|
Net Income
|
4.57M | 4.01M | -16.59M | -3.04M | 25.56M | 21.52M | 14.09M | 35.39M | 44.33M | 18.83M | 7.09M | 19.39M | 22.86M | 7.65M | -24.21M | -5.13M | -24.89M | -17.02M | -83.39M | -1.06M | 4.28M | -37.61M | -55.44M | -12.33M | -3.81M | -8.95M | -14.63M | -10.59M | -6.54M | -11.22M | -35.70M | 15.98M | 8.46M | 2.68M | -14.08M | 1.01M | -6.68M | -20.08M | -25.77M | -27.54M | -4.66M | -13.45M | -19.46M | 13.22M | -2.44M | 10.80M | 28.29M | 24.56M | 68.92M | 42.71M | 42.97M | 33.43M | 31.89M | 19.66M | -1.25M | 9.97M | 3.37M | -18.20M | 1.21M | 0.02M | -3.61M | -2.49M |
|
Depreciation and Depletion
|
| | | | | 11.20M | 11.70M | 11.40M | 11.20M | 11.50M | 17.00M | 19.00M | 18.80M | 15.20M | 22.70M | 21.80M | 43.80M | 63.30M | 19.40M | 17.20M | 34.00M | 49.30M | -36.00M | 14.20M | 28.90M | 42.10M | -29.40M | 13.50M | 27.40M | 41.00M | 13.30M | 14.40M | 13.90M | 12.40M | 13.20M | 13.80M | 12.30M | 12.80M | 12.00M | 12.90M | 12.20M | 12.60M | 13.60M | 11.90M | 12.10M | 11.10M | 11.30M | 11.10M | 10.50M | 9.70M | 10.20M | 10.40M | 10.40M | 9.60M | 10.60M | 11.50M | 14.30M | 12.70M | 17.10M | 14.10M | 15.00M | 15.00M |
|
Share-based Compensation
|
| | 0.20M | 0.39M | 0.99M | 0.36M | 0.64M | 0.79M | 1.38M | 0.78M | 1.13M | 0.96M | 1.84M | 0.93M | 1.09M | 0.88M | 1.27M | 1.02M | 2.19M | 0.31M | 1.03M | 0.41M | 0.58M | 0.37M | 0.56M | 0.23M | 0.83M | 0.20M | 0.75M | 0.22M | 0.37M | 0.07M | 0.55M | 0.23M | 0.28M | 0.27M | 0.29M | 0.40M | 0.42M | 0.49M | 0.58M | 0.86M | 0.53M | 0.57M | 0.81M | 0.65M | 1.41M | 0.49M | 1.46M | 1.17M | 1.17M | 0.70M | 1.51M | 1.49M | 1.53M | 0.03M | 1.77M | 1.80M | 1.80M | -0.93M | 1.40M | 1.40M |
|
Deferred Taxes
|
| 2.54M | -10.12M | 7.42M | 1.03M | -0.41M | -8.49M | -8.09M | 8.66M | 6.33M | 10.26M | 0.04M | 9.18M | -16.07M | -1.61M | -4.91M | -13.36M | 3.05M | -9.58M | -3.90M | -1.70M | -2.98M | 33.02M | -0.28M | 0.88M | -0.43M | -0.85M | 0.71M | 0.61M | -1.80M | 1.26M | 2.51M | -2.22M | -1.15M | -1.43M | -1.37M | 1.52M | -0.89M | -1.56M | -1.43M | -0.69M | -1.50M | 0.61M | -0.40M | 0.60M | -0.94M | -13.44M | 0.99M | -1.29M | -1.34M | -21.75M | 4.09M | 8.26M | -6.48M | -7.95M | 3.49M | 9.49M | 8.67M | -28.00M | -0.79M | 3.20M | -5.26M |
|
Gains from Investment Securities
|
| -0.05M | -0.01M | -0.62M | -0.77M | -0.55M | 75.85M | -0.11M | -0.45M | -0.64M | 27.34M | -45.90M | 45.90M | | 105.26M | -14.19M | -3.24M | -1.37M | -20.98M | -2.33M | -2.71M | -1.61M | -7.74M | -0.77M | -0.52M | -8.53M | 0.09M | 1.34M | -3.81M | 1.17M | 59.75M | -3.77M | -4.26M | 4.37M | 16.10M | 6.70M | -4.91M | 0.54M | 8.09M | -17.29M | 33.01M | 17.13M | -46.24M | 9.57M | 0.09M | 2.38M | 4.22M | -9.29M | | | 33.40M | 0.23M | 1.90M | 0.22M | 19.45M | 0.39M | 0.67M | -2.44M | 21.73M | -2.76M | -4.11M | -2.28M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 1.01M | | 17.24M | | | | | 10.89M | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 16.84M | 43.06M | -5.59M | -25.04M | 18.95M | 16.11M | 20.65M | 28.04M | 36.41M | 45.08M | 21.28M | 65.33M | 45.58M | -15.31M | 17.99M | 25.06M | 34.29M | 40.47M | -6.97M | 14.81M | 22.69M | 33.39M | 2.33M | 27.34M | 24.31M | -10.48M | -14.54M | -16.01M | 15.34M | 13.92M | -35.68M | 5.76M | -2.78M | -3.47M | -15.62M | 5.62M | 41.21M | 14.23M | 3.97M | 1.53M | 41.93M | 9.80M | -15.96M | -1.52M | 15.20M | 13.02M | -18.52M | 67.44M | 53.32M | 58.44M | 24.09M | 64.80M | 51.22M | 39.24M | 2.00M | 70.84M | 59.91M | 8.74M | -38.59M | 14.31M | 41.52M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | -0.22M | -0.98M | -0.98M | -0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 8.98M | 9.95M | 9.30M | 11.85M | 11.61M | 12.15M | 11.84M | 11.71M | 12.31M | 18.23M | 19.98M | 20.05M | 16.30M | 24.29M | 23.27M | 23.54M | 20.97M | 20.91M | 18.48M | 18.12M | 16.38M | 16.64M | 15.25M | 15.37M | 14.27M | 14.88M | 14.47M | 15.02M | 14.54M | 14.41M | 15.33M | 14.85M | 13.22M | 14.22M | 14.67M | 13.14M | 13.54M | 13.03M | 13.79M | 13.33M | 13.26M | 14.28M | 12.56M | 12.36M | 11.43M | 11.65M | 11.35M | 10.90M | 10.04M | 10.46M | 10.83M | 10.73M | 10.03M | 10.84M | 12.00M | 15.42M | 12.64M | 20.64M | 15.87M | 16.62M | 16.79M |
|
Change in Receivables
|
| 3.76M | 68.12M | 50.02M | 102.47M | -20.20M | -26.68M | 54.99M | -3.33M | -27.56M | -59.94M | 34.98M | 13.37M | -47.33M | -27.44M | 61.48M | -32.49M | -42.62M | -41.05M | 56.15M | -19.00M | -28.62M | -9.03M | 32.15M | -22.36M | -12.58M | -1.22M | 48.18M | -13.30M | 11.84M | -8.24M | 65.85M | 4.78M | -17.82M | -16.73M | 53.08M | -25.89M | -43.32M | -40.71M | 45.33M | -22.95M | 0.53M | -7.67M | 63.80M | 8.96M | 2.69M | -0.72M | 57.33M | -7.80M | -6.03M | -16.30M | 58.54M | -42.22M | -33.83M | -25.37M | 43.14M | -34.70M | -37.32M | -44.94M | 97.10M | -36.14M | -10.45M |
|
Change in Inventory
|
| 2.44M | 33.85M | 5.70M | 29.27M | 12.40M | 8.24M | 22.45M | 3.89M | 10.59M | -60.84M | 16.31M | -1.71M | 4.00M | 11.68M | 7.01M | -3.96M | 3.01M | -26.99M | -5.96M | -2.76M | -4.76M | -20.91M | -15.61M | 5.40M | 5.40M | -3.19M | 14.55M | 29.18M | 2.36M | 9.48M | 26.11M | 21.50M | 14.95M | 15.36M | 17.56M | -31.82M | -22.66M | -26.73M | -6.61M | -16.44M | -13.61M | -1.08M | 27.31M | 25.77M | 36.42M | 23.35M | 34.24M | 4.64M | 5.30M | -24.58M | -11.49M | -12.61M | -8.10M | 0.56M | 0.14M | -34.90M | -19.15M | 2.43M | 5.34M | 7.83M | -10.78M |
|
Change in Account Payables
|
| -0.90M | -11.85M | 9.90M | 67.83M | -8.20M | -24.55M | 35.33M | 2.01M | -11.45M | -70.44M | 33.90M | 8.11M | -18.71M | -13.82M | 34.04M | -19.02M | -20.47M | -20.68M | 24.07M | -19.64M | 0.22M | -3.24M | 9.75M | 5.26M | 6.34M | -0.39M | 34.31M | -1.16M | -6.78M | 11.21M | 29.79M | 9.76M | -14.34M | 4.15M | 39.37M | -43.23M | -21.14M | -28.18M | 34.01M | -45.57M | 13.92M | 9.59M | 60.58M | 10.47M | 21.33M | 28.80M | 23.92M | -16.44M | -17.00M | 1.76M | 10.24M | -42.24M | -30.75M | 0.03M | 25.20M | -28.13M | -25.57M | -0.67M | 51.19M | -27.15M | -9.53M |
|
Change in Accured Expenses
|
| -8.47M | 13.17M | 8.44M | 10.83M | -9.04M | -1.03M | 11.58M | -11.84M | 5.04M | 3.05M | -4.27M | 3.86M | 23.62M | -23.77M | 16.14M | -11.20M | 2.44M | -9.46M | 5.74M | -7.72M | 1.24M | 0.58M | 7.80M | -4.27M | 7.79M | -7.68M | 7.42M | -12.35M | 13.74M | 0.70M | -4.42M | 3.76M | -4.41M | 2.21M | 4.54M | -11.49M | 10.58M | -13.79M | 15.01M | 4.17M | 9.57M | -4.73M | 0.40M | 7.59M | 16.21M | -9.43M | 13.73M | 18.43M | 17.72M | -31.00M | 15.95M | -15.17M | 11.46M | -11.37M | 3.69M | -1.92M | 6.54M | -23.61M | -1.15M | -6.34M | 19.69M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.45M | -9.59M | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 3.18M | -15.06M | 0.80M | 5.29M | 3.37M | -15.99M | 17.22M | 1.34M | -0.95M | 7.61M | -5.14M | 20.77M | 9.05M | 15.14M | -28.60M | -7.46M | 14.14M | -8.40M | -12.18M | -1.93M | -1.66M | 5.83M | -3.33M | 10.92M | 4.73M | 4.40M | -2.64M | -1.42M | -15.99M | 4.91M | -3.70M | -1.51M | -3.12M | 21.39M | -3.15M | -4.16M | 1.43M | 0.45M | 6.40M | -9.56M | 1.96M | -12.03M | 3.30M | 7.05M | 3.90M | 1.42M | 9.61M | -4.56M | -11.40M | -5.00M | 3.93M | -16.44M | -5.87M | 0.79M | 6.55M | -2.76M | -14.64M | -1.25M | 2.36M | 2.44M | 2.42M |
|
Capital Expenditures
|
| 8.32M | 8.80M | 3.47M | 6.73M | 7.71M | 17.84M | 8.15M | 10.85M | 17.31M | 29.42M | 21.17M | 14.89M | 18.89M | 25.18M | 16.75M | 14.13M | 15.45M | 12.11M | 11.42M | 11.09M | 12.71M | 13.22M | 7.15M | 10.90M | 12.80M | 11.10M | 8.39M | 6.76M | 8.43M | 9.05M | 7.81M | 10.61M | 8.08M | 12.50M | 9.45M | 7.27M | 9.53M | 10.16M | 6.42M | 1.98M | 4.95M | 8.33M | 8.86M | 5.78M | 9.61M | 14.55M | 7.64M | 11.83M | 13.29M | 14.22M | 11.70M | 15.87M | 13.91M | 19.32M | 16.61M | 17.59M | 18.12M | 13.31M | 15.03M | 10.09M | 11.63M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.94M | | | 3.72M | 0.55M | 0.20M | 0.39M | -1.14M | 0.76M | -0.46M | 0.38M | -0.68M | 0.26M | 0.03M | 1.51M | -1.79M | 0.05M | 3.48M | | | 0.20M | 0.08M | 0.04M |
|
Acquisitions
|
| | | | | | | | | 32.76M | -33.54M | | 1.67M | -0.00M | 94.01M | 12.68M | 13.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 142.21M | | 1.44M | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | | | | | | | |
|
Cash from Investing Activities
|
| -8.27M | -8.78M | -2.85M | -105.07M | -37.16M | 14.28M | -8.05M | -18.55M | -68.44M | 4.55M | -21.39M | -21.30M | -17.72M | -132.88M | -11.96M | -26.77M | -14.08M | -15.42M | -9.09M | -19.80M | -11.10M | -19.04M | -6.38M | -10.38M | -12.40M | -60.57M | -7.82M | 33.70M | 1.83M | -9.35M | -7.01M | -10.52M | -7.48M | -11.92M | -34.26M | -22.23M | -40.13M | 4.03M | 5.07M | 6.83M | 13.47M | 7.86M | -8.32M | -5.57M | -9.22M | -14.49M | 2.41M | -12.29M | -12.91M | -13.97M | -11.44M | -15.84M | -12.41M | -17.24M | -158.76M | -12.51M | -17.76M | -12.57M | -14.83M | -10.02M | -11.59M |
|
Other financing activities
|
| 0.40M | 4.47M | | | | 0.71M | 0.01M | 0.18M | -0.01M | 1.09M | 5.06M | 0.39M | 0.07M | 74.07M | 0.03M | -0.04M | -0.01M | 0.72M | -0.39M | -0.54M | -0.22M | 0.76M | | | | | | | | | | | | | | | | | | 0.61M | -3.33M | -0.48M | -2.41M | 0.37M | -0.03M | 1.05M | -0.59M | -0.04M | -0.09M | 0.21M | -0.13M | -2.62M | 0.21M | 0.04M | -0.64M | 3.76M | | | 0.02M | -0.10M | -0.01M |
|
Cash from Financing Activities
|
| -7.51M | 45.91M | -1.01M | 14.19M | -0.84M | 4.05M | -12.28M | -9.19M | -9.58M | 4.94M | 319.38M | -123.25M | -6.55M | -106.90M | 2.41M | -47.65M | 1.46M | -0.08M | 8.99M | -5.20M | -2.03M | -2.49M | -7.45M | -1.78M | -3.23M | 6.03M | 4.15M | -6.05M | -6.43M | -15.75M | 10.46M | 4.49M | 2.12M | 0.47M | 36.74M | 13.30M | 13.91M | -31.83M | -8.29M | 11.09M | -36.73M | -4.63M | 7.07M | 3.77M | -3.57M | 6.67M | 11.71M | -34.33M | -34.92M | -3.77M | -10.45M | -15.35M | -14.20M | -16.02M | 145.71M | -31.83M | -40.82M | -8.50M | 18.61M | -1.71M | -7.42M |
|
Dividends Paid - Common
|
| 0.18M | 0.18M | 0.18M | 0.21M | 0.21M | 0.24M | 0.21M | 0.21M | 0.21M | 0.21M | 0.24M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.54M | 0.27M | 0.27M | 0.27M | 0.27M | 0.27M | 0.29M | 0.27M | 0.30M | 0.30M | 0.33M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | -2.11M | 0.30M | 0.30M | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | 0.04M | -0.84M | 0.47M | -0.18M | -0.66M | -1.34M | -0.34M | 0.06M | -4.83M | 1.77M | -3.00M | 2.29M | 2.66M | -4.36M | -3.79M | -3.84M | -5.80M | -3.24M | -5.49M | 2.40M | 0.96M | -0.41M | -2.66M | 1.54M | 0.44M | 1.70M | -0.93M | 1.09M | -5.67M | -1.55M | -0.19M | -0.23M | 1.36M | -2.76M | 1.77M | -7.17M | 0.34M | -0.06M | 5.63M | -4.27M | 3.17M | -3.56M | -1.73M | 4.43M | -2.26M | -5.61M | 2.30M | 2.34M | -1.28M | -9.16M | 2.37M | -5.57M | -6.03M | 1.87M | -18.98M | 13.26M | 7.65M | -1.80M |
|
Change in Cash
|
| 1.06M | 80.19M | -9.45M | -115.89M | -19.89M | 34.90M | 0.14M | 20.14M | -14.56M | 54.22M | 319.33M | -84.06M | 23.07M | -258.10M | 10.73M | -26.41M | 17.32M | 21.18M | -10.90M | -13.97M | 6.33M | 6.38M | -9.09M | 16.14M | 8.27M | -67.68M | -16.67M | 12.08M | 12.44M | -12.11M | -31.14M | -5.94M | -9.69M | -15.11M | -13.37M | -1.95M | 12.24M | -11.80M | -6.42M | 19.78M | 18.61M | 18.66M | -21.48M | -0.15M | -1.16M | 3.47M | 0.04M | 18.56M | -0.12M | 43.00M | 4.54M | 32.34M | 15.45M | 8.35M | -16.62M | 20.47M | 3.19M | -31.32M | -21.54M | 10.24M | 20.71M |
|
Free Cash Flow
|
| 8.52M | 34.27M | -9.06M | -31.76M | 11.24M | -1.73M | 12.49M | 17.18M | 19.09M | 15.66M | 0.11M | 50.44M | 26.69M | -40.49M | 1.24M | 10.94M | 18.85M | 28.36M | -18.39M | 3.72M | 9.99M | 20.18M | -4.82M | 16.44M | 11.52M | -21.59M | -22.93M | -22.78M | 6.91M | 4.88M | -43.49M | -4.85M | -10.86M | -15.97M | -25.07M | -1.65M | 31.68M | 4.07M | -2.45M | -0.45M | 36.98M | 1.47M | -24.82M | -7.30M | 5.58M | -1.54M | -26.15M | 55.61M | 40.03M | 44.22M | 12.39M | 48.94M | 37.30M | 19.93M | -14.60M | 53.25M | 41.79M | -4.57M | -53.62M | 4.22M | 29.89M |
|
Net Cash Flow
|
| 1.06M | 80.19M | -9.45M | -115.92M | -19.05M | 34.43M | 0.32M | 0.29M | -41.62M | 54.57M | 319.27M | -79.23M | 21.30M | -255.10M | 8.44M | -49.35M | 21.67M | 24.97M | -7.06M | -10.19M | 9.57M | 11.86M | -11.49M | 15.18M | 8.68M | -65.02M | -18.21M | 11.63M | 10.74M | -11.18M | -32.23M | -0.27M | -8.14M | -14.92M | -13.14M | -3.31M | 15.00M | -13.57M | 0.75M | 19.45M | 18.67M | 13.03M | -17.20M | -3.32M | 2.40M | 5.20M | -4.39M | 20.82M | 5.49M | 40.70M | 2.20M | 33.62M | 24.61M | 5.98M | -11.05M | 26.50M | 1.33M | -12.34M | -34.80M | 2.59M | 22.51M |