|
Net Income
|
3.10M | 4.25M | 5.75M | 5.68M | 4.84M | 6.00M | 6.53M | 6.25M | 7.22M | 9.58M | 10.26M | 13.33M | 12.98M | 13.41M | 10.48M | 14.82M | 12.51M | 12.96M | 21.63M | 29.35M | 37.00M | 38.60M | 34.92M | 40.65M | 44.31M | 50.29M | 64.08M | 71.15M | 73.45M | 79.24M | 82.25M | 66.18M | 86.57M | 93.55M | 96.96M | 102.92M | 115.57M | 108.86M | 105.87M | 97.10M | 100.11M | 90.60M | 108.46M | 188.53M | 131.52M | 111.63M | 135.16M | 147.40M | 161.66M | 171.04M | 185.81M | 195.62M | 228.19M | 200.31M | 236.20M |
|
Depreciation and Depletion
|
| | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | 0.30M | 0.30M | 0.40M | 0.40M | 0.40M | 0.40M | 0.40M | 1.10M | 1.20M | 1.20M | 1.20M | 1.20M | 1.30M | 1.30M | 1.40M | | | 1.60M | 1.60M | 1.50M | 1.30M | 2.00M | 2.00M | 2.00M | 3.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 2.00M | | | | | | | |
|
Share-based Compensation
|
| | 0.18M | 0.23M | 0.73M | 1.22M | 2.09M | 2.91M | 3.26M | 3.40M | 3.58M | 4.08M | 4.80M | 5.61M | 6.69M | 7.16M | 8.14M | 10.01M | 10.96M | 11.69M | 11.79M | 13.38M | 14.02M | 14.86M | 17.01M | 19.72M | 19.92M | 19.78M | 20.76M | 28.37M | 29.32M | 37.46M | 36.91M | 49.37M | 48.97M | 49.76M | 48.49M | 62.38M | 62.05M | 61.72M | 67.13M | 96.04M | 93.19M | 95.54M | 90.72M | 102.89M | 101.23M | 98.89M | 95.91M | 108.38M | 117.86M | 115.20M | 112.21M | 121.97M | 120.27M |
|
Deferred Taxes
|
| | -0.19M | -0.19M | | -0.17M | -0.09M | -1.52M | | | -0.08M | -4.19M | | | -0.31M | -5.96M | -0.84M | 0.04M | -0.16M | -0.16M | -0.65M | -0.30M | -0.04M | 2.20M | -0.05M | 0.87M | 1.82M | -10.73M | 0.42M | 0.92M | 0.43M | -8.43M | -1.13M | -0.50M | -1.89M | 2.48M | 5.24M | 6.95M | -2.02M | 0.91M | -32.43M | -20.88M | -31.06M | -43.13M | -21.51M | -25.21M | -33.41M | -25.24M | -26.54M | -33.26M | -31.43M | -21.04M | -27.42M | 59.12M | 18.49M |
|
Gains from Investment Securities
|
| | | 0.30M | | | 0.26M | 0.30M | 3.92M | 0.71M | 0.48M | -3.59M | 2.64M | 13.35M | 0.27M | 3.70M | 2.96M | 9.32M | 1.06M | 0.81M | 4.26M | 1.78M | 2.11M | 4.32M | 4.12M | 6.46M | 6.70M | 2.27M | 2.38M | 0.88M | 1.74M | 9.29M | 5.87M | 9.09M | 2.20M | 0.94M | 5.13M | 15.37M | 21.41M | 22.12M | 18.19M | 89.58M | 15.12M | 57.24M | 16.62M | 20.42M | 93.59M | 33.62M | 24.61M | 138.15M | 76.17M | 83.11M | 20.23M | 106.46M | 38.23M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | -0.20M | 0.09M | 0.23M | 0.01M | -0.01M | -0.20M | -0.06M | 0.03M | 0.24M | -0.06M | 0.08M | -0.06M | -0.15M | -0.16M | 0.27M | 0.29M | -0.39M | 0.51M | -0.18M | -0.25M | 0.16M | -0.02M | 0.06M | 0.08M | -0.03M | 0.15M | 1.09M | -0.95M | 0.15M | 0.34M | 0.13M | 0.06M | -0.15M | 0.39M | 0.18M | | | | |
|
Cash from Operations
|
| | 9.72M | 6.99M | 13.02M | 7.24M | 5.27M | 16.23M | 18.13M | 16.61M | 34.26M | -1.42M | 41.79M | 15.18M | 19.73M | 3.45M | 109.36M | 11.75M | 24.99M | -2.09M | 142.16M | 57.61M | 32.23M | 1.44M | 150.59M | 86.81M | 41.56M | 31.87M | 236.29M | 100.47M | 61.50M | 39.11M | 282.17M | 105.32M | 95.40M | 68.35M | 478.38M | 119.06M | 112.96M | 54.05M | 481.03M | 93.39M | 142.66M | 63.40M | 505.94M | 265.04M | 82.60M | 57.77M | 763.52M | 92.87M | 164.12M | 69.54M | 877.16M | 238.43M | 192.79M |
|
Amortizatization of Intangibles
|
| | -0.02M | -0.08M | -0.09M | -0.09M | -0.10M | -0.09M | -0.31M | -0.42M | -0.61M | -0.83M | -0.76M | -0.75M | -0.69M | -0.60M | -0.42M | -0.47M | -0.48M | -0.48M | -0.46M | -0.39M | -0.36M | -0.18M | 0.18M | 0.35M | 0.85M | 1.05M | 1.54M | 1.68M | 1.80M | 2.95M | 3.00M | 3.09M | 3.32M | 0.94M | 2.83M | 2.87M | 2.85M | 2.89M | 2.95M | 3.02M | 3.09M | 3.14M | 3.41M | 7.38M | 8.52M | 7.22M | 6.19M | 8.07M | 6.19M | 4.00M | 3.27M | 3.05M | 3.09M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | 4.05M | 4.09M | 4.20M | 4.31M | 4.52M | 4.60M | 4.60M | 4.68M | 5.00M | 4.84M | 4.83M | 6.00M | 4.75M | 5.32M | 5.35M | 5.25M | 6.36M | 6.47M | 6.60M | 6.62M | 5.99M | 5.74M | 5.38M | 4.99M | 5.05M | 4.25M | 3.54M | 5.33M | 3.80M | 3.85M | 3.86M | 4.02M | 4.04M | 4.16M | 3.97M |
|
Depreciation & Amortization (CF)
|
| | 0.17M | 0.25M | 0.27M | 0.51M | 0.77M | 0.86M | 0.93M | 0.99M | 1.02M | 0.99M | 1.02M | 1.34M | 2.48M | 3.62M | 3.40M | 3.47M | 3.47M | 3.48M | 3.45M | 3.57M | 3.60M | 3.66M | 3.60M | 3.50M | 3.38M | 3.59M | 3.90M | 3.88M | 3.85M | 8.23M | 7.88M | 7.32M | 7.53M | 6.74M | 6.63M | 6.88M | 6.90M | 7.04M | 7.06M | 7.23M | 7.16M | 7.68M | 7.55M | 8.09M | 8.36M | 8.63M | 8.50M | 11.02M | 9.93M | 9.93M | 9.82M | 10.13M | 9.71M |
|
Change in Receivables
|
| | 7.20M | 8.22M | 0.89M | -0.45M | 9.42M | 9.89M | 2.81M | 0.72M | -16.68M | 47.61M | -23.54M | -2.00M | 2.69M | 69.50M | -63.23M | 7.28M | -23.08M | 115.68M | -70.80M | -16.34M | -23.32M | 158.27M | -69.59M | -43.10M | -21.66M | 213.35M | -139.51M | -18.80M | -28.32M | 242.16M | -154.16M | -14.61M | -37.45M | 380.28M | -301.73M | 21.41M | -72.15M | 419.49M | -301.48M | -16.31M | -69.27M | 459.24M | -289.96M | -33.53M | -123.43M | 596.73M | -490.00M | 2.79M | -108.72M | 760.51M | -522.69M | -70.35M | -107.98M |
|
Change in Account Payables
|
| | 0.33M | 1.57M | -1.70M | -0.40M | 1.16M | -0.36M | 0.91M | -1.21M | 0.35M | 1.23M | -0.76M | 0.56M | 1.07M | -1.37M | 0.07M | 1.80M | -1.46M | 0.70M | -0.46M | 0.70M | 1.47M | -0.32M | 1.98M | -1.44M | 2.98M | -1.70M | -0.42M | 0.38M | 1.25M | 1.60M | -4.43M | 0.91M | 3.06M | 1.21M | -6.79M | 5.03M | 4.03M | -5.26M | 5.12M | 5.54M | 10.00M | 0.77M | 1.96M | 6.10M | -13.56M | -4.73M | 0.28M | -3.62M | 3.77M | -2.38M | 7.74M | -4.38M | -0.17M |
|
Change in Accured Expenses
|
| | 3.02M | -3.84M | 4.95M | -0.81M | 1.72M | 3.83M | 5.32M | -6.54M | 4.02M | -3.54M | -1.34M | 1.67M | 3.30M | 1.41M | -2.90M | 1.80M | -1.66M | 3.10M | 0.91M | -0.36M | 1.41M | 5.20M | -2.56M | -1.54M | 0.41M | 4.66M | -0.76M | 2.67M | -1.68M | -15.46M | 2.69M | 0.12M | 1.54M | 9.53M | 6.97M | 2.22M | -0.54M | 0.79M | -2.34M | -0.47M | 5.46M | 6.62M | -3.34M | 2.21M | -8.44M | 5.32M | 2.60M | -8.11M | -4.72M | 8.83M | -8.72M | 32.48M | -27.02M |
|
Change in Taxes
|
| | 2.54M | 1.75M | -0.39M | -3.59M | -1.75M | 0.95M | -2.68M | -0.28M | 0.77M | 5.51M | 2.86M | -3.02M | 2.76M | -5.59M | 0.38M | 1.26M | 1.33M | -2.06M | -2.54M | 0.48M | 6.12M | -6.58M | -2.50M | 1.99M | 1.03M | 0.11M | 0.34M | 0.61M | 3.91M | -3.73M | -1.85M | -3.14M | 4.54M | -2.57M | 3.71M | -3.73M | 12.01M | -6.72M | 43.22M | -45.84M | 49.32M | -49.52M | -0.33M | 19.53M | -17.58M | 5.30M | 59.70M | -65.95M | 5.19M | -1.78M | 82.34M | -87.71M | 2.36M |
|
Other Working Capital Changes
|
| | 5.05M | 9.20M | 5.46M | 3.90M | 5.25M | 13.87M | 7.49M | 10.43M | 2.29M | 28.29M | -2.20M | 5.56M | -11.57M | 54.77M | 23.36M | 9.47M | -38.67M | 70.60M | 29.41M | -24.25M | -47.73M | 100.81M | 22.65M | -30.41M | -62.86M | 160.03M | 7.91M | -35.23M | -78.33M | 203.39M | 2.52M | -49.17M | -90.29M | 285.46M | -8.18M | -49.78M | -141.08M | 315.19M | 7.56M | -40.00M | -174.54M | 362.49M | 36.30M | -45.54M | -192.04M | 416.28M | -31.29M | -72.36M | -217.44M | 548.93M | -41.36M | -139.53M | -285.23M |
|
Capital Expenditures
|
| | 0.26M | 0.25M | 0.22M | 0.88M | 0.72M | 0.30M | 0.30M | 24.98M | 0.79M | 0.46M | 4.71M | 9.78M | 4.56M | 2.10M | 2.06M | 0.86M | 1.46M | 2.55M | 3.96M | 2.54M | 1.64M | 1.50M | 0.71M | 0.69M | 4.16M | 4.26M | 1.19M | 1.38M | 1.24M | 0.09M | -0.27M | 5.41M | 3.32M | 0.23M | 2.66M | 5.33M | 2.31M | 3.92M | 2.33M | 1.66M | 5.61M | 3.91M | 2.96M | 9.59M | 5.91M | 7.74M | 8.48M | 3.05M | 4.27M | 4.72M | 5.91M | 6.30M | 9.89M |
|
Change in Intangibles
|
| | | | | | | | | | | | | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | 12.15M | | | | | | | 9.99M | 0.01M | 116.19M | | | | | | | | | | | | | | | | | | | | | | | 2.13M | | 5.65M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 0.70M | 1.90M | 2.25M | 4.85M | 3.87M | 40.76M | 52.68M | 59.55M | 47.74M | 69.01M | 180.78M | 67.43M | 70.03M | 58.15M | 53.58M | 43.85M | 58.70M | 69.68M | 74.81M | 91.52M | 176.54M | 141.27M | 130.14M | 184.38M | 188.97M | 187.77M | 194.66M | 116.69M | 140.34M | 229.22M | 158.63M | 126.15M | 221.65M | 187.32M | 248.09M | 135.86M | 196.19M | 250.53M | 310.71M | 245.27M | 318.06M | 378.74M | 474.09M | 476.93M | 513.93M | 503.68M | 520.27M | 364.48M | 620.90M | 402.79M | 447.99M |
|
Cash from Investing Activities
|
| | -10.47M | -4.81M | -0.83M | -12.62M | -3.25M | -9.87M | -131.77M | -78.99M | -52.02M | -9.23M | -67.81M | -8.60M | -34.16M | 13.88M | 0.08M | -58.89M | -37.74M | -0.21M | -2.30M | -20.30M | -134.40M | 2.48M | -17.56M | -40.77M | -89.36M | 43.82M | -41.54M | -22.80M | 2.73M | -455.30M | -48.21M | -43.93M | -262.59M | 21.09M | -37.95M | -242.81M | -10.23M | -55.16M | -378.49M | -184.21M | -405.73M | -39.26M | -297.39M | -618.93M | -73.32M | -86.70M | -272.38M | -113.84M | -298.23M | -15.69M | -52.11M | -389.27M | -495.23M |
|
Other financing activities
|
| | | | | | | | 4.38M | 6.65M | 7.70M | 6.61M | 3.17M | 3.98M | 1.82M | 4.56M | 2.86M | 8.08M | 5.31M | 9.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 0.23M | 0.07M | 0.27M | -0.36M | 216.52M | -0.99M | 40.06M | 13.63M | 9.80M | 7.77M | 4.33M | 5.59M | 3.19M | 6.30M | 4.21M | 11.25M | 8.78M | 13.74M | 7.29M | 6.13M | 3.75M | 3.61M | 7.84M | 7.02M | 4.87M | 6.18M | 3.14M | 3.38M | 1.37M | 2.12M | 9.53M | 9.03M | 6.26M | 8.99M | 16.80M | 5.66M | -16.05M | -10.56M | 1.29M | -7.88M | -10.54M | -2.24M | -1.39M | 2.58M | -6.89M | -10.48M | 3.83M | -11.48M | 12.96M | 20.81M | 20.38M | 115.69M | 32.65M |
|
Exchange Rate Effect
|
| | | | | | | | -0.04M | -0.02M | -0.01M | | -0.01M | 0.04M | 0.05M | -0.04M | 0.12M | 0.31M | -0.32M | -0.02M | 0.91M | 0.33M | -0.01M | 1.86M | -0.81M | -1.56M | -1.15M | 1.45M | -0.70M | -1.74M | -0.49M | 0.07M | 0.55M | 2.73M | -0.60M | -2.20M | -2.77M | -0.18M | -1.47M | -0.24M | -1.87M | -1.05M | -1.48M | -0.59M | 0.02M | 0.29M | -1.28M | -0.81M | -1.26M | 0.01M | -0.09M | -0.39M | 0.77M | 0.60M | -0.49M |
|
Change in Cash
|
| | -0.52M | 2.25M | 12.46M | -5.75M | 218.53M | 5.37M | -73.62M | -48.77M | -7.98M | -2.88M | -21.69M | 12.21M | -11.18M | 23.59M | 113.76M | -35.58M | -4.29M | 11.43M | 148.06M | 43.77M | -98.43M | 9.39M | 140.06M | 51.50M | -44.09M | 83.33M | 197.19M | 79.31M | 65.11M | -413.99M | 244.04M | 73.15M | -161.52M | 96.24M | 454.48M | -118.27M | 85.22M | -11.90M | 101.96M | -99.75M | -275.09M | 21.31M | 207.17M | -351.03M | 1.10M | -40.23M | 493.71M | -32.45M | -121.24M | 74.27M | 846.20M | -34.55M | -270.29M |
|
Free Cash Flow
|
| | 9.45M | 6.74M | 12.81M | 6.35M | 4.55M | 15.93M | 17.83M | -8.38M | 33.47M | -1.88M | 37.08M | 5.40M | 15.18M | 1.34M | 107.30M | 10.89M | 23.54M | -4.64M | 138.20M | 55.07M | 30.60M | -0.07M | 149.88M | 86.13M | 37.39M | 27.61M | 235.09M | 99.09M | 60.27M | 39.02M | 282.44M | 99.91M | 92.09M | 68.12M | 475.73M | 113.74M | 110.64M | 50.13M | 478.69M | 91.72M | 137.05M | 59.49M | 502.98M | 255.44M | 76.69M | 50.03M | 755.04M | 89.82M | 159.85M | 64.82M | 871.25M | 232.13M | 182.90M |
|
Net Cash Flow
|
| | -0.52M | 2.25M | 12.46M | -5.75M | 218.53M | 5.37M | -73.58M | -48.75M | -7.97M | -2.88M | -21.68M | 12.18M | -11.23M | 23.62M | 113.65M | -35.89M | -3.97M | 11.44M | 147.14M | 43.44M | -98.42M | 7.53M | 140.87M | 53.06M | -42.94M | 81.88M | 197.89M | 81.05M | 65.60M | -414.07M | 243.50M | 70.42M | -160.92M | 98.44M | 457.24M | -118.09M | 86.68M | -11.66M | 103.83M | -98.70M | -273.61M | 21.89M | 207.15M | -351.32M | 2.38M | -39.42M | 494.97M | -32.45M | -121.15M | 74.66M | 845.43M | -35.15M | -269.80M |