|
Net Income
|
-2.60M | 0.40M | -27.52M | -5.52M | -17.00M | -4.10M | 0.30M | -3.20M | -5.70M | -14.70M | 0.10M | -0.50M | -1.20M | 6.10M | 5.10M | -1.30M | 1.00M | 2.40M | 7.40M | -1.90M | -11.90M | -11.90M | -27.70M | -10.60M | -20.90M | -6.10M | -41.60M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | 26.50M | 26.20M | 24.00M | 26.80M | 26.30M | 23.60M | 22.10M | 23.60M | 23.60M |
|
Share-based Compensation
|
| | | | 3.10M | | 3.20M | 0.40M | 0.30M | 0.20M | 0.40M | 0.30M | 0.30M | 0.80M | 0.80M | 0.80M | 0.80M | 1.10M | 1.40M | 1.00M | 1.30M | 1.30M | 1.30M | 0.90M | 1.10M | 0.90M | 1.10M |
|
Deferred Taxes
|
| | | | -1.10M | -0.40M | -1.90M | -3.20M | 0.50M | | | 3.10M | | | | | -0.10M | | | -2.70M | | | 12.00M | -13.80M | -2.10M | 1.20M | 28.90M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.39M | 0.39M | 0.07M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 28.30M | -0.40M | | | 0.69M | 0.69M | 0.20M | 0.11M | 0.11M | | 0.70M | -0.60M | 0.30M | 0.60M | -0.50M | 2.00M | 2.50M | 1.70M | 0.90M | 0.60M | 23.70M | -21.50M | 0.20M | 3.40M | 13.40M |
|
Asset Writedowns and Impairment
|
0.50M | 0.40M | 0.40M | 0.50M | 0.50M | 1.60M | 0.70M | 1.50M | 0.60M | 1.70M | 1.10M | 0.80M | 1.20M | 1.20M | 1.60M | 1.00M | 1.50M | 1.90M | 1.70M | 2.10M | 1.70M | 1.80M | 1.70M | 0.50M | 1.60M | 0.90M | 0.40M |
|
Cash from Operations
|
3.40M | -11.10M | 3.70M | -1.50M | -57.10M | 3.00M | 9.30M | 9.80M | 0.60M | 9.60M | -4.10M | 0.50M | -6.70M | 10.10M | 14.90M | 0.20M | -20.10M | -13.70M | 10.70M | 81.50M | -13.50M | -10.70M | 46.30M | 34.90M | -17.50M | 14.10M | 2.50M |
|
Amortization of Deferred Charges
|
0.20M | 0.20M | 0.40M | 0.20M | 0.30M | 0.30M | 0.60M | 0.60M | 0.50M | 0.30M | 0.50M | 0.70M | 0.30M | 0.40M | 0.60M | 0.50M | 0.30M | 0.50M | 0.60M | 0.60M | 0.40M | 0.70M | 1.50M | 1.60M | 1.00M | 1.30M | 1.40M |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | 26.50M | 26.20M | 24.00M | 26.80M | 26.30M | 23.60M | 22.10M | 23.60M | 23.60M |
|
Change in Receivables
|
20.30M | -12.10M | 6.00M | 9.00M | 3.50M | -6.70M | -3.00M | 7.70M | 5.90M | 12.70M | 14.40M | 7.70M | 7.80M | 22.90M | -5.90M | 9.90M | -1.30M | -0.20M | 34.20M | -16.10M | -8.00M | 14.50M | -33.00M | -16.20M | 9.10M | -2.30M | 11.50M |
|
Change in Inventory
|
16.60M | 20.10M | 16.50M | 19.00M | 33.60M | 46.90M | 22.30M | 33.70M | 33.40M | 52.20M | 28.40M | 40.10M | 82.60M | 49.10M | 69.10M | 71.80M | 114.30M | 86.30M | 46.80M | 38.90M | 66.30M | 43.30M | 42.60M | -6.90M | 41.60M | -20.50M | 39.60M |
|
Change in Account Payables
|
| | 0.22M | 1.28M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
13.40M | -5.10M | -3.20M | 13.70M | -2.10M | 5.50M | 12.50M | -0.10M | -3.80M | 23.00M | -2.00M | 13.00M | 0.20M | 16.50M | 13.80M | -3.80M | -6.50M | -21.20M | 20.80M | 14.20M | -0.20M | -14.30M | 0.90M | -13.30M | 15.40M | | |
|
Change in Taxes
|
| | 0.12M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
2.80M | -1.20M | -0.30M | 0.70M | 0.40M | 0.80M | 4.30M | -0.20M | -0.50M | 8.70M | -0.10M | 2.60M | -1.70M | 9.00M | -3.00M | -0.20M | 5.20M | 2.40M | -2.10M | -6.00M | -5.00M | | | -1.10M | 3.10M | 8.50M | 2.50M |
|
Capital Expenditures
|
0.50M | 0.70M | 0.90M | 0.60M | 1.20M | 1.00M | 1.80M | 0.40M | 1.50M | 1.80M | 3.70M | 1.10M | 1.80M | 2.40M | 2.70M | 5.90M | 3.10M | 3.00M | 2.50M | 3.80M | 4.40M | 2.80M | 4.20M | 4.00M | 1.70M | 2.20M | 4.20M |
|
Sales of Property, Plant and Equipment
|
| | | | 0.10M | | 0.90M | 0.40M | 0.70M | 0.40M | 0.30M | 0.90M | 0.10M | 0.20M | 0.40M | 0.50M | | | 0.10M | -0.30M | 0.10M | 1.80M | 0.40M | 3.00M | 0.20M | 0.10M | 0.10M |
|
Acquisitions
|
| | -0.10M | | 91.70M | 6.30M | 30.80M | 51.20M | 1.90M | 0.70M | 1.30M | 59.50M | 1.20M | 0.30M | 38.90M | 46.30M | 1.70M | -0.30M | 0.20M | 44.00M | | | | | 2.90M | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M |
|
Cash from Investing Activities
|
-6.90M | -74.00M | -4.70M | -2.20M | -118.30M | -5.10M | -42.90M | -61.60M | -9.80M | -19.00M | -13.10M | -71.50M | -18.60M | -18.80M | -48.30M | -69.40M | -18.90M | -21.70M | -16.30M | -60.50M | -16.50M | -17.70M | -13.80M | -8.20M | -14.30M | 5.90M | -10.90M |
|
Other financing activities
|
| | -0.45M | | 2.70M | | 3.20M | 0.40M | 0.30M | 0.20M | 0.40M | 0.20M | 0.30M | 0.80M | 0.80M | 3.90M | 2.40M | 1.10M | 1.40M | 3.10M | -5.50M | -3.60M | 6.00M | 5.00M | -0.80M | 0.40M | -0.70M |
|
Cash from Financing Activities
|
2.60M | 84.50M | 3.10M | 1.60M | 211.80M | -27.90M | 27.30M | 52.90M | 8.60M | 10.60M | 16.60M | 48.00M | 24.60M | 7.60M | 35.10M | 69.60M | 37.90M | 36.20M | 4.10M | 9.10M | 4.60M | 27.50M | -22.40M | -27.60M | 29.50M | -18.10M | 9.30M |
|
Dividends Paid - Common
|
| | | | | | | | | | 0.70M | 0.80M | 0.80M | 0.70M | 0.70M | 0.80M | 0.80M | 0.70M | 0.70M | 0.80M | 0.80M | 0.70M | 0.70M | 0.80M | 0.80M | 0.70M | 0.70M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | 0.20M | 0.10M | -0.20M | 0.60M | | | | | -0.30M | | | |
|
Change in Cash
|
-0.90M | -0.60M | 2.10M | -2.10M | 36.40M | -30.00M | -6.30M | 1.10M | -0.60M | 1.20M | -0.60M | 1.10M | -0.70M | -1.10M | 1.60M | 0.60M | -1.00M | 0.60M | -0.90M | 29.60M | -25.40M | -1.10M | 10.10M | -1.20M | -2.30M | 2.10M | 0.90M |
|
Free Cash Flow
|
2.90M | -11.80M | 2.80M | -2.10M | -58.30M | 2.00M | 7.50M | 9.40M | -0.90M | 7.80M | -7.80M | -0.60M | -8.50M | 7.70M | 12.20M | -5.70M | -23.20M | -16.70M | 8.20M | 77.70M | -17.90M | -13.50M | 42.10M | 30.90M | -19.20M | 11.90M | -1.70M |
|
Net Cash Flow
|
-0.90M | -0.60M | 2.10M | -2.10M | 36.40M | -30.00M | -6.30M | 1.10M | -0.60M | 1.20M | -0.60M | -23.00M | -0.70M | -1.10M | 1.70M | 0.40M | -1.10M | 0.80M | -1.50M | 30.10M | -25.40M | -0.90M | 10.10M | -0.90M | -2.30M | 1.90M | 0.90M |