|
Net Income
|
6.57M | 4.41M | 2.35M | 7.85M | 11.21M | 10.52M | 18.68M | 20.55M | 13.91M | 14.53M | 14.36M | 25.95M | 36.84M | 57.17M | 44.71M | 55.74M | 54.90M | 65.16M | 69.27M | 74.16M | 69.77M | 71.24M | 79.19M | 72.75M | 52.27M | 49.27M | 56.67M | 52.01M | 55.21M | 55.69M | 74.25M | 81.98M | 76.94M | 61.98M | 58.69M | 96.54M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.20M | 2.30M | | 3.20M | 3.30M |
|
Share-based Compensation
|
| 3.60M | 4.91M | 5.81M | 2.85M | 4.25M | 5.18M | 5.08M | 2.83M | 3.92M | 4.82M | 5.18M | 8.20M | 2.77M | 6.67M | 4.74M | 8.33M | 9.47M | 7.00M | 4.30M | 5.72M | 4.79M | 2.20M | 3.78M | 6.94M | 5.90M | 5.45M | 3.78M | 6.41M | 5.84M | 4.29M | 5.72M | 4.23M | 3.66M | 13.98M | 15.97M |
|
Deferred Taxes
|
| 2.74M | 0.91M | 5.24M | 2.31M | 3.36M | -1.16M | 2.75M | -0.83M | 1.36M | 1.72M | 0.23M | -4.05M | 7.18M | 4.72M | 13.53M | 9.16M | 6.27M | 4.35M | 5.49M | 3.37M | 7.89M | 13.14M | 9.31M | 5.32M | 4.70M | 7.31M | 5.23M | 4.31M | 5.57M | 10.18M | 10.91M | 5.87M | 7.28M | 12.17M | 12.74M |
|
Gains from Investment Securities
|
| 0.03M | 0.32M | 0.66M | -0.24M | 1.00M | 3.84M | 6.87M | 6.28M | 0.34M | 6.53M | 2.66M | 15.09M | -5.50M | 13.38M | 19.85M | 10.08M | 7.61M | 26.57M | 14.96M | 6.02M | 5.37M | -35.47M | -10.50M | | 7.69M | 16.78M | 9.54M | -81.55M | 12.20M | 17.91M | 9.68M | 12.46M | 3.41M | 39.93M | 11.93M |
|
Asset Writedowns and Impairment
|
| | | | 2.42M | | | 0.20M | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 9.67M | 17.42M | 32.32M | 36.76M | 25.87M | 33.72M | 40.30M | 34.45M | 17.94M | 31.34M | 118.41M | 59.70M | 51.92M | 68.99M | 61.81M | 67.90M | 79.63M | 84.54M | 99.89M | 112.14M | 74.81M | 90.24M | 103.06M | 67.09M | 64.16M | 77.41M | 91.63M | 97.10M | 68.68M | 79.70M | 99.78M | 91.81M | 81.09M | -6.59M | 165.91M |
|
Depreciation & Amortization (CF)
|
| 8.15M | 8.13M | 7.05M | 6.57M | 6.41M | 5.93M | 5.57M | 5.36M | 5.22M | 5.26M | 7.77M | 5.62M | 4.05M | 4.17M | 3.94M | 4.23M | 4.38M | 4.69M | 4.38M | 5.38M | 10.61M | 10.76M | 10.69M | 11.15M | 11.68M | 9.65M | 12.33M | 7.98M | 7.60M | 7.55M | 7.51M | 7.51M | 7.43M | 21.79M | 22.03M |
|
Change in Receivables
|
| -8.55M | -8.66M | -4.34M | 0.10M | -1.10M | -2.00M | -2.27M | -0.27M | 0.33M | -0.26M | 11.30M | -11.69M | -16.44M | -2.81M | 3.76M | 18.56M | 6.73M | 3.57M | 4.49M | -13.16M | -4.21M | -9.21M | -3.36M | 11.97M | 1.47M | 7.03M | 2.19M | -10.41M | 10.46M | 4.38M | -3.74M | -11.17M | -4.29M | 63.26M | -26.02M |
|
Change in Inventory
|
| 0.18M | 0.09M | 0.49M | -0.14M | -0.12M | 0.25M | 0.14M | -3.13M | 1.46M | 0.43M | -0.48M | 0.48M | -4.97M | 2.70M | 0.84M | 3.09M | 2.72M | 1.81M | -0.37M | -0.60M | -0.45M | -3.64M | -1.22M | 0.66M | 0.63M | 0.75M | -0.68M | 1.18M | 1.31M | -0.14M | 1.31M | -1.77M | -0.83M | 4.34M | 2.66M |
|
Change in Accured Expenses
|
| -19.81M | 1.26M | 1.23M | 6.71M | -8.28M | 2.75M | 6.39M | 0.07M | -10.33M | 1.66M | 17.17M | 10.20M | -23.99M | 3.11M | 6.89M | 6.37M | -14.99M | 4.10M | 5.74M | 10.29M | -13.49M | 5.00M | 5.92M | 7.00M | -18.17M | 5.89M | 5.15M | 4.25M | -7.95M | 6.03M | -8.83M | 6.36M | -18.16M | -9.54M | 5.89M |
|
Other Working Capital Changes
|
| 1.90M | 1.58M | -1.15M | -1.10M | 1.54M | 1.73M | -3.09M | 0.26M | 1.18M | -0.09M | 0.87M | 0.92M | 1.86M | -0.46M | -3.24M | -0.36M | 0.69M | -1.14M | -0.06M | 0.82M | 1.26M | -0.15M | -2.05M | 2.73M | 3.12M | -2.19M | -1.44M | 0.07M | 1.48M | -0.29M | 0.95M | 0.70M | -0.87M | -22.04M | -3.56M |
|
Capital Expenditures
|
| 0.67M | 1.15M | 0.81M | 2.48M | 0.70M | 0.60M | 0.43M | 0.80M | 0.48M | 0.41M | 2.03M | 2.32M | 0.71M | 4.57M | 1.77M | 1.01M | 0.39M | 5.17M | 2.73M | 4.38M | 1.18M | 1.73M | 1.38M | 0.96M | 0.57M | 2.00M | 1.80M | 0.80M | 0.50M | 0.23M | 0.40M | 0.15M | 1.59M | 0.89M | 1.08M |
|
Sales of Property, Plant and Equipment
|
| | | 0.29M | 1.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | 0.03M | 0.18M | 0.38M | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | 0.03M | 0.18M | 0.38M | 538.65M | 0.33M | 0.55M | | | | | | | | | | | | | 0.04M |
|
Change in Acquisitions & Divestments
|
| 0.94M | 0.26M | 3.04M | 0.92M | 0.45M | 0.18M | 0.02M | 2.13M | 0.57M | 0.86M | 0.91M | 0.41M | 1.09M | 1.17M | 1.29M | | 1.91M | 2.11M | 3.25M | | 1.25M | 6.93M | 7.02M | | 1.97M | 0.97M | 4.52M | | 0.30M | 0.79M | 8.69M | | 1.43M | 55.99M | 9.40M |
|
Cash from Investing Activities
|
| -1.56M | -0.77M | -2.76M | -3.44M | -2.72M | -2.57M | -2.36M | -3.89M | -1.45M | -1.06M | -843.38M | -3.92M | -2.23M | -4.70M | -3.59M | -1.82M | -1.14M | -6.18M | -3.71M | -545.56M | -4.12M | -3.03M | -0.51M | 1.34M | -1.55M | -2.38M | -2.35M | -1.57M | -0.91M | -0.60M | -0.07M | -2.40M | -1.68M | 79.80M | -0.46M |
|
Other financing activities
|
| 1.73M | | | | 2.09M | 3.90M | -0.00M | -1.78M | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | 0.38M |
|
Cash from Financing Activities
|
| -12.47M | -13.80M | -33.06M | -31.95M | -23.82M | -28.20M | -27.95M | -4.19M | -1.74M | -1.20M | 708.65M | -97.69M | -49.57M | -46.26M | -57.18M | -99.69M | -70.83M | -77.14M | -63.02M | 438.20M | -101.64M | -82.94M | -78.49M | -97.11M | -62.47M | -69.56M | -25.06M | -80.04M | -111.34M | -40.07M | -30.60M | -150.75M | -30.71M | -141.27M | -157.47M |
|
Dividends Paid - Common
|
| 119.87M | 0.08M | 1.18M | 14.04M | 0.05M | 0.14M | 0.50M | 0.14M | 0.04M | 0.02M | 3.92M | 3.45M | 3.60M | 3.44M | 4.48M | 4.72M | 6.48M | 8.23M | 10.77M | 11.75M | 17.62M | 17.29M | 17.40M | 17.07M | 22.52M | 21.08M | 21.16M | 20.66M | 22.38M | 24.00M | 26.71M | 28.13M | 30.93M | 42.70M | 42.07M |
|
Exchange Rate Effect
|
| | | | 0.01M | 0.04M | -0.09M | -0.01M | -0.01M | 0.02M | -0.01M | -0.04M | 0.07M | -0.11M | 0.02M | 0.06M | 0.07M | -0.02M | 0.01M | -0.04M | 0.01M | -0.03M | -0.10M | -0.12M | 0.18M | 0.02M | -0.02M | -0.01M | 0.07M | -0.04M | 0.00M | 0.17M | -0.18M | 0.18M | 0.32M | -0.10M |
|
Change in Cash
|
| -4.36M | 2.85M | -3.40M | 1.39M | -0.62M | 2.87M | 9.98M | 26.35M | 14.77M | 29.07M | -16.36M | -41.84M | 0.01M | 18.05M | 1.10M | -33.54M | 7.64M | 1.24M | 33.12M | 4.79M | -30.98M | 4.17M | 23.95M | -28.50M | 0.16M | 5.45M | 64.21M | 15.56M | -43.61M | 39.03M | 69.28M | -61.52M | 48.88M | -67.74M | 7.87M |
|
Free Cash Flow
|
| 9.01M | 16.27M | 31.50M | 34.28M | 25.17M | 33.12M | 39.87M | 33.64M | 17.45M | 30.93M | 116.38M | 57.38M | 51.21M | 64.42M | 60.04M | 66.88M | 79.24M | 79.36M | 97.16M | 107.76M | 73.64M | 88.51M | 101.69M | 66.13M | 63.58M | 75.41M | 89.83M | 96.31M | 68.18M | 79.48M | 99.38M | 91.66M | 79.50M | -7.48M | 164.83M |
|
Net Cash Flow
|
| -4.36M | 2.85M | -3.50M | 1.37M | -0.66M | 2.95M | 9.99M | 26.36M | 14.75M | 29.08M | -16.32M | -41.92M | 0.12M | 18.03M | 1.04M | -33.61M | 7.66M | 1.23M | 33.16M | 4.78M | -30.95M | 4.27M | 24.07M | -28.68M | 0.14M | 5.46M | 64.22M | 15.49M | -43.57M | 39.03M | 69.11M | -61.34M | 48.70M | -68.06M | 7.97M |