|
Net Income
|
-0.15M | -0.61M | -2.09M | -2.62M | -0.09M | 0.62M | 0.75M | -0.78M | -2.24M | -0.96M | -1.70M | -3.69M | -12.36M | -5.89M | -1.92M | 20.85M | -7.93M | -1.16M | -5.15M | 23.10M | -16.27M | -7.96M | -4.04M | -25.00M | -0.90M | -15.54M | -7.64M | -49.30M | -27.61M | -11.87M | -6.45M | -30.96M | -3.00M | 2.93M | -3.09M | -32.43M | -6.84M | 10.08M | 56.64M |
|
Depreciation and Depletion
|
| | 0.04M | 0.78M | 1.14M | 1.67M | 2.31M | 3.03M | 3.42M | 3.78M | 4.38M | 5.14M | 6.96M | 6.49M | 6.81M | 70.66M | 7.84M | 7.89M | 7.97M | 67.30M | 24.19M | 24.66M | 24.77M | 35.41M | 34.42M | 34.33M | 35.33M | 37.18M | 35.90M | 37.14M | 36.93M | 37.62M | 37.13M | 36.87M | 37.61M | 39.73M | 36.58M | 37.28M | 39.64M |
|
Share-based Compensation
|
0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.06M | 0.03M | 0.03M | 0.04M | 0.07M | 0.04M | 0.04M | 0.05M | 0.07M | 2.58M | 0.04M | 0.06M | 0.07M | -1.36M | 0.03M | 0.01M | 0.01M | 9.61M | 0.78M | 1.00M | 0.88M | 1.25M | 1.07M | 1.58M | 1.58M | 1.23M | 1.94M | 3.27M | 2.63M | 2.04M | 2.55M | 3.19M | 3.43M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M |
|
Gains from Investment Securities
|
| | | | | | | | | | | 48.00M | 0.60M | | | 1.04M | | | | 0.96M | 0.33M | -1.18M | | 1.50M | 0.20M | | 4.24M | 0.42M | 6.00M | 6.00M | | 0.59M | | 0.07M | | 0.57M | 1.89M | 0.51M | |
|
Asset Writedowns and Impairment
|
| | | | 0.01M | 0.06M | 0.03M | -0.01M | 0.35M | -0.20M | 0.04M | 1.09M | 0.66M | 0.13M | | | | | 3.06M | 8.01M | | 3.33M | | | | 17.34M | 21.85M | 15.39M | | | 12.51M | 1.39M | | | | 45.76M | 21.71M | 12.66M | 3.77M |
|
Cash from Operations
|
| -0.71M | -1.68M | -1.23M | 1.39M | 3.58M | 3.88M | 3.56M | 4.69M | 5.00M | 5.98M | -0.25M | 6.22M | 10.88M | 13.33M | 87.02M | 9.79M | 9.25M | 10.90M | 189.21M | -5.25M | 8.83M | -5.07M | 19.41M | 22.36M | 33.78M | 57.30M | 34.33M | 23.86M | 19.78M | 29.12M | 25.77M | -5.95M | 59.40M | 63.13M | 59.51M | 60.62M | 71.47M | 107.19M |
|
Amortization of Deferred Charges
|
| | 0.03M | 0.08M | 0.08M | 0.08M | 0.09M | 0.16M | 0.21M | 0.18M | 0.23M | 0.40M | 0.63M | 0.70M | 0.54M | 27.87M | 0.69M | 0.70M | 0.69M | 28.70M | 5.96M | 5.67M | 5.69M | 6.88M | 6.17M | 6.01M | 9.14M | 11.33M | 20.37M | 12.28M | 13.93M | 8.12M | 11.80M | 10.85M | 9.65M | 10.15M | 9.82M | 9.40M | 9.54M |
|
Depreciation & Amortization (CF)
|
| | 0.06M | 1.19M | 1.71M | 2.47M | 3.44M | 6.02M | 7.20M | 7.85M | 9.01M | 8.61M | 16.08M | 9.93M | 9.55M | 75.85M | 12.53M | 12.72M | 12.67M | 60.94M | 25.72M | 26.36M | 26.33M | 54.78M | 42.31M | 39.98M | 40.42M | 45.24M | 44.67M | 44.70M | 49.27M | 43.96M | 42.77M | 45.26M | 44.25M | 46.91M | 41.11M | 41.94M | 49.18M |
|
Change in Receivables
|
| 0.02M | 0.06M | 0.20M | -0.05M | 0.15M | 0.26M | 1.80M | 1.81M | 0.94M | 3.12M | 1.55M | 1.33M | -1.94M | -3.25M | 26.29M | -0.85M | -0.43M | -0.06M | -18.97M | -3.20M | 6.04M | -8.36M | 1.84M | 8.30M | 6.17M | -6.42M | -3.59M | 7.12M | 2.71M | 10.17M | 14.73M | 32.12M | -11.28M | 1.18M | 1.73M | 10.04M | 3.54M | -17.74M |
|
Change in Account Payables
|
0.31M | -0.29M | 0.02M | 0.09M | 0.04M | 0.09M | 0.05M | 0.07M | 0.02M | 0.04M | 0.16M | 0.12M | 0.04M | 0.07M | 0.03M | -0.02M | 0.04M | 0.01M | -0.01M | 5.13M | -5.16M | 0.00M | -1.92M | -0.07M | -0.18M | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.04M | 0.09M | 0.32M | 0.32M | 0.43M | 0.53M | 0.43M | 1.04M | 1.38M | 0.01M | 2.79M | -5.20M | 1.11M | 1.35M | 3.56M | 12.08M | 1.55M | 0.53M | 1.36M | 26.85M | -10.89M | 2.21M | -18.61M | -5.28M | -7.88M | 2.65M | 14.64M | 4.65M | 1.79M | -6.45M | 17.04M | 3.05M | -1.87M | 0.21M | 9.73M | -8.73M | 13.00M | 3.74M | 10.84M |
|
Other Working Capital Changes
|
0.23M | -0.07M | -0.05M | -0.09M | 0.42M | -0.10M | -0.02M | 0.60M | 0.10M | 0.02M | 0.31M | -0.10M | 0.41M | -1.05M | 0.39M | -21.86M | 0.64M | 0.78M | 0.23M | -25.44M | 4.44M | -2.57M | 2.97M | -21.64M | 1.43M | 3.85M | 2.41M | -32.39M | 3.49M | 0.96M | 2.37M | -43.43M | 9.74M | 4.02M | -1.80M | -45.22M | 5.48M | -0.47M | 0.89M |
|
Capital Expenditures
|
| 5.40M | 50.22M | 77.48M | 74.71M | 124.45M | 16.57M | 113.19M | 23.19M | 42.31M | 182.92M | 106.65M | 18.65M | 48.10M | 87.17M | -61.09M | 65.53M | 2.40M | 0.10M | 60.27M | 78.54M | 0.00M | 1.31M | 0.26M | 20.86M | 54.27M | | -1.90M | 21.50M | 30.57M | 22.31M | 25.41M | 19.89M | 26.54M | 15.83M | 29.68M | 21.18M | 60.70M | 258.51M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 12.53M | 1.25M | 0.15M | 3.10M | | 14.07M | -0.07M | 11.62M | 22.68M | 6.90M | 80.55M | 80.42M | 16.67M | 14.52M | -0.00M | 0.01M | 126.74M | 9.57M | 26.85M | 10.15M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | 17.85M | | | 13.71M | -13.71M | 0.34M | | | -0.34M | | | | | | | |
|
Divestments
|
| | | | | | | | | | | 0.29M | 0.35M | 0.23M | 0.44M | 0.28M | | | | 0.36M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.08M | 8.38M | 10.90M | 4.40M | 6.33M | 2.98M | 3.65M | 3.00M |
|
Cash from Investing Activities
|
| -5.55M | -51.08M | -76.69M | -75.55M | -123.47M | -23.08M | -108.59M | -25.49M | -52.44M | -179.82M | -153.79M | -21.02M | -47.02M | -87.49M | 52.42M | -68.30M | -4.25M | -2.21M | -73.18M | -106.84M | -17.32M | -13.41M | -1.07M | -27.37M | -70.00M | -25.18M | 3.96M | -33.32M | 43.01M | 11.01M | -11.30M | -5.22M | -60.31M | -30.41M | 87.21M | -32.78M | -62.09M | -278.46M |
|
Other financing activities
|
| 0.52M | 1.37M | 2.30M | 3.01M | 5.69M | 4.98M | 4.40M | 4.12M | 4.99M | 4.91M | 5.79M | 14.04M | 1.75M | 1.67M | -4.51M | 1.66M | 1.62M | 1.60M | 0.01M | 0.80M | 0.03M | 1.62M | 1.40M | 4.80M | 0.82M | 0.21M | 1.72M | 1.05M | 0.85M | 1.51M | 1.89M | 47.53M | 1.94M | 20.44M | 2.81M | 0.59M | 1.72M | 0.24M |
|
Cash from Financing Activities
|
| 15.11M | 46.29M | 77.58M | 73.98M | 121.09M | 20.36M | 107.72M | 22.87M | 65.22M | 177.91M | 137.61M | 45.47M | 9.41M | 78.50M | -130.69M | 63.52M | -4.58M | -6.58M | -61.18M | 89.61M | -3.13M | 51.80M | -44.16M | -1.31M | 21.23M | -11.96M | -50.89M | -14.30M | -57.27M | -51.60M | -5.88M | 44.96M | -26.03M | -13.70M | -139.98M | -23.78M | 33.12M | 185.69M |
|
Dividends Paid - Common
|
| 0.01M | 0.14M | 0.40M | 0.76M | 1.32M | 1.93M | 2.39M | 2.80M | 3.28M | 3.76M | 4.16M | 4.71M | 5.33M | 5.41M | 102.39M | 5.56M | 4.48M | 3.89M | 24.95M | 0.17M | 3.19M | 9.77M | 26.28M | 26.35M | 26.41M | 26.44M | 26.50M | 26.49M | 16.65M | 16.62M | 16.60M | 33.08M | 33.07M | 38.38M | 39.52M | 39.97M | 41.35M | 42.96M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | 0.01M | -0.03M | -0.07M | 0.02M | -0.00M | -0.01M | -0.05M | 0.21M | 0.08M | 0.01M | -0.13M | 0.05M | -0.04M | 0.01M | 0.04M | -0.10M | 0.09M | 0.03M | -0.05M |
|
Change in Cash
|
| 8.85M | -6.48M | -0.34M | -0.18M | 1.20M | 1.15M | 2.69M | 2.07M | 17.78M | 4.07M | -16.43M | 30.68M | -26.74M | 4.34M | 8.75M | 5.02M | 0.43M | 2.10M | 54.85M | -22.49M | -11.62M | 33.31M | -25.83M | -6.31M | -14.99M | 20.17M | -12.61M | -23.76M | 5.51M | -11.46M | 8.58M | 33.78M | -26.94M | 19.03M | 6.73M | 4.06M | 42.51M | 14.42M |
|
Free Cash Flow
|
| -6.11M | -51.90M | -78.71M | -73.32M | -120.87M | -12.70M | -109.64M | -18.50M | -37.31M | -176.93M | -106.90M | -12.43M | -37.22M | -73.84M | 148.11M | -55.74M | 6.85M | 10.80M | 128.94M | -83.80M | 8.83M | -6.38M | 19.15M | 1.50M | -20.49M | 57.30M | 36.22M | 2.36M | -10.79M | 6.81M | 0.36M | -25.84M | 32.86M | 47.30M | 29.82M | 39.44M | 10.77M | -151.33M |
|
Net Cash Flow
|
| 8.85M | -6.48M | -0.34M | -0.18M | 1.20M | 1.15M | 2.69M | 2.07M | 17.78M | 4.07M | -16.43M | 30.68M | -26.74M | 4.34M | 8.75M | 5.02M | 0.43M | 2.10M | 54.85M | -22.49M | -11.62M | 33.31M | -25.83M | -6.31M | -14.99M | 20.17M | -12.61M | -23.76M | 5.51M | -11.46M | 8.58M | 33.78M | -26.94M | 19.03M | 6.73M | 4.06M | 42.51M | 14.42M |