 63.93M | 2.57M | 0.26M | 49.40M | 2.79M | 14.51M | 153.59M | 0.57M | 2.69M | 10.68M | -0.39M | 0.41M | 19.56M | | | | -0.07M | | | | 0.00M | | 8.04M | | | 18.29M | 46.16M | 1.45M | 2.35M | | -3.54M | 39.43M | 48.27M | | | 0.77M | 39.98M | | 3.06M | 14.09M | 67.76M | 8.86M | 24.75M | 0.01M | 15.50M | | 854.32M | | | | | 21.85M | | | | 92.01M | -0.43M |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | | | | -0.90M | | | | 0.65M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -17.66M | -5.20M | -14.90M | -17.04M | -60.25M | -170.97M | -26.49M | -22.34M | -74.05M | -6.79M | -3.81M | -56.70M | -12.50M | -18.49M | -162.08M | -6.67M | -9.38M | -11.45M | -3.67M | -2.81M | -23.23M | -1.92M | -0.35M | -19.70M | 0.95M | -2.55M | -87.75M | -1.93M | -1.79M | -1.81M | -9.82M | -2.92M | -2.41M | -19.73M | -47.64M | 34.51M | -9.78M | -3.74M | 0.35M | -41.27M | -55.05M | -2.88M | -24.42M | 6.60M | -42.32M | -1.79M | -5.50M | -15.77M | -69.94M | -6.86M | -28.70M | -2.71M | -17.47M | -4.95M | -750.27M | -6.68M | -9.30M | -3.43M | -75.73M | -25.15M | -6.74M | -3.43M | -9.34M | -95.50M | 1.52M |
|
Other financing activities
|
| 1.62M | 0.70M | 0.04M | 0.01M | -0.00M | 0.08M | 0.01M | 0.01M | | 0.04M | 0.11M | 0.14M | 0.34M | 0.39M | 0.48M | 0.01M | 0.01M | 0.21M | 0.46M | 0.01M | 0.21M | 0.14M | 0.02M | 0.01M | 0.00M | 0.12M | 0.09M | 0.36M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -32.80M | 1.88M | 0.87M | 0.35M | 118.34M | 22.57M | 1.86M | -26.39M | 33.32M | -17.55M | -30.29M | 35.58M | -55.13M | 47.91M | 125.91M | -58.15M | -30.06M | 3.80M | -2.92M | -35.69M | -52.87M | -25.31M | -15.68M | -14.65M | -67.94M | -29.31M | 66.72M | -18.88M | -43.92M | 28.94M | -55.84M | -52.42M | -18.95M | 61.18M | -2.17M | -71.83M | -169.14M | -59.02M | -51.66M | 63.37M | -87.76M | 8.81M | -48.06M | -113.33M | -10.46M | -32.83M | -58.30M | -46.38M | -72.59M | -36.41M | -79.38M | -66.69M | -67.12M | -42.27M | 722.76M | -186.10M | -112.02M | 18.39M | -12.76M | -113.09M | -83.92M | 19.39M | -56.83M | -197.55M | -175.26M |
|
Dividends Paid - Common
|
| | | | | | 0.50M | | 1.01M | 0.20M | | | | | | | | | | | 4.50M | 4.45M | 4.37M | 4.26M | 4.81M | 4.80M | 4.71M | 4.67M | 5.20M | 5.16M | 5.14M | 5.16M | 5.74M | 5.63M | 5.59M | 5.58M | 6.66M | 6.64M | 6.65M | 6.62M | 8.22M | 8.19M | 8.19M | 8.22M | 9.18M | 9.15M | 9.20M | 9.21M | 10.83M | 10.80M | 10.79M | 10.77M | 12.31M | 12.23M | 12.19M | 12.24M | 13.84M | 13.85M | 13.87M | 13.91M | 15.52M | 15.53M | 15.55M | 15.35M | 17.09M | 17.05M |
|
Exchange Rate Effect
|
| 0.58M | 0.40M | 0.26M | -0.07M | 0.27M | 0.08M | 0.32M | 0.40M | -0.37M | 1.25M | 1.33M | -1.05M | 1.99M | -0.42M | -0.12M | -1.68M | -0.08M | -2.58M | -1.46M | 2.06M | -3.48M | -1.71M | -3.65M | 1.69M | -1.62M | -1.99M | 2.97M | 1.51M | 0.03M | -1.87M | 0.91M | 1.57M | 2.84M | -0.72M | -1.32M | -4.50M | 1.60M | -1.63M | 0.98M | 0.13M | -1.22M | 2.20M | -4.61M | 2.08M | 0.54M | 7.36M | 1.45M | 1.97M | -3.00M | -0.17M | 1.79M | -6.02M | -7.91M | 8.70M | -0.80M | 4.51M | -8.32M | 5.66M | -2.85M | -0.66M | 5.43M | -13.61M | 3.32M | 6.86M | -1.57M |
|
Change in Cash
|
| 40.91M | -8.07M | 31.46M | 7.72M | 100.64M | -139.39M | 9.39M | 7.42M | -7.87M | 15.23M | 0.31M | 34.64M | -35.82M | 46.76M | 7.97M | -13.24M | -17.03M | 31.49M | 6.43M | 21.65M | -66.49M | -23.49M | -0.37M | 76.67M | -39.86M | -10.24M | -11.42M | 40.25M | 6.54M | -33.48M | 44.36M | -32.57M | 51.40M | -16.95M | 30.15M | 10.86M | -67.86M | -79.69M | 64.23M | 36.37M | -48.89M | -9.89M | 24.13M | 6.70M | 15.69M | 5.92M | 61.89M | 8.94M | -67.70M | 38.97M | -11.16M | 23.01M | -32.29M | -13.33M | 59.62M | -55.33M | -7.22M | 29.86M | 11.61M | 2.03M | 20.37M | 15.41M | -68.67M | 63.40M | -74.46M |
|
Beginning Cash Balance
|
48.27M | 48.27M | 89.19M | 81.11M | 112.57M | 120.29M | 220.93M | 81.55M | 90.94M | 98.37M | 90.49M | 105.72M | 106.03M | 140.66M | 104.85M | 151.60M | 159.57M | 146.34M | 129.31M | 160.80M | 167.22M | 188.87M | 122.38M | 98.89M | 98.52M | 175.18M | 135.33M | 125.09M | 113.67M | 156.44M | 160.46M | 126.98M | 171.34M | 138.58M | 189.98M | 173.03M | 203.18M | 214.04M | 146.19M | 66.50M | 74.86M | 169.62M | 120.73M | 110.85M | 134.96M | 141.83M | 157.51M | 163.44M | 225.33M | 234.27M | 166.57M | 205.54M | 194.38M | 217.38M | 177.72M | 171.77M | 231.39M | 176.06M | 168.83M | 198.69M | 210.29M | 212.32M | 232.69M | 248.10M | 179.43M | 241.92M |
|
Free Cash Flow
|
| 84.32M | -9.08M | 39.66M | 18.13M | 36.55M | 4.70M | 28.47M | 51.65M | 27.91M | 33.72M | 29.69M | 49.89M | 19.62M | 13.48M | 34.90M | 46.35M | 15.47M | 35.12M | 9.39M | 54.91M | 8.55M | -1.68M | 14.35M | 101.17M | 24.71M | 20.36M | 3.87M | 55.46M | 50.38M | -60.78M | 107.25M | 18.09M | 67.19M | -59.83M | 78.85M | 50.90M | 106.08M | -19.16M | 111.22M | 11.32M | 88.93M | -21.36M | 98.68M | 107.87M | 65.04M | 31.39M | 121.74M | 67.18M | 75.50M | 80.90M | 91.03M | 95.65M | 58.03M | 20.20M | 82.63M | 125.90M | 112.83M | 5.81M | 98.91M | 137.07M | 98.79M | 9.63M | -11.76M | 345.57M | 95.61M |
|
Net Cash Flow
|
| 40.33M | -8.47M | 31.20M | 7.79M | 100.37M | -139.47M | 9.08M | 7.03M | -7.50M | 13.98M | -1.03M | 35.69M | -37.81M | 47.18M | 8.10M | -11.56M | -16.95M | 34.07M | 7.89M | 19.59M | -63.02M | -21.78M | 3.28M | 74.98M | -38.23M | -8.24M | -14.39M | 38.74M | 6.51M | -31.61M | 43.45M | -34.13M | 48.55M | -16.23M | 31.47M | 15.36M | -69.46M | -78.06M | 63.25M | 36.24M | -47.68M | -12.09M | 28.74M | 4.62M | 15.14M | -1.43M | 60.45M | 6.97M | -64.70M | 39.14M | -12.95M | 29.03M | -24.38M | -22.02M | 60.42M | -59.84M | 1.09M | 24.20M | 14.45M | 2.69M | 14.94M | 29.02M | -71.99M | 56.54M | -72.89M |