|
Net Income
|
| 3.96M | 3.90M | -10.83M | 142.59M | -5.34M | -37.11M | -23.84M | -3.31M | -0.05M | 0.81M | 4.05M | -0.41M | -10.07M | -4.08M | -6.03M | -35.82M | 19.16M | -15.21M | -13.98M | -73.75M | -19.11M | -8.39M | 5.31M | -40.69M | -15.53M | -32.08M | -69.60M | -8.70M | 1.64M | -20.82M | -23.74M | -21.06M | -15.83M | -237.63M | -8.95M | -144.72M | -18.54M | -15.56M | -11.79M | -33.40M | -0.60M | -8.35M | 0.58M | -2.23M | 2.49M | 6.35M | 8.99M | 8.20M | 13.31M | 9.65M | 15.04M | 128.92M | 8.70M | -85.33M | 24.61M | 14.38M | 21.85M | 14.94M | 21.95M | 45.86M | 11.95M | 11.72M | 10.57M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | 2.90M | 2.90M | 2.90M | 2.70M | 2.80M | 3.00M | 3.20M | 3.30M | 3.30M | 3.40M | 3.50M | 3.20M | 2.90M | 3.50M | 4.20M | 4.00M | 4.20M | 4.20M | 4.60M | 4.60M | 4.60M | 4.30M | 4.20M | 4.20M | 3.90M | 3.80M | 3.80M | 3.90M | 3.50M | 3.50M | 3.50M | 3.50M | 3.70M | 4.00M | 3.80M | 4.00M | 4.20M | 4.00M | 4.10M | 4.20M | 4.50M | 4.80M | 4.50M | 4.40M | 4.20M | 4.30M | 4.10M |
|
Share-based Compensation
|
| 1.87M | 2.52M | 2.36M | 2.58M | 2.80M | 4.06M | 2.96M | 3.33M | 3.13M | 4.01M | 3.27M | 3.64M | 2.58M | 3.71M | 2.76M | 4.08M | 4.72M | 5.09M | 4.49M | 4.51M | 4.00M | 4.92M | 5.12M | 3.96M | 4.39M | 4.00M | 3.74M | 3.61M | 4.19M | 9.62M | 6.17M | 4.42M | 4.54M | 4.90M | 3.28M | 3.35M | 3.16M | 4.59M | 3.78M | 3.74M | 3.65M | 2.97M | 2.94M | 3.14M | 3.24M | 4.37M | 4.13M | 3.51M | 4.48M | 6.28M | 6.21M | 6.03M | 7.03M | 7.93M | 7.42M | 6.18M | 8.08M | 9.23M | 9.46M | 9.11M | 9.21M | 9.65M | 9.14M |
|
Deferred Taxes
|
| 0.15M | -4.91M | -33.09M | 12.71M | 7.99M | -1.24M | 0.05M | 4.48M | 0.67M | -0.09M | -0.31M | -0.62M | -6.21M | -4.36M | 5.38M | -7.07M | -0.80M | -1.88M | -2.30M | -6.36M | 0.61M | 0.27M | 0.92M | 0.85M | 0.47M | 1.36M | -0.29M | -0.53M | -6.25M | -13.86M | -2.50M | -13.31M | -0.27M | -27.39M | -1.21M | 1.25M | -0.01M | 0.03M | 0.01M | 0.34M | 0.12M | 0.08M | 0.14M | -0.63M | -0.00M | 0.02M | -0.03M | -0.64M | -0.02M | -0.00M | -0.03M | -118.00M | 0.19M | 0.59M | -2.81M | -1.00M | -0.84M | 0.78M | 1.95M | -10.61M | 1.57M | -0.90M | -0.24M |
|
Cash from Discontinued Operations
|
| -3.84M | | | 6.21M | | | | | | | | -0.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | 0.16M | 0.17M | 0.20M | 0.01M | 0.13M | | 0.17M | | | | 0.21M | 12.53M | | | 0.18M | 0.00M | 0.12M | 0.25M | 0.39M | 0.01M | 0.14M | 0.21M | 0.35M | 0.05M | 0.55M | 0.69M | 0.83M | 0.04M | 0.47M | 0.51M | 0.52M | 0.16M | 0.59M | 0.72M | 0.77M | 0.19M | 0.57M | 0.78M | 0.80M | 0.20M | 0.41M | 0.62M | 1.01M | 0.60M | 0.68M | 0.79M | 0.84M | 1.01M | 1.11M | 1.16M | 1.36M | 1.04M | 1.11M | 1.14M | 1.29M | 0.84M | 0.88M | 0.90M |
|
Gains from Investment Securities
|
| 1.87M | -5.80M | 2.23M | 1.90M | -0.04M | 0.00M | -0.07M | 3.28M | -0.01M | 2.60M | 10.30M | 0.06M | 0.13M | 2.20M | 0.80M | -6.72M | -29.37M | | | | 0.07M | 1.11M | 0.95M | 4.96M | 0.21M | 0.45M | 0.52M | 1.42M | 0.46M | 5.83M | 1.50M | 0.94M | 2.37M | 1.19M | 0.71M | 0.53M | 2.34M | 0.28M | 0.22M | 2.74M | 0.68M | 0.84M | 0.70M | 0.10M | 20.35M | | | 3.42M | 6.79M | 0.33M | 0.70M | -28.56M | 0.18M | 0.29M | 0.25M | 1.96M | 14.34M | 0.25M | 0.29M | -36.12M | 6.67M | 0.07M | 0.11M |
|
Asset Writedowns and Impairment
|
| | | | | | 27.16M | | | | | | | 0.02M | -0.01M | -0.01M | 0.30M | -0.04M | -1.89M | 2.86M | 55.31M | 0.13M | | | | 0.16M | 13.63M | 56.03M | -0.14M | 0.46M | 0.68M | 0.00M | | | | | 122.83M | | | | | | | | | | | | | | | | | | | | -0.17M | | | | | | | |
|
Cash from Restructuring
|
-0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 52.12M | 19.27M | 8.27M | 0.97M | 1.41M | | 1.28M | | | | 1.57M | | | | 12.39M | | | | 1.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 41.75M | 67.27M | 78.85M | 6.34M | 74.89M | 0.42M | -15.22M | 55.35M | 41.63M | 18.64M | 45.56M | 6.13M | 10.49M | 3.27M | -9.14M | -3.88M | -18.40M | 1.62M | 10.18M | 48.67M | 4.29M | 7.67M | 9.89M | -6.06M | -18.80M | -12.33M | 6.82M | 0.46M | 6.33M | -15.92M | 24.86M | 19.72M | -11.81M | -45.63M | 18.06M | 1.64M | -22.29M | 14.15M | -14.86M | 15.59M | -2.40M | 19.95M | 10.04M | 15.43M | 10.48M | 10.24M | 29.92M | 17.09M | 24.79M | 3.38M | 47.20M | 33.11M | 13.92M | 11.22M | 7.05M | 29.48M | 9.36M | 8.46M | 17.61M | 28.39M | 19.99M | 9.04M | 15.53M |
|
Amortizatization of Intangibles
|
0.73M | 0.74M | 0.76M | 0.77M | 0.79M | 0.77M | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 2.70M | 2.75M | 2.81M | 2.86M | 2.91M | 2.97M | 3.02M | 3.08M | 3.14M | 3.20M | 3.26M | 3.32M | 3.46M | 3.50M | 3.51M | 3.51M | 3.59M | 3.66M | 3.06M | 0.24M | 0.24M | 0.24M | 0.24M | 0.23M | 0.29M | 0.31M | 0.29M | 0.30M | 0.32M | 0.32M | 0.32M | 0.26M | 0.29M | 0.28M |
|
Depreciation & Amortization (CF)
|
| 3.27M | 3.28M | 1.79M | 2.45M | 2.66M | 3.14M | 3.49M | 3.60M | 3.71M | 4.12M | 4.35M | 4.01M | 3.93M | 4.06M | 4.09M | 6.34M | 5.77M | 5.83M | 6.05M | 6.92M | 10.72M | 11.00M | 9.04M | 9.08M | 8.59M | 8.70M | 8.72M | 6.64M | 5.80M | 9.82M | 16.68M | 17.80M | 17.73M | 14.58M | 8.80M | 8.89M | 8.80M | 8.52M | 8.52M | 8.56M | 7.72M | 7.65M | 7.65M | 7.68M | 6.82M | 6.37M | 6.45M | 6.42M | 6.24M | 6.51M | 6.35M | 6.54M | 6.28M | 6.16M | 6.18M | 6.35M | 6.41M | 6.60M | 6.15M | 5.98M | 5.04M | 5.10M | 4.90M |
|
Change in Receivables
|
| -1.49M | 50.44M | 12.55M | 21.66M | -55.89M | 32.08M | -12.41M | -20.62M | -5.08M | 5.07M | -34.48M | 3.47M | -20.00M | 1.91M | -7.00M | -11.80M | 26.94M | 5.78M | 3.43M | -10.76M | 4.20M | 18.51M | -36.19M | 2.77M | 6.96M | -14.54M | 8.77M | 7.48M | -6.50M | 11.45M | 5.45M | -14.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| 6.35M | -0.41M | 18.64M | 24.96M | 12.84M | 13.31M | 6.49M | -14.01M | -10.60M | -12.29M | -17.38M | -13.67M | 8.39M | -4.18M | -6.38M | -0.59M | -8.15M | 1.09M | 0.12M | 0.43M | 7.25M | 14.02M | -8.24M | -0.72M | -1.27M | 15.85M | -3.67M | -4.80M | -13.60M | -6.74M | 11.01M | 3.08M | -4.55M | 14.45M | 7.86M | 6.93M | -8.49M | -0.04M | -9.39M | 2.95M | -2.45M | 6.97M | 5.82M | 1.19M | 10.47M | 7.82M | 6.58M | -0.08M | 8.25M | -2.38M | 12.24M | 19.17M | 25.76M | 18.78M | 4.58M | -13.96M | 4.84M | 1.84M | -2.98M | 4.61M | 7.32M | 4.93M | 4.33M |
|
Change in Account Payables
|
| 4.32M | 15.93M | -0.34M | -12.61M | 6.48M | 21.27M | -15.25M | -4.40M | -2.18M | -5.58M | 4.95M | -9.29M | 6.46M | 14.45M | -18.61M | 5.24M | -2.24M | 1.03M | 2.37M | | 11.16M | 7.88M | -18.67M | | -2.21M | -6.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 14.78M | 30.88M | 50.09M | -10.24M | -11.14M | 7.82M | -46.36M | -23.04M | -7.17M | -5.31M | -12.42M | 12.79M | 1.76M | -8.86M | -8.14M | 22.78M | 6.42M | 16.41M | 7.97M | -36.33M | 13.99M | 17.61M | -31.23M | 9.10M | -2.21M | -6.95M | -4.84M | -10.48M | 0.61M | -7.72M | 10.24M | 8.18M | 2.01M | 9.75M | -15.77M | -15.67M | -12.26M | -13.70M | 9.96M | -10.95M | 14.46M | -8.64M | 5.31M | 4.83M | 12.61M | 1.43M | 7.74M | -1.56M | 14.77M | -32.39M | 11.54M | -7.04M | 13.43M | -6.20M | 2.01M | -18.05M | 17.62M | -14.68M | 9.38M | -12.66M | 21.87M | -20.36M | -4.10M |
|
Change in Taxes
|
| 0.51M | 12.80M | 29.89M | 35.69M | -32.74M | -11.99M | 1.71M | 0.82M | -1.56M | 0.35M | 0.98M | 2.08M | -1.55M | -0.15M | 0.89M | -11.91M | -0.61M | 1.26M | 0.04M | 19.59M | 2.60M | -0.29M | 0.01M | -1.56M | -0.89M | -0.20M | 1.17M | 0.47M | -4.88M | | | | -2.28M | -1.91M | 0.64M | -1.25M | -0.46M | -0.12M | -0.01M | -0.06M | 0.12M | -0.03M | -0.03M | 0.03M | 0.17M | 0.28M | 0.37M | 0.12M | -0.23M | -0.04M | -0.03M | 0.85M | 0.09M | -1.96M | -0.08M | 1.43M | 0.85M | | | 4.80M | 2.48M | 0.17M | 0.75M |
|
Other Working Capital Changes
|
| 3.10M | 0.80M | 19.99M | -19.14M | -3.19M | 45.10M | -9.27M | -19.56M | -13.01M | -4.28M | 11.98M | -28.92M | -8.51M | 17.41M | -4.10M | -22.13M | 3.41M | -1.78M | -5.29M | 59.20M | 8.97M | -6.13M | -10.77M | -12.81M | 6.66M | -17.04M | 6.72M | -3.06M | 3.74M | -4.35M | 0.94M | 9.87M | -3.82M | -1.04M | -5.17M | -1.18M | 2.46M | 1.50M | -2.68M | -8.80M | 1.48M | 2.10M | -6.87M | 5.91M | 2.41M | -6.90M | -5.34M | 0.84M | 8.24M | -16.47M | -0.16M | 72.47M | 5.53M | 23.51M | -17.69M | 4.71M | -24.21M | -13.26M | -0.09M | -15.48M | -7.78M | 0.47M | -0.62M |
|
Capital Expenditures
|
| 1.01M | 4.88M | 2.13M | 2.70M | 9.40M | 21.89M | 16.23M | 12.85M | 8.46M | 8.15M | 6.11M | 2.29M | 1.62M | 4.38M | 1.98M | 1.20M | 2.14M | 2.37M | 5.97M | 5.11M | 4.78M | 2.75M | 3.54M | 2.82M | 3.99M | 5.19M | 1.54M | 0.76M | 4.19M | 5.87M | 7.35M | 6.87M | 2.26M | 1.54M | 1.99M | 6.87M | 2.18M | 4.26M | 1.75M | 2.68M | 1.07M | 0.89M | 1.37M | 3.47M | 2.14M | 13.26M | 16.05M | 9.19M | 10.92M | 4.50M | 6.35M | 2.83M | 6.95M | 3.89M | 6.39M | 10.70M | 5.99M | 2.95M | 3.99M | 5.18M | 6.75M | 3.60M | 2.58M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | 2.34M | 4.69M | | 2.23M | 1.41M | 0.12M | 1.11M | 0.42M | | | | 8.82M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | | | | | | | | | | | | | | | | | | | | | 30.37M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 40.02M | 120.00M | 11.00M | | 122.15M | 252.00M | 292.90M | 40.43M | 43.57M | 55.90M | 76.80M | 68.63M | 101.24M | 171.20M | 150.50M | 76.74M | 32.03M | 89.20M | 94.82M | 102.23M | 43.56M | 6.59M | 18.50M | 20.00M | 10.93M | 67.22M | 53.15M | 21.00M | 27.41M | 208.18M | 72.17M | 41.17M | 34.00M | 11.37M | 20.00M | 24.70M | 22.50M | 18.00M | 61.73M | 25.12M | 71.13M | 32.50M | 35.90M | 34.00M | 55.38M | 75.01M | 69.08M | 131.23M | 2.26M | 21.07M | 21.26M | 15.15M | 40.05M | 72.85M | 17.92M | 52.04M | 53.47M | 28.22M | 35.02M | 37.51M | 66.20M | 38.27M | 50.87M |
|
Cash from Investing Activities
|
| -21.58M | 97.07M | -135.25M | -61.85M | -41.59M | 16.84M | 182.87M | -51.82M | 16.61M | 21.07M | 19.55M | -8.90M | -172.10M | 17.06M | 15.18M | -28.20M | 14.12M | 16.93M | 21.57M | -44.51M | 28.12M | 3.17M | 11.28M | -49.64M | 6.73M | 26.49M | 9.45M | 4.04M | -195.92M | -197.17M | 6.30M | 28.95M | -22.56M | -1.27M | 8.44M | -2.91M | -20.94M | -21.11M | -11.93M | -21.89M | 35.19M | -24.28M | -50.78M | -31.92M | 1.40M | -36.10M | -22.39M | 101.62M | -11.16M | -14.80M | 4.80M | -47.72M | -0.76M | 3.13M | -29.55M | -26.15M | 20.73M | -9.94M | -29.61M | -45.72M | 14.52M | 9.54M | -12.13M |
|
Other financing activities
|
| | | | | -2.19M | 9.44M | 1.35M | 1.80M | 0.09M | 0.89M | 1.23M | 3.59M | 0.03M | 0.43M | 0.02M | -0.98M | | | | | | | | | | | | | | | | | -0.43M | -0.41M | -0.17M | 1.00M | -0.64M | 0.18M | -0.53M | 1.11M | -0.68M | 0.76M | -0.70M | 1.18M | -1.62M | 0.58M | -1.51M | -3.04M | -6.79M | 1.51M | -0.70M | 1.06M | -8.51M | 2.33M | -0.25M | 0.04M | -14.34M | 2.94M | -0.29M | 0.51M | -6.67M | 2.69M | |
|
Cash from Financing Activities
|
| 26.46M | 3.65M | -28.71M | 24.10M | -2.38M | -97.37M | -152.41M | 2.23M | 0.47M | 1.22M | 4.29M | -0.42M | 0.11M | -1.81M | -0.07M | -4.01M | 8.08M | -0.96M | 0.23M | 2.35M | -0.08M | -0.09M | -0.84M | -9.19M | -13.48M | -0.23M | 0.11M | -1.04M | 335.79M | -5.01M | -1.47M | -3.37M | 0.12M | -2.16M | -9.43M | 0.02M | 0.38M | -0.84M | 0.29M | 0.29M | 0.28M | 30.19M | 0.14M | -1.51M | -0.75M | -0.14M | -0.67M | -120.48M | -5.79M | 0.80M | 0.08M | 0.36M | -27.44M | 25.47M | -1.66M | -1.05M | -14.84M | 1.62M | 0.90M | -0.25M | -5.28M | -4.71M | 0.82M |
|
Exchange Rate Effect
|
| -1.12M | -0.68M | 1.94M | -1.60M | 0.79M | 0.94M | 0.33M | -1.07M | -1.31M | 0.79M | 0.60M | 0.71M | 0.06M | -0.09M | 0.15M | -0.78M | 0.09M | 0.06M | -0.30M | 0.30M | -0.01M | -0.01M | -0.06M | 0.01M | 0.04M | -0.01M | -0.01M | -0.04M | 0.01M | 0.01M | 0.00M | 0.02M | 0.03M | | | | 0.01M | 0.00M | -0.00M | 0.02M | -0.05M | 0.02M | 0.01M | 0.03M | -0.03M | -0.01M | -0.02M | 0.01M | -0.00M | -0.05M | -0.06M | 0.06M | 0.01M | -0.05M | -0.01M | 0.04M | -0.04M | -0.00M | 0.14M | -0.08M | 0.01M | 0.05M | 0.01M |
|
Change in Cash
|
| 45.51M | 167.31M | -83.17M | -33.01M | 31.70M | -79.17M | 15.57M | 4.69M | 57.41M | 41.72M | 70.00M | -2.49M | -161.44M | 18.43M | 6.12M | -36.87M | 3.88M | 17.65M | 31.68M | 6.80M | 32.31M | 10.73M | 20.26M | -64.88M | -25.51M | 13.92M | 16.38M | 3.43M | 146.22M | -218.10M | 29.70M | 45.31M | -34.22M | -49.10M | 17.07M | -1.25M | -42.84M | -7.79M | -26.50M | -6.00M | 33.03M | 25.87M | -40.60M | -17.97M | 11.10M | -26.00M | 6.84M | -1.76M | 7.84M | -10.67M | 52.02M | -14.20M | -14.28M | 39.76M | -24.16M | 2.32M | 15.20M | 0.13M | -10.97M | -17.67M | 29.25M | 13.92M | 4.23M |
|
Beginning Cash Balance
|
148.50M | 148.50M | 194.01M | 361.31M | 278.14M | 245.13M | 276.84M | 197.67M | 213.24M | 217.92M | 275.33M | 317.05M | 387.05M | 384.56M | 223.12M | 241.55M | 247.67M | 210.80M | 214.68M | 232.33M | 264.01M | 270.81M | 303.12M | 313.85M | 334.11M | 269.23M | 243.72M | 257.64M | 274.02M | 277.44M | 423.66M | 205.56M | 234.42M | 279.74M | 245.53M | 196.44M | 213.53M | 212.28M | 169.51M | 161.76M | 135.29M | 129.30M | 162.33M | 188.19M | 147.59M | 129.63M | 140.75M | 114.76M | 121.51M | 119.78M | 127.58M | 117.09M | 169.12M | 155.00M | 140.76M | 180.58M | 156.46M | 158.79M | 174.03M | 174.19M | 163.26M | 145.65M | 174.98M | 188.96M |
|
Free Cash Flow
|
| 40.74M | 62.38M | 76.72M | 3.64M | 65.48M | -21.46M | -31.44M | 42.50M | 33.18M | 10.49M | 39.45M | 3.84M | 8.87M | -1.11M | -11.12M | -5.08M | -20.54M | -0.75M | 4.21M | 43.56M | -0.49M | 4.92M | 6.35M | -8.88M | -22.79M | -17.52M | 5.29M | -0.30M | 2.15M | -21.79M | 17.52M | 12.85M | -14.07M | -47.17M | 16.07M | -5.23M | -24.47M | 9.89M | -16.61M | 12.90M | -3.47M | 19.06M | 8.67M | 11.96M | 8.35M | -3.02M | 13.87M | 7.90M | 13.87M | -1.12M | 40.85M | 30.28M | 6.97M | 7.33M | 0.66M | 18.79M | 3.37M | 5.50M | 13.62M | 23.21M | 13.24M | 5.45M | 12.96M |
|
Net Cash Flow
|
| 46.63M | 167.99M | -85.11M | -31.41M | 30.91M | -80.11M | 15.24M | 5.76M | 58.72M | 40.92M | 69.40M | -3.20M | -161.50M | 18.52M | 5.97M | -36.09M | 3.79M | 17.59M | 31.97M | 6.50M | 32.33M | 10.74M | 20.32M | -64.89M | -25.55M | 13.93M | 16.38M | 3.47M | 146.20M | -218.11M | 29.70M | 45.30M | -34.25M | -49.07M | 17.07M | -1.25M | -42.85M | -7.80M | -26.50M | -6.01M | 33.07M | 25.85M | -40.61M | -18.00M | 11.13M | -25.99M | 6.87M | -1.77M | 7.84M | -10.62M | 52.08M | -14.25M | -14.29M | 39.81M | -24.15M | 2.29M | 15.25M | 0.13M | -11.10M | -17.59M | 29.24M | 13.87M | 4.23M |