|
Net Income
|
3.19M | 16.49M | -11.24M | -7.37M | 7.00 | 6.74M | 32.15M | 36.53M | 29.09M | -20.27M | 26.05M | 12.36M | 12.33M | 7.55M | -212.66M | -9.19M | 6.59M | 13.71M | -7.71M | 13.54M | -3.80M | -3.10M | 7.66M | 17.14M | 3.45M | -36.58M | -2.14M | 113.72M | -7.15M | 18.77M | 25.77M | | 33.12M | 20.75M | 21.54M | 82.36M | 10.10M | 84.00M | 27.00M | 14.29M | -13.35M | -10.85M | 17.34M | 18.73M | 2.79M | 238.38M | 20.02M | | -3.19M | 28.26M | 20.96M | 36.44M | 17.25M | 27.79M | 43.53M | | -5.81M | 6.82M | -37.07M | -2.18M | 10.47M | 26.35M | 14.31M | 41.91M | 32.18M | 41.53M | 53.05M | 50.69M |
|
Depreciation and Depletion
|
4.87M | | 14.49M | | 3.88M | | | 16.63M | 15.70M | 16.83M | 17.23M | 19.95M | 19.06M | 20.21M | 21.05M | 23.96M | 23.14M | 23.12M | 22.53M | 23.34M | 23.71M | 23.44M | 23.89M | 24.32M | 24.54M | 29.78M | 40.09M | 39.10M | 40.23M | 40.46M | 37.01M | | 36.08M | | | 33.12M | 39.77M | 40.30M | 41.09M | -29.84M | 41.60M | 41.23M | 41.72M | -31.19M | 42.63M | 28.87M | 25.67M | 2.40M | | | | | | | | | 25.25M | | | | 24.70M | 26.18M | 27.83M | 26.52M | 26.86M | 27.69M | 27.58M | 28.14M |
|
Share-based Compensation
|
1.61M | | 4.70M | | 1.41M | | | 2.25M | 1.75M | 2.12M | 2.05M | 2.14M | 2.21M | 2.78M | 2.46M | 2.82M | 2.33M | 2.58M | 1.83M | 2.24M | 2.17M | 1.93M | 1.95M | 1.75M | 2.04M | 2.31M | 2.67M | 2.63M | 2.25M | 2.85M | 2.80M | | 3.63M | 5.00M | 4.68M | 10.40M | 3.62M | 5.87M | 5.46M | 5.73M | 3.93M | 3.60M | 4.66M | 4.63M | 4.83M | 2.65M | 4.48M | 4.11M | 4.21M | 3.35M | 4.94M | 5.21M | 4.23M | 4.43M | 5.47M | | 5.24M | 5.12M | 6.37M | 8.76M | 6.79M | 6.58M | 8.33M | 8.08M | 8.79M | 9.19M | 11.61M | 12.08M |
|
Deferred Taxes
|
| | | | | | 3.33M | -23.20M | -6.71M | -3.44M | -0.60M | 4.86M | -2.12M | -0.58M | -0.02M | 2.65M | -1.26M | -0.27M | -0.39M | -6.20M | -1.27M | 2.28M | 0.20M | -3.23M | -2.25M | -9.70M | 0.96M | -12.90M | 1.23M | 2.18M | -0.71M | | | | | 6.49M | | | -0.25M | 33.77M | 1.26M | 0.97M | 0.23M | 10.00M | 0.35M | -34.56M | 26.17M | 1.39M | -0.68M | -0.72M | -2.30M | -6.04M | 3.30M | -2.98M | 6.84M | | 1.87M | | | 4.19M | -1.10M | 1.31M | 0.97M | 0.54M | -0.16M | -1.23M | -0.07M | -1.89M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.82M | -25.05M | 9.45M | 3.90M | 21.29M | 18.18M | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.61M | | | | 0.10M | | | | 0.62M | 0.09M | 0.09M | 0.09M | 0.64M | | | | | | | | 0.91M | | | | 1.24M | | | | 1.24M | | | | 1.18M | | | | 1.14M | | | | 1.17M | | | | 1.29M | | | | 1.43M | | | | 1.61M | | | | 1.73M |
|
Gains from Investment Securities
|
0.21M | | 3.33M | | 0.15M | | 11.16M | 1.69M | -0.42M | 0.15M | -0.01M | 19.49M | -0.85M | -0.05M | -0.22M | 16.64M | 0.12M | 0.89M | 0.89M | 0.60M | 0.76M | 0.83M | 0.83M | 0.51M | 0.97M | 1.30M | 1.30M | 0.42M | 1.68M | 1.81M | 1.81M | 0.09M | 0.95M | 1.01M | 1.01M | 0.08M | 0.83M | 1.02M | 5.07M | 3.95M | 9.57M | 3.54M | -0.75M | 7.75M | 4.37M | 7.31M | 4.18M | 2.23M | 0.71M | 2.11M | 0.47M | 1.92M | 3.26M | -1.25M | 1.02M | 0.06M | 13.21M | | | -2.84M | 4.31M | 7.16M | 3.72M | 0.47M | 10.41M | 5.02M | 4.00M | -14.07M |
|
Asset Writedowns and Impairment
|
0.34M | | 10.64M | | 0.50M | 0.27M | | | | 48.12M | | | | | 200.34M | | | | 10.78M | | | 1.84M | | | | | | | 3.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 1.07M | | | | 0.27M | | | | 0.11M | | | | 0.51M | | | | 0.00M | | | | 0.23M | | | | 0.38M | | | | 0.00M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
15.63M | | 57.30M | | 6.32M | | | 89.25M | 37.09M | 67.77M | 42.59M | 31.90M | 33.50M | 38.80M | 43.51M | 66.75M | 10.37M | 58.66M | -9.58M | 11.94M | 45.38M | -11.78M | 43.81M | 52.41M | 67.35M | 15.54M | 14.73M | 139.83M | 17.89M | 80.06M | 102.74M | | 49.58M | | | 132.07M | -14.26M | 55.64M | 79.99M | 151.77M | 36.92M | 86.12M | 58.74M | 130.15M | 27.91M | 119.00M | 84.78M | 55.49M | 41.15M | 56.91M | 16.21M | 62.37M | 35.99M | 79.32M | 80.01M | | 55.08M | | | -8.03M | 43.90M | 41.85M | 65.09M | 86.05M | -10.65M | 97.80M | 141.80M | 62.93M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.20M | | | | | | | | | | | | 44.10M | 44.10M | | | | -11.50M | | | | |
|
Amortizatization of Intangibles
|
0.89M | | 1.25M | | 0.60 | | 4.01M | 4.64M | 4.19M | 4.35M | 4.34M | 4.55M | 3.94M | 4.12M | 4.10M | 2.52M | 2.33M | 2.33M | 2.33M | 2.35M | 2.24M | 2.24M | 1.98M | 1.94M | 1.87M | 3.91M | 6.42M | 6.68M | 5.95M | 5.95M | 5.95M | 6.41M | 5.91M | 5.91M | 5.91M | 5.91M | 5.86M | 19.49M | 18.77M | | | | | | | | | | | | | | | | | | | | | | 13.77M | 12.59M | 9.29M | 9.25M | 9.22M | 9.22M | 9.22M | 9.22M |
|
Amortization of Deferred Charges
|
0.12M | | 0.13M | | 0.13M | 3.03M | 0.40M | 1.83M | 1.85M | 1.88M | 1.91M | 1.95M | 1.83M | 2.06M | 1.98M | 2.02M | 2.05M | 2.10M | 2.13M | 2.18M | 2.52M | 2.51M | 2.55M | 2.58M | 2.62M | 3.27M | 4.75M | 4.82M | 6.12M | 0.20M | 0.20M | | 2.60M | 0.21M | 0.22M | -5.43M | 0.22M | 0.23M | 0.23M | 4.36M | 3.85M | 0.24M | 0.25M | -9.79M | 3.55M | 3.60M | 7.33M | 2.96M | 0.54M | 0.54M | 0.54M | 0.50M | 0.53M | 0.54M | 0.54M | | 0.73M | | | 0.60M | 0.52M | 0.51M | 0.49M | 0.53M | 0.53M | 0.54M | 0.54M | 0.55M |
|
Amortization
|
538.78M | 546.01M | 2.80M | | 553.34M | | 1,695.95M | 1,761.95M | 1,788.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
4.87M | | 14.49M | | 3.88M | | | 16.63M | 15.70M | 16.83M | 17.23M | 19.95M | 19.06M | 20.21M | 21.05M | 23.96M | 23.14M | 23.12M | 22.53M | 23.34M | 23.71M | 23.44M | 23.89M | 24.32M | 24.54M | 29.78M | 40.09M | 39.10M | 40.23M | 40.46M | 37.01M | | 36.08M | | | 33.12M | 39.77M | 40.30M | 41.09M | -29.84M | 41.60M | 41.23M | 41.72M | -31.19M | 42.63M | 28.87M | 25.67M | 2.40M | | | | | | | | | 25.25M | | | | 24.70M | 26.18M | 27.83M | 26.52M | 26.86M | 27.69M | 27.58M | 28.14M |
|
Change in Receivables
|
| | | | | | 42.50M | 1.92M | 4.21M | 2.26M | 6.31M | 15.22M | -22.88M | 16.44M | 3.44M | 23.92M | -0.74M | 27.90M | 46.13M | 23.11M | -71.31M | 25.37M | 34.78M | 33.65M | -69.20M | 12.54M | 23.30M | -32.69M | -23.75M | -7.74M | 25.41M | | -13.45M | | | 57.19M | 12.84M | 4.22M | 27.63M | -46.05M | -6.34M | -34.09M | 47.20M | -26.28M | -45.02M | -44.30M | -39.36M | 6.13M | -14.34M | 11.99M | 9.47M | -1.89M | 26.09M | 8.70M | 5.82M | | -64.59M | | | -90.54M | -46.02M | 33.18M | 22.17M | 25.73M | 47.60M | -0.86M | 4.79M | 63.59M |
|
Change in Inventory
|
| | | | | | 5.85M | 1.87M | 9.17M | -3.56M | 6.38M | -18.27M | 3.87M | -1.35M | 9.92M | 4.14M | 4.61M | 1.35M | 10.34M | -6.96M | 1.17M | 6.80M | 5.52M | -6.38M | 8.73M | 3.14M | 2.89M | -23.25M | -4.37M | 6.24M | 10.38M | | 5.88M | | | 13.13M | 11.10M | -16.79M | 0.29M | -12.86M | 5.42M | 7.35M | 4.17M | -4.30M | 7.57M | -1.10M | 4.09M | -11.94M | 5.47M | 5.23M | 13.70M | -12.44M | 9.73M | -3.64M | 10.81M | | 9.04M | | | 28.49M | 7.44M | -3.61M | 11.01M | -2.93M | 21.85M | 3.50M | 3.35M | -3.63M |
|
Change in Account Payables
|
45.44M | 41.85M | 37.39M | 37.87M | 40.61M | | | 19.35M | 1.10M | 9.60M | 0.42M | -28.96M | -14.52M | 16.60M | 25.39M | 38.45M | -24.97M | 49.45M | 15.00M | -4.11M | -36.92M | -4.87M | 32.46M | 33.26M | -23.63M | 16.11M | -22.85M | -1.55M | -48.69M | 26.45M | 35.12M | | -9.47M | | | 41.72M | 8.66M | -42.44M | 8.18M | -20.14M | -5.98M | -4.68M | 32.09M | 20.61M | -52.79M | 76.97M | -8.28M | -14.69M | 10.88M | 34.46M | 14.34M | -18.73M | 24.11M | 15.44M | -15.22M | | -34.58M | | | -58.92M | 7.28M | 16.92M | 10.50M | 15.02M | -0.00M | 47.46M | 54.80M | 36.72M |
|
Change in Accured Expenses
|
-2.34M | | 2.72M | | 0.07M | | | 3.79M | -4.78M | -2.10M | 6.15M | -4.14M | -8.03M | 2.57M | 0.37M | 4.56M | 0.14M | 12.28M | 5.81M | 6.49M | -21.18M | -4.93M | 18.36M | -0.39M | -5.94M | 3.90M | 14.59M | 5.56M | -19.80M | -13.83M | 27.59M | | -26.66M | | | 32.70M | -47.57M | -0.34M | 4.15M | 28.13M | -31.77M | 3.63M | 11.60M | -3.78M | -16.38M | 34.57M | 4.47M | -58.19M | -15.07M | 5.56M | -2.66M | 2.69M | 1.00M | 20.95M | 6.00M | | -29.28M | | | -52.49M | -10.01M | 1.00M | 23.07M | -4.47M | -16.55M | 10.32M | 29.18M | 1.09M |
|
Other Working Capital Changes
|
| | | | | | 3.02M | 1.20M | 4.31M | -2.41M | 3.77M | -10.21M | 4.12M | 3.33M | 10.47M | -12.24M | -1.92M | 0.82M | 4.04M | 7.41M | 3.66M | -10.53M | 4.25M | 0.33M | -3.60M | -7.44M | -0.76M | -3.98M | -6.99M | 2.50M | 1.35M | | 3.58M | | | 13.11M | -1.01M | 0.66M | -2.40M | -2.45M | 8.60M | 0.34M | -2.88M | -8.19M | 5.96M | 8.62M | 0.43M | -11.56M | 6.50M | 6.79M | -0.84M | -2.50M | 15.85M | 2.74M | 13.05M | | 22.72M | | | -9.11M | -9.13M | 20.16M | 0.83M | 32.55M | 4.49M | -13.27M | -12.76M | 44.04M |
|
Capital Expenditures
|
| | | | | | 52.51M | 4.60M | 92.16M | -16.32M | 23.44M | 43.47M | 65.98M | 7.64M | 16.28M | 70.65M | 71.54M | -8.94M | 22.88M | 17.86M | 67.92M | -9.38M | 24.85M | 26.23M | 40.38M | 6.08M | 30.41M | 23.05M | 23.99M | 14.31M | 24.22M | | 44.56M | | | 148.07M | 65.93M | 15.41M | 35.05M | 33.74M | 48.15M | 20.95M | 26.27M | 47.20M | 46.78M | 8.12M | 29.14M | 19.25M | 28.96M | 15.68M | 17.45M | 20.28M | 31.66M | 18.27M | 26.32M | | 31.00M | | | 84.00M | 68.99M | 19.82M | 40.90M | 56.03M | 63.32M | 60.41M | 99.45M | 69.39M |
|
Sales of Property, Plant and Equipment
|
0.01M | | 0.66M | | 3.44M | | | 4.27M | 0.01M | 0.35M | 0.03M | 1.74M | 0.11M | 0.04M | 2.94M | 0.02M | 0.13M | 0.02M | 67.00M | 0.51M | 0.10M | 0.97M | 0.02M | -0.04M | 7.19M | 14.11M | 0.07M | 0.08M | | | -1.33M | | 9.88M | | | 25.73M | 0.05M | 0.20M | 0.01M | 0.07M | 5.04M | 0.88M | 0.47M | 0.22M | | | 0.08M | 0.58M | 0.83M | 0.11M | 0.07M | 0.41M | 0.03M | 0.09M | 0.04M | | 5.60M | | | 5.89M | 0.05M | 29.51M | 0.04M | 3.27M | 0.10M | 0.17M | 0.22M | 0.29M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.87M | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.20M | -6.80M | -7.35M | -3.80M | 26.82M | 175.93M | 304.71M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
1.33M | | 2.24M | | 1.35M | | | | | | | 0.28M | 2.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-2.24M | | -6.75M | | 1.78M | | | -39.04M | -26.47M | -44.13M | -28.19M | -41.83M | -23.69M | -32.96M | -30.16M | -49.63M | -11.54M | -82.27M | 80.95M | -22.83M | -28.81M | -24.03M | -29.47M | -26.26M | -15.59M | -194.66M | -16.39M | -21.03M | -16.59M | -15.33M | -25.55M | | -23.38M | | | -66.62M | -42.14M | -635.34M | -35.04M | -33.67M | -28.45M | -34.74M | -25.80M | -46.98M | 2.89M | 145.04M | 275.02M | -18.66M | -20.97M | -22.73M | -17.38M | -23.07M | -23.42M | -325.61M | -25.65M | | 9.63M | | | 282.65M | -42.56M | -9.96M | -40.94M | -52.76M | -63.22M | -60.23M | -99.23M | -51.25M |
|
Other financing activities
|
210.36M | 212.00M | 213.75M | 215.46M | 0.39M | 0.04M | | 0.07M | 1.92M | 0.04M | 0.00M | 0.21M | 0.61M | 0.01M | 7.17M | | | | | | 1.63M | | | | | | 0.36M | 0.03M | | | | | | | | | | | | | | | 0.11M | 0.16M | | | | 0.35M | 4.77M | -11.84M | -0.01M | -0.41M | | | | | | | | 5.49M | | | -4.37M | 0.05M | | | | -0.99M |
|
Cash from Financing Activities
|
-0.64M | | 0.31M | | 0.43M | | | 1.99M | -24.49M | 10.88M | -41.38M | -0.23M | 17.96M | 18.10M | 20.21M | -11.21M | | | -29.15M | 72.10M | -29.04M | -0.00M | -48.10M | | -47.84M | 44.78M | -0.29M | -2.41M | -76.48M | -30.00M | 0.12M | | 0.07M | | | 47.38M | -0.88M | 432.59M | -40.66M | -70.00M | -30.01M | -1.53M | -0.11M | -0.16M | | | | -249.82M | 68.08M | -16.05M | -27.25M | -32.02M | -31.12M | -5.19M | 15.00M | | -50.00M | | | -26.36M | -11.08M | -26.02M | -1.11M | 1.40M | -18.82M | -0.95M | 0.55M | -1.70M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | 38.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.01M | | -0.01M | | | | | -0.35M | 0.14M | -0.97M | -1.25M | -1.45M | -0.07M | 0.78M | -1.24M | -1.28M | -0.17M | -0.02M | -2.19M | -1.19M | -0.09M | -0.14M | 0.42M | 4.19M | | | -2.36M | -1.95M | -0.25M | -2.25M | -1.68M | | 0.31M | | | 7.54M | 0.53M | -1.36M | -0.44M | 0.31M | 0.39M | -0.60M | -0.71M | 0.56M | -0.52M | 0.20M | 1.30M | 1.27M | -0.18M | 0.51M | -0.06M | 0.59M | -0.05M | -1.05M | -0.27M | | -0.00M | | | 1.25M | -0.07M | -0.02M | 0.21M | -0.26M | 0.03M | 0.09M | 0.03M | 0.14M |
|
Change in Cash
|
13.37M | | 50.85M | | 8.54M | | | 51.85M | -13.74M | 33.56M | -28.23M | -11.61M | 27.71M | 24.72M | 32.31M | 4.64M | -1.34M | -53.59M | 40.03M | 60.02M | -12.56M | -35.95M | -33.34M | 30.33M | 3.93M | -134.02M | -4.30M | 114.45M | -75.42M | 32.47M | 75.63M | | 26.59M | | | 120.37M | -56.75M | -148.48M | 3.85M | 48.41M | -21.14M | 49.25M | 32.12M | 83.56M | 30.28M | 264.23M | -31.38M | -211.72M | 88.08M | 18.64M | -28.48M | 7.86M | -18.60M | -252.53M | 69.08M | | 14.70M | | | 249.51M | -9.82M | 5.86M | 23.25M | 34.43M | -92.67M | 36.71M | 43.15M | 10.11M |
|
Free Cash Flow
|
15.63M | | 57.30M | | 6.32M | | -52.51M | 84.65M | -55.07M | 84.08M | 19.15M | -11.57M | -32.48M | 31.16M | 27.22M | -3.90M | -61.18M | 67.60M | -32.47M | -5.92M | -22.55M | -2.41M | 18.96M | 26.18M | 26.97M | 9.46M | -15.68M | 116.78M | -6.10M | 65.75M | 78.52M | | 5.02M | | | -16.00M | -80.19M | 40.23M | 44.94M | 118.03M | -11.22M | 65.17M | 32.47M | 82.94M | -18.87M | 110.88M | 55.63M | 36.24M | 12.19M | 41.23M | -1.24M | 42.09M | 4.33M | 61.05M | 53.69M | | 24.08M | | | -92.03M | -25.09M | 22.03M | 24.19M | 30.02M | -73.97M | 37.40M | 42.35M | -6.46M |
|
Net Cash Flow
|
12.74M | | 50.86M | | 8.54M | | | 52.19M | -13.88M | 34.52M | -26.98M | -10.16M | 27.78M | 23.94M | 33.55M | 5.92M | -1.17M | -23.61M | 42.22M | 61.20M | -12.48M | -35.81M | -33.76M | 26.14M | 3.93M | -134.34M | -1.94M | 116.39M | -75.18M | 34.73M | 77.31M | | 26.28M | | | 112.83M | -57.27M | -147.11M | 4.29M | 48.10M | -21.53M | 49.85M | 32.83M | 83.00M | 30.80M | 264.04M | 359.80M | -212.99M | 88.26M | 18.14M | -28.41M | 7.28M | -18.55M | -251.48M | 69.35M | | 14.71M | | | 248.26M | -9.75M | 5.88M | 23.04M | 34.69M | -92.70M | 36.62M | 43.12M | 9.98M |