|
Net Income
|
15.50M | 7.91M | 26.79M | 15.50M | 27.46M | 17.22M | 34.14M | 143.20M | 35.86M | 23.96M | 40.44M | 23.03M | 31.20M | 20.30M | 32.80M | -3.50M | 29.80M | 18.10M | 54.40M | -11.70M | 37.20M | 27.60M | 57.90M | 300.10M | 40.10M | 25.20M | 46.00M | 0.50M | 17.60M | 24.10M | 48.20M | -2.40M | 16.80M | 20.50M | 22.80M | -60.80M | 46.60M | 55.50M | 58.90M | 39.30M | 40.60M | 40.20M | 48.60M | -0.50M | 12.80M | -1.90M | 21.70M | 204.60M | 38.40M | 44.40M | -0.80M | 34.40M | 8.40M | 124.50M | 38.80M | -360.80M | 18.00M | 24.40M | 9.00M | -90.60M | -14.10M | 15.20M | 23.90M | 26.50M | 13.20M | 29.00M | 26.30M |
|
Depreciation and Depletion
|
3.96M | 2.61M | 5.28M | 4.08M | 3.46M | 3.60M | 3.63M | | 3.56M | 3.52M | 3.62M | 4.20M | 3.68M | 3.70M | 3.72M | 10.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
1.55M | 2.48M | 2.32M | 2.58M | 2.57M | 2.56M | 2.61M | | 3.28M | 4.09M | 2.78M | 3.94M | 3.70M | 4.20M | 3.10M | 4.00M | 7.20M | 6.50M | 7.40M | 7.10M | 4.60M | 6.60M | 5.90M | | 6.70M | 7.40M | 3.30M | 1.60M | 7.60M | 3.90M | 3.80M | 7.50M | 7.70M | 5.30M | 6.10M | 6.30M | 7.90M | 6.30M | 7.00M | 10.00M | 6.60M | 3.60M | 7.10M | 7.20M | 2.70M | 7.50M | 11.30M | | 10.00M | 11.60M | 8.40M | 16.60M | 10.30M | 9.00M | 7.10M | 7.00M | 4.50M | 3.30M | 4.00M | 3.40M | 4.10M | 5.70M | 5.20M | 4.10M | 5.70M | 6.90M | 5.80M |
|
Deferred Taxes
|
0.56M | 10.78M | 12.22M | -7.02M | 0.16M | -0.81M | 0.09M | | 0.13M | -1.23M | -0.80M | 9.59M | 1.70M | -1.30M | -3.90M | -0.70M | -2.40M | -2.20M | -1.70M | -21.50M | 2.20M | -1.60M | -0.30M | | 2.30M | | | -27.00M | 0.90M | -2.50M | 1.00M | -5.20M | -3.60M | -5.00M | -4.60M | -62.60M | -0.50M | 1.40M | 11.40M | 9.80M | -0.40M | -0.80M | 1.50M | -9.30M | -12.60M | -0.80M | 0.60M | | 1.00M | | | -1.90M | -6.80M | 9.80M | -0.50M | -108.20M | -3.80M | 3.20M | -1.00M | -94.20M | | -0.70M | 23.90M | -1.80M | -0.10M | | 0.30M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.17M | | | | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -2.05M | | 3.70M | -12.21M | 1.00M | | 2.08M | -0.67M | 0.91M | 26.72M | 3.70M | 1.40M | 1.05M | 11.40M | -1.20M | 2.10M | -6.80M | 38.70M | 9.30M | 0.10M | 0.70M | | 7.40M | | | 39.70M | 4.20M | 2.60M | -17.20M | 45.80M | 4.90M | 5.20M | 2.00M | 11.50M | 7.90M | 0.10M | 0.10M | 9.30M | 16.30M | 0.20M | 0.20M | 6.50M | 19.70M | 0.20M | 0.20M | | 9.20M | | | 7.70M | 7.10M | 0.10M | 0.20M | 36.90M | 5.50M | 0.20M | 0.10M | 21.20M | 2.60M | 5.60M | 0.20M | 11.60M | 7.70M | 0.80M | 0.60M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 428.70M | | 15.60M | 40.20M | 129.50M | 6.10M | 3.20M | | | | | |
|
Cash from Restructuring
|
5.65M | 3.12M | 4.77M | 5.93M | 3.81M | 3.10M | -0.73M | | 0.28M | 0.40M | 0.10M | 0.23M | | | | | | | | 8.30M | 0.40M | 3.50M | 8.10M | | 3.50M | | | 20.50M | 14.60M | 1.80M | 1.20M | 25.60M | 24.60M | 25.10M | 24.20M | 8.00M | 3.10M | 1.20M | 0.50M | 0.30M | 0.10M | | | 0.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-41.47M | 83.42M | 29.13M | 97.54M | -43.53M | 53.86M | -2.67M | | -82.75M | 63.04M | -19.39M | 117.91M | -64.40M | 79.90M | -6.90M | 83.00M | -89.30M | 176.80M | 37.90M | 76.90M | -56.10M | 121.70M | 49.10M | | -43.00M | | | 100.80M | -78.90M | 151.70M | 70.40M | 153.10M | -30.80M | 138.40M | -58.10M | 153.20M | -61.30M | 126.40M | -99.10M | 131.50M | -132.40M | 136.30M | 12.10M | 206.60M | -76.60M | 115.60M | 96.50M | | 26.30M | | | -48.70M | -92.50M | -155.40M | -242.30M | 311.30M | -97.80M | 143.70M | -38.90M | 114.80M | -37.20M | 26.70M | 108.20M | 82.40M | -83.80M | 44.60M | 33.00M |
|
Amortizatization of Intangibles
|
0.32M | 0.38M | 0.46M | 0.53M | 0.41M | 0.39M | 0.38M | | 0.23M | 0.24M | 0.24M | 0.32M | 0.07M | 0.17M | 0.12M | 6.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | 5.60M | | | | -5.60M | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
3.96M | 2.61M | 5.28M | 4.08M | 3.46M | 3.60M | 3.63M | | 3.56M | 3.52M | 3.62M | 4.20M | 3.80M | 3.80M | 3.90M | 16.20M | 14.20M | 11.40M | 11.40M | 19.20M | 12.60M | 12.40M | 12.10M | | 10.90M | | | 11.60M | 9.80M | 10.50M | 9.70M | 13.50M | 9.20M | 9.00M | 9.80M | 9.20M | 7.80M | 7.30M | 7.50M | 8.90M | 7.20M | 7.80M | 8.30M | 9.40M | 7.80M | 7.60M | 8.40M | | 7.20M | | | 9.40M | 8.50M | 8.30M | 8.40M | 9.40M | 8.50M | 8.60M | 9.20M | 8.80M | 7.10M | 6.20M | 6.10M | 6.80M | 6.10M | 6.40M | 7.80M |
|
Change in Receivables
|
| | 37.93M | | 45.61M | -23.97M | 54.47M | | 53.30M | -24.93M | 53.31M | -56.88M | 39.80M | -24.20M | 43.40M | -74.10M | 120.30M | -75.00M | 83.10M | -87.10M | 88.00M | -50.20M | 52.10M | | 49.70M | | | -95.70M | 25.20M | -12.30M | -0.20M | -45.00M | 23.70M | -3.50M | 4.10M | -21.60M | 23.90M | 4.70M | 66.80M | -0.40M | 13.60M | -9.70M | -4.20M | -30.40M | -4.10M | -60.40M | 66.20M | | 56.20M | | | 47.50M | 52.20M | 55.40M | 25.90M | -218.00M | 10.90M | -11.70M | 25.90M | -27.90M | 2.60M | 11.30M | -3.10M | -27.50M | 26.60M | 11.40M | -43.30M |
|
Change in Inventory
|
| | -3.32M | | 15.15M | 0.54M | 37.51M | | 38.76M | -0.91M | 29.92M | -42.67M | 26.00M | -12.90M | 24.50M | -8.20M | 23.30M | -4.40M | -20.30M | -33.70M | 39.60M | -6.70M | 9.30M | | 11.30M | | | 26.60M | 15.70M | -42.90M | 18.90M | -101.70M | 11.40M | -6.80M | 10.50M | -60.50M | 13.60M | 5.20M | 30.40M | -4.70M | 56.30M | 24.80M | 13.70M | -71.00M | 61.00M | -20.00M | -62.60M | | 79.00M | | | 98.80M | 122.80M | 161.90M | 248.80M | -104.60M | -20.10M | -80.20M | -78.20M | -108.00M | -15.80M | -56.60M | -16.30M | -38.40M | 25.80M | 42.50M | -26.40M |
|
Change in Account Payables
|
28.36M | 30.83M | 42.01M | 42.26M | 37.54M | 5.86M | 24.02M | 0.06M | -4.41M | 12.09M | -9.85M | -4.92M | -2.70M | 6.50M | -1.50M | 3.60M | -23.90M | 55.20M | -8.90M | -48.90M | 2.60M | 28.40M | -2.90M | | -51.80M | | | 24.80M | -94.10M | 64.10M | -4.70M | -15.70M | -36.10M | 90.50M | -64.40M | 21.20M | -65.30M | 78.30M | -34.80M | 62.40M | -89.60M | 99.80M | -57.10M | 46.90M | -64.00M | 18.10M | 36.70M | | 95.80M | | | 32.20M | 74.40M | 29.90M | 4.90M | -46.60M | -49.40M | 26.30M | -51.60M | 9.10M | -3.70M | -19.50M | 45.50M | -25.70M | -29.20M | 51.30M | -77.30M |
|
Change in Accured Expenses
|
-6.42M | 0.72M | 26.96M | -27.89M | 5.93M | -7.98M | 9.52M | | -5.63M | -3.50M | 8.99M | 3.74M | -6.00M | -4.70M | 13.40M | -1.00M | 11.90M | -5.50M | 17.80M | -6.80M | 1.90M | -14.30M | 28.10M | | 1.40M | | | -17.30M | 1.50M | 4.50M | 23.50M | -26.70M | -13.40M | 6.60M | 14.90M | 4.90M | -25.10M | -4.90M | 1.30M | 9.40M | -21.30M | 2.00M | 7.30M | 9.60M | -28.00M | 13.50M | 18.00M | | -3.50M | | | 12.20M | -31.00M | 12.40M | -6.50M | 51.20M | -65.30M | 10.60M | -8.10M | 26.20M | -42.20M | 3.40M | -7.90M | -1.20M | -21.60M | 21.10M | |
|
Change in Taxes
|
| | | | -7.70M | -4.16M | 11.96M | | 8.93M | -6.22M | 14.37M | -16.98M | 3.40M | -1.90M | 3.00M | -4.80M | -0.10M | 0.30M | 6.00M | -6.00M | | | | | | | | | | | | | | -0.90M | -0.20M | 47.20M | -0.90M | 7.80M | 1.30M | -10.10M | -0.50M | 0.20M | 9.60M | -5.70M | 2.70M | 0.80M | 11.60M | | -0.20M | | | -13.50M | 8.20M | 17.30M | -19.80M | -3.30M | 13.00M | -6.90M | -0.50M | -7.90M | -0.40M | -4.30M | -0.10M | 0.50M | | 0.20M | -0.40M |
|
Other Working Capital Changes
|
-2.75M | -0.63M | -0.22M | 2.89M | 4.74M | -5.95M | 0.52M | | 1.49M | 0.21M | 2.40M | 17.49M | 6.70M | -8.40M | -9.00M | 27.80M | -8.10M | -6.50M | -9.50M | 11.30M | -8.90M | -0.60M | 2.40M | | -4.60M | | | -7.50M | -12.50M | 6.70M | -4.30M | 7.80M | -9.70M | 2.80M | 5.00M | 1.60M | -8.20M | 0.40M | 11.00M | 14.60M | -0.50M | -3.10M | 4.80M | 4.20M | -1.40M | -4.90M | -3.60M | | -8.90M | | | 12.20M | 8.10M | 7.80M | -0.80M | 6.00M | 10.10M | -5.50M | 7.10M | 5.10M | -5.10M | 0.80M | 19.70M | -9.80M | -2.30M | 11.00M | -3.80M |
|
Capital Expenditures
|
-2.89M | -4.94M | -7.44M | -19.11M | 2.17M | 2.93M | 4.26M | | 4.34M | 4.84M | 4.29M | 5.93M | 2.70M | 2.00M | 3.60M | 6.60M | 5.30M | 9.40M | 14.50M | 12.50M | 5.60M | 6.90M | 8.90M | | 6.40M | | | 25.00M | 9.90M | 18.30M | 6.20M | 20.90M | 11.10M | 8.70M | 8.90M | 3.70M | 3.40M | 4.90M | 7.00M | 6.40M | 7.80M | 10.50M | 10.40M | 5.70M | 3.60M | 3.00M | -0.60M | | 2.20M | | | 11.60M | 7.50M | 8.60M | 7.40M | 13.00M | 7.30M | 6.90M | 4.30M | -3.90M | 5.10M | 3.00M | 4.10M | 8.00M | 7.60M | 3.40M | 2.90M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | 2.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | | | | | | | | -0.10M | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.00M | | | | | | | | | | | |
|
Acquisitions
|
-7.95M | -7.95M | -7.95M | -15.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.10M | 30.20M | | 5.50M | | | | | | 417.80M | 411.90M | | | | -417.80M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.80M | | | 38.00M | 0.60M | | | 0.50M | | | | 0.10M | -0.10M | | | | | | | | | | 90.00M | | | 81.90M | | 54.10M | | 92.50M | | 9.90M | | | | |
|
Cash from Investing Activities
|
-11.36M | -13.95M | -17.27M | -5.03M | -2.68M | -3.31M | -4.80M | | -4.99M | -5.61M | -4.74M | -7.27M | -3.30M | -4.30M | -5.00M | -1233.50M | -3.10M | -11.60M | -15.10M | -14.90M | -6.70M | -8.10M | -9.50M | | -7.10M | | | -25.70M | -10.50M | -15.50M | 1.50M | -13.90M | -11.80M | -11.20M | 28.20M | -6.20M | -4.10M | -3.30M | -7.40M | -7.40M | -7.90M | -34.50M | -11.00M | -8.10M | -9.30M | 18.50M | 0.40M | | -2.70M | | | -446.90M | -3.80M | 82.50M | -10.50M | -13.60M | 74.50M | -7.50M | 49.20M | 55.40M | 85.40M | 4.50M | 5.20M | -8.30M | -7.90M | -4.00M | -1.00M |
|
Other financing activities
|
65.85M | 0.26M | 73.89M | 81.02M | 89.14M | 0.40M | 0.03M | | 1.32M | 0.45M | 0.50M | 1.03M | 3.10M | 0.60M | 2.40M | 34.00M | 0.40M | 0.80M | 0.80M | 1.40M | 3.50M | 0.20M | 0.30M | | 3.40M | | | 0.90M | 0.80M | 0.50M | 2.10M | 14.50M | | 0.80M | | | | | | 2.70M | 0.30M | 5.40M | | | | 6.40M | | | 4.80M | | | 4.00M | 7.00M | | | | | 2.10M | | 29.10M | | | | | | | |
|
Cash from Financing Activities
|
22.43M | -40.33M | -68.03M | -11.21M | -25.50M | -24.96M | -9.02M | | 26.25M | -31.26M | 4.14M | -61.44M | 51.70M | -42.60M | -2.90M | 1,177.20M | 4.40M | -75.80M | -45.60M | 4.20M | 15.00M | -48.30M | -40.00M | | -47.80M | | | -114.00M | 52.50M | -73.80M | 237.80M | -296.00M | -23.80M | -21.90M | -41.70M | -10.60M | -159.10M | -17.60M | -20.70M | -207.10M | 77.50M | -66.50M | 8.40M | -144.00M | 379.30M | -184.20M | -179.70M | | -4.90M | | | 153.90M | 86.00M | 77.10M | 239.40M | -295.40M | 8.70M | -74.50M | -25.70M | -154.80M | -66.90M | -50.70M | -121.00M | -60.60M | 46.60M | -11.30M | -33.60M |
|
Dividends Paid - Common
|
-5.37M | -10.73M | -16.11M | -37.61M | 5.42M | 5.38M | 5.32M | | 5.33M | 5.86M | 5.82M | 5.68M | 6.00M | 5.80M | 5.80M | 6.00M | 5.90M | 5.90M | 5.90M | 6.00M | 6.30M | 5.70M | 6.00M | | 6.10M | | | 6.40M | 6.00M | 5.80M | 5.90M | 5.80M | 5.80M | 5.80M | 5.80M | 5.60M | 5.80M | 7.60M | 7.60M | 7.60M | 7.90M | 8.90M | 8.60M | 8.20M | 9.00M | 8.00M | 8.40M | | 8.50M | | | 8.10M | 8.40M | 8.40M | 7.90M | 8.10M | 8.40M | 8.00M | 8.10M | 8.10M | 8.10M | 8.10M | 8.20M | 8.10M | 8.50M | 8.20M | 8.30M |
|
Exchange Rate Effect
|
-2.27M | 4.02M | 1.51M | 0.61M | -3.78M | -0.41M | 1.68M | | 2.64M | 0.75M | -0.58M | -7.11M | -0.70M | 0.30M | 2.50M | 0.40M | -1.40M | -0.40M | -0.40M | 0.20M | 0.40M | 0.30M | -0.50M | | -4.60M | | | -8.10M | 1.00M | 1.10M | -0.50M | -4.30M | 0.70M | 3.40M | 1.50M | 1.90M | 0.60M | -7.70M | 0.40M | -2.00M | 0.30M | 0.60M | -0.80M | 0.90M | -1.40M | 0.10M | 2.20M | | -1.30M | | | -5.40M | -1.80M | -4.50M | 0.50M | -3.20M | -0.30M | -2.20M | | 4.50M | 3.80M | -1.90M | -0.50M | -1.60M | -0.50M | 5.20M | -5.50M |
|
Change in Cash
|
-32.67M | -10.33M | -10.96M | 81.90M | -75.50M | 25.18M | -14.81M | | -58.85M | 26.93M | -20.58M | 42.10M | -16.70M | 33.30M | -12.30M | 27.10M | -89.40M | 89.00M | -23.20M | 66.40M | -47.40M | 65.60M | -0.90M | | -102.50M | | | -47.00M | -35.90M | 63.50M | 309.20M | -161.10M | -65.70M | 108.70M | -70.10M | 138.30M | -223.90M | 97.80M | -126.80M | -85.00M | -62.50M | 35.90M | 8.70M | 55.40M | 292.00M | -50.00M | -80.60M | | 17.40M | | | -347.10M | -12.10M | -0.30M | -12.90M | -0.90M | -14.90M | 59.50M | -15.40M | 19.90M | -14.90M | -21.40M | -8.10M | 11.90M | -45.60M | 34.50M | -7.10M |
|
Free Cash Flow
|
-38.58M | 88.36M | 36.57M | 116.65M | -45.70M | 50.93M | -6.93M | | -87.10M | 58.20M | -23.68M | 111.98M | -67.10M | 77.90M | -10.50M | 76.40M | -94.60M | 167.40M | 23.40M | 64.40M | -61.70M | 114.80M | 40.20M | | -49.40M | | | 75.80M | -88.80M | 133.40M | 64.20M | 132.20M | -41.90M | 129.70M | -67.00M | 149.50M | -64.70M | 121.50M | -106.10M | 125.10M | -140.20M | 125.80M | 1.70M | 200.90M | -80.20M | 112.60M | 97.10M | | 24.10M | | | -60.30M | -100.00M | -164.00M | -249.70M | 298.30M | -105.10M | 136.80M | -43.20M | 118.70M | -42.30M | 23.70M | 104.10M | 74.40M | -91.40M | 41.20M | 30.10M |
|
Net Cash Flow
|
-30.40M | 29.13M | -56.17M | 81.29M | -71.71M | 25.59M | -16.49M | | -61.49M | 26.17M | -19.99M | 49.21M | -16.00M | 33.00M | -14.80M | 26.70M | -88.00M | 89.40M | -22.80M | 66.20M | -47.80M | 65.30M | -0.40M | | -97.90M | | | -38.90M | -36.90M | 62.40M | 309.70M | -156.80M | -66.40M | 105.30M | -71.60M | 136.40M | -224.50M | 105.50M | -127.20M | -83.00M | -62.80M | 35.30M | 9.50M | 54.50M | 293.40M | -50.10M | -82.80M | | 18.70M | | | -341.70M | -10.30M | 4.20M | -13.40M | 2.30M | -14.60M | 61.70M | -15.40M | 15.40M | -18.70M | -19.50M | -7.60M | 13.50M | -45.10M | 29.30M | -1.60M |