|
Net Income
|
-15.36M | -5.33M | -88.67M | -21.37M | -7.35M | -0.58M | -3.12M | -12.79M | 5.45M | 12.27M | 1.40M | -18.16M | 11.84M | 6.52M | -7.93M | -13.39M | 4.88M | 13.98M | 10.35M | -5.19M | 17.21M | 19.62M | 14.54M | 0.74M | 19.97M | 19.15M | 4.99M | -6.10M | 10.23M | 12.94M | 1.58M | -7.41M | 15.78M | 14.79M | 36.57M | 9.95M | 1.23M | 40.78M | 15.30M | 4.89M | 24.38M | 16.27M | -5.55M | 1.90M | 15.88M | 29.40M | 23.91M | 23.36M | 60.98M | 63.69M | 54.80M | 1.56M | 0.92M | 0.23M | 0.85M | 52.44M | 0.84M | -0.01M | | 0.60M | | | | 3.13M | 25.81M | 39.27M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.26M | 24.07M | 25.09M | 25.11M | 25.35M | 26.06M | 26.90M | 25.81M | 25.41M | 26.31M | 28.25M | 28.13M | 28.03M | 28.11M | 29.05M | 29.19M | 29.39M | 29.32M | 29.40M | 30.75M | 31.59M | 32.10M | 31.48M | 31.95M | 32.19M | 32.62M | 33.91M | 34.19M | 33.62M | 33.08M | 33.41M | 36.16M | 36.76M | 37.73M | 41.20M |
|
Share-based Compensation
|
| 1.60M | 1.38M | 1.31M | 0.84M | 2.03M | 1.50M | 1.45M | 2.25M | 1.42M | 1.33M | 1.44M | 1.90M | 1.37M | 1.36M | 1.30M | 1.18M | 1.09M | 1.92M | 1.57M | 2.10M | 1.69M | 1.64M | 1.65M | 2.59M | 2.11M | 1.69M | 1.71M | 2.49M | 1.95M | 1.44M | 1.73M | 1.87M | 1.47M | 1.89M | 1.87M | 1.67M | 2.64M | 2.23M | 2.06M | 2.80M | 2.41M | 2.25M | 2.18M | 2.89M | 2.88M | 2.52M | 2.35M | 3.32M | 2.89M | 2.86M | 2.76M | 3.88M | 3.17M | 2.96M | 2.23M | 3.35M | 3.00M | 2.85M | 2.89M | 3.43M | 2.72M | 2.31M | 2.38M | 3.78M | 2.74M |
|
Deferred Taxes
|
-7.28M | -1.26M | -4.87M | -4.97M | -3.23M | 1.48M | -4.74M | -6.61M | 0.04M | -0.23M | 9.86M | -4.30M | -4.22M | 4.72M | -6.56M | -8.76M | 3.00M | -0.01M | -4.60M | -3.49M | 1.14M | -5.05M | 12.10M | 1.51M | -4.07M | -5.30M | 24.30M | 5.21M | 8.32M | 0.66M | -4.68M | -4.20M | 6.88M | 3.16M | -16.06M | -2.75M | -8.07M | 14.52M | -1.82M | -0.58M | 5.71M | 8.97M | -8.69M | -2.81M | -2.35M | 8.00M | 4.88M | -5.00M | -2.61M | -0.98M | 1.00M | -1.42M | -4.95M | 10.12M | -9.99M | -9.81M | 1.59M | -2.65M | 5.31M | -12.55M | 1.09M | 22.00M | 11.89M | 0.76M | -0.95M | 37.30M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.08M | 1.13M | -0.01M | | 0.81M | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.16M | 0.16M | | 0.05M | 0.21M | 0.26M | 0.26M | 0.02M | 0.13M | | | 0.01M | 0.21M | 0.22M | 0.25M | 0.02M | 0.08M | 0.30M | 0.30M | 0.02M | 0.24M | 0.26M | 0.24M | 0.03M | 0.37M | 0.42M | 0.44M | 0.00M | 0.05M | 0.05M | 0.25M | 750.00 | 0.14M | 0.16M | 0.17M | | | | 0.32M | | | | 0.44M | | | | 0.60M | | | | 0.38M | | | | 0.57M | | | |
|
Gains from Investment Securities
|
| 0.25M | -4.83M | 0.30M | -0.23M | 0.07M | -3.74M | 0.10M | 0.78M | 1.06M | 0.43M | 0.28M | 0.23M | 0.07M | -2.28M | 0.21M | 0.18M | 0.10M | -0.33M | 0.21M | 0.04M | 0.35M | 2.77M | 0.31M | 0.74M | 0.64M | 1.90M | 0.31M | 2.17M | 0.10M | 0.75M | 0.61M | 2.08M | 0.39M | 0.19M | 0.22M | -0.06M | 0.02M | 1.95M | 18.14M | 4.91M | 3.76M | 5.95M | 10.37M | 13.36M | 36.81M | 7.28M | 1.96M | 7.81M | 0.84M | 4.07M | 25.47M | 4.74M | 48.11M | 8.97M | 30.58M | 12.79M | 5.67M | 13.39M | 7.32M | 18.68M | -106.74M | -9.51M | 32.91M | 9.07M | 5.33M |
|
Asset Writedowns and Impairment
|
| 0.52M | 0.15M | 0.24M | 0.06M | 0.15M | 0.41M | 0.30M | 0.82M | 0.98M | 0.29M | 0.28M | 0.45M | 0.58M | 0.21M | 0.97M | 0.34M | 0.35M | 0.41M | 0.08M | 0.95M | 0.61M | 0.29M | 0.31M | 0.32M | 0.31M | 0.06M | 0.08M | 0.34M | 0.37M | 5.46M | 0.44M | 0.61M | -0.35M | 3.38M | 0.45M | 0.62M | 0.87M | 0.40M | 0.11M | 0.51M | 0.21M | 25.68M | 1.38M | -0.38M | 1.17M | 2.16M | -0.10M | -0.24M | 0.28M | 1.52M | 1.63M | 1.96M | 1.48M | 1.89M | 1.43M | 0.83M | 30.20M | -0.04M | 1.05M | 0.19M | 0.79M | 2.80M | 1.13M | 0.27M | 0.98M |
|
Non-cash Items
|
| | | | | | | | 600.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 21.75M | -12.07M | -5.67M | 24.90M | 2.65M | 4.41M | -6.35M | 39.49M | 39.15M | 28.57M | 4.88M | 9.29M | 33.94M | 36.43M | -0.21M | 28.15M | 38.32M | 27.25M | 6.21M | 51.43M | 60.56M | 25.57M | 10.93M | 63.73M | 44.91M | 29.56M | 12.34M | 41.42M | 35.58M | 22.60M | 1.76M | 49.56M | 45.05M | 55.54M | 31.77M | 87.79M | 54.02M | 81.77M | -3.37M | 83.84M | 57.54M | 32.35M | 23.13M | 58.94M | 69.20M | 54.72M | 22.53M | 123.37M | 92.44M | 85.17M | -11.25M | 195.88M | 165.83M | 120.37M | 20.66M | 83.09M | 91.00M | 127.41M | 6.47M | 133.74M | 88.85M | 56.80M | -22.32M | 108.43M | 98.18M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.00M | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 1.02M | 1.04M | 1.04M | 1.10M | 1.00M | 1.04M | 1.04M | 1.10M | 1.10M | 1.11M | 1.15M | 1.10M | 0.90M | 0.92M | 0.99M | 1.00M | 1.10M | 1.18M | 1.14M | 1.14M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.13M | 1.12M | 1.12M | 1.00M | 0.98M | 0.98M | 0.98M | 1.07M | 0.97M | 0.96M | 0.95M | 2.48M | 3.23M | 3.23M | 3.23M | 17.77M | 3.20M | 3.19M | 3.23M | 23.84M | 8.62M | 8.35M | 8.18M | 9.29M | 8.48M | 7.85M | 9.20M |
|
Amortization of Deferred Charges
|
| 0.07M | 1.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.05M | 0.05M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 18.43M | 18.88M | 18.48M | 17.62M | 17.68M | 17.79M | 17.92M | 18.05M | 18.23M | 19.54M | 19.32M | 20.65M | 22.80M | 22.72M | 22.15M | 21.76M | 20.52M | 19.78M | 19.41M | 20.13M | 21.07M | 21.26M | 21.08M | 21.55M | 22.51M | 23.90M | 24.16M | 24.75M | 24.72M | 25.18M | 24.26M | 24.07M | 25.09M | 25.11M | 25.35M | 26.06M | 26.90M | 25.81M | 25.41M | 26.31M | 28.25M | 28.13M | 28.03M | 28.11M | 29.05M | 29.19M | 29.39M | 29.32M | 29.40M | 30.75M | 31.59M | 32.10M | 31.48M | 31.95M | 32.19M | 32.62M | 33.91M | 34.19M | 33.62M | 33.08M | 33.41M | 36.16M | 36.76M | 37.73M | 41.20M |
|
Change in Receivables
|
| 5.97M | -9.85M | 1.06M | 19.79M | 10.74M | 0.62M | 16.17M | 9.58M | -5.51M | -14.18M | 0.86M | 20.03M | 8.07M | -29.46M | 9.89M | 16.73M | 9.90M | -12.31M | 19.27M | 15.62M | 6.29M | -14.29M | 0.90M | 15.66M | -1.68M | -17.19M | -9.57M | 11.86M | 15.17M | 6.34M | -3.35M | 24.44M | 14.50M | -16.00M | 10.26M | 21.02M | 16.01M | -23.73M | -3.93M | 2.15M | -2.44M | -9.50M | -3.87M | -5.75M | 48.53M | -0.78M | 22.57M | 15.18M | 66.14M | 18.90M | 103.68M | -16.59M | -32.20M | -44.54M | -43.98M | -39.56M | 40.06M | 2.29M | -35.06M | -3.64M | -5.64M | -1.16M | 9.62M | -13.48M | 6.80M |
|
Change in Accured Expenses
|
| 4.96M | -8.83M | 9.83M | 4.67M | -4.18M | -4.85M | 12.55M | 16.80M | -6.52M | -4.14M | 7.37M | -2.63M | 3.20M | -4.33M | 11.12M | 7.03M | 3.68M | -13.27M | 17.07M | 12.95M | 19.09M | -16.64M | -11.76M | 20.07M | 0.69M | -19.05M | -6.71M | -1.05M | -0.06M | -3.52M | -9.15M | 18.16M | 8.91M | -7.52M | 3.51M | 37.40M | 10.39M | 0.71M | -31.31M | 25.00M | -5.85M | -15.46M | -15.55M | 0.72M | 51.90M | 3.61M | -1.44M | 43.22M | 59.79M | 4.49M | -3.30M | 20.77M | 14.51M | -3.35M | -79.98M | 11.18M | 27.94M | 30.60M | -70.55M | 32.20M | 9.34M | 7.97M | -49.54M | 10.06M | 24.14M |
|
Change in Taxes
|
| | | | | | | | | 6.04M | -9.23M | 1.79M | -1.27M | 0.42M | 1.69M | -1.55M | 1.71M | 6.71M | 1.60M | -3.61M | 5.84M | 7.75M | -21.95M | -2.43M | 14.73M | 1.99M | -23.21M | -10.21M | 5.95M | 6.84M | 3.65M | -1.21M | 1.66M | 4.72M | -7.32M | 1.94M | 6.09M | -2.35M | 6.49M | -4.31M | 1.27M | -4.84M | -0.84M | 2.95M | 5.46M | -5.35M | -4.78M | 6.38M | 5.90M | -4.10M | 4.96M | -3.02M | 7.23M | -15.28M | 6.03M | 6.22M | -42.19M | 13.92M | 11.39M | -8.30M | -0.50M | 5.94M | -12.09M | -0.25M | 9.38M | -26.45M |
|
Other Working Capital Changes
|
| -1.40M | 1.53M | 1.57M | -2.97M | -0.33M | 3.29M | 1.84M | -2.68M | -1.63M | 3.58M | 1.62M | -2.98M | -1.58M | 1.98M | 2.04M | -3.44M | -0.37M | 3.44M | 3.16M | -1.68M | -2.96M | 3.37M | 1.69M | -3.38M | -0.66M | 1.26M | 4.00M | -0.71M | 0.37M | 0.70M | 5.17M | -2.07M | 2.83M | -1.70M | -2.73M | 0.34M | 7.22M | -0.48M | 5.76M | -2.44M | 0.91M | 0.52M | -5.80M | 1.44M | 0.44M | 11.88M | 2.58M | -4.00M | -6.24M | 9.14M | 2.86M | -10.34M | -0.07M | -16.96M | -3.87M | -2.48M | -2.29M | -21.91M | -8.58M | -7.91M | -8.01M | -9.41M | -8.56M | -7.68M | -8.97M |
|
Capital Expenditures
|
| 20.18M | 15.13M | 2.09M | 3.84M | -0.04M | 5.53M | 2.59M | 16.18M | 13.36M | 21.10M | 2.39M | 16.01M | 13.52M | 5.36M | 3.44M | 5.20M | 4.44M | 13.29M | 8.65M | 6.92M | 8.19M | 11.73M | 16.55M | 17.66M | 19.44M | 24.78M | 13.36M | 12.72M | 19.69M | 22.50M | 12.27M | 14.85M | 17.25M | 21.40M | 7.18M | 17.59M | 14.49M | 4.74M | 15.54M | 26.37M | 27.86M | 21.18M | 6.74M | 9.47M | 3.94M | 23.10M | 9.59M | 15.81M | 18.11M | 14.91M | 19.47M | 30.21M | 26.39M | 72.16M | 34.66M | 48.51M | 46.61M | 89.24M | 55.05M | 49.86M | 64.93M | 53.26M | 14.52M | 27.48M | 65.00M |
|
Sales of Property, Plant and Equipment
|
| 0.79M | 1.20M | 1.81M | 0.87M | 0.72M | 2.49M | 0.61M | 2.76M | 2.31M | 1.38M | 1.31M | 1.38M | 2.43M | 1.27M | 0.84M | 0.59M | 0.43M | 0.34M | 0.75M | 0.49M | 1.46M | 2.23M | 0.98M | 1.71M | 1.43M | 2.52M | 2.44M | 3.81M | 1.05M | 1.51M | 1.69M | 1.06M | 0.83M | 0.69M | 1.05M | 1.02M | 0.84M | 1.34M | 1.04M | 2.76M | 0.95M | 8.74M | 4.69M | 2.98M | 1.27M | 4.41M | 10.08M | 0.79M | 0.65M | 2.31M | 5.33M | 3.78M | 4.82M | 5.75M | 1.83M | 1.02M | 3.12M | 1.79M | 1.29M | 1.05M | 3.85M | 9.19M | 3.28M | 2.87M | 26.38M |
|
Acquisitions
|
| | | | | | | | | | | | | | -0.75M | | | | | | | -0.02M | | 5.17M | 0.05M | 0.02M | 24.57M | | | 25.00M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | | | | | | | | | | | | | | | | | | | | | 101.14M | -0.19M | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 32.59M | 37.11M | 42.23M | 15.69M | 41.26M | 20.57M | 2.94M | 11.19M | 22.05M | 28.82M | 3.19M | 6.37M | 15.46M | 35.71M | 2.94M | 2.97M | 15.80M | 11.01M | | | 14.54M | 18.38M | | | 22.38M | 20.48M | 7.84M | 8.57M | 37.61M | 20.14M | 6.12M | 2.94M | 40.91M | 23.86M | 6.25M | 8.40M | 33.23M | 10.82M | 5.00M | 28.33M | 55.40M | 31.68M | 12.21M | 34.52M | 145.84M | 24.17M | 24.42M | 24.75M | 12.01M | 12.01M | 23.59M | 12.25M | 12.32M | 16.17M | 41.87M | 21.83M | 96.88M | 37.55M | 5.63M | 22.87M | 27.37M | 10.71M | 5.24M | | 24.99M |
|
Cash from Investing Activities
|
| -23.05M | 22.36M | 18.60M | 8.76M | 16.56M | 0.76M | -5.94M | -9.76M | -6.24M | -24.24M | -13.84M | -198.68M | -14.13M | 13.39M | -5.50M | -10.68M | -4.66M | -22.03M | -9.79M | -11.09M | -16.71M | -14.01M | -22.83M | -25.82M | -35.80M | -41.20M | -21.50M | -5.51M | -41.67M | -18.50M | -13.12M | -12.73M | -20.49M | -22.13M | -6.46M | -33.59M | -18.26M | -36.64M | -25.95M | -27.69M | -36.90M | -7.70M | -67.15M | 1.35M | 78.34M | -5.08M | 1.07M | -10.59M | -22.61M | -271.07M | -7.40M | -67.45M | -95.55M | -90.69M | 70.96M | -40.50M | 17.48M | -69.64M | -56.99M | -30.09M | -62.37M | -37.83M | -9.13M | -27.76M | -20.57M |
|
Other financing activities
|
| | 0.52M | | | -0.05M | | 0.13M | 0.01M | 0.04M | | 0.04M | 1.54M | -0.10M | -4.24M | | | | 2.83M | 1.03M | -0.97M | | -1.18M | 0.82M | | | 0.59M | -0.16M | -1.76M | -0.08M | 4.33M | -0.25M | 0.52M | 0.68M | 1.88M | 0.04M | 0.04M | 0.00M | 1.93M | 0.01M | 1.17M | 0.02M | 0.73M | 0.06M | 1.01M | 0.92M | 0.08M | 0.17M | 9.60M | 0.84M | 10.45M | 1.37M | 8.27M | 6.10M | 0.49M | 1.59M | 8.43M | 0.03M | 0.26M | 0.75M | 21.89M | 0.03M | 0.07M | 0.01M | 1.92M | 0.06M |
|
Cash from Financing Activities
|
| -2.13M | -29.84M | -3.01M | -2.45M | -0.15M | -2.10M | -3.50M | -1.67M | -10.65M | -0.13M | 6.18M | 104.49M | -2.08M | -30.46M | -9.92M | -3.98M | -14.60M | -7.48M | -6.05M | -6.92M | -13.62M | -13.89M | 20.87M | -11.92M | -9.48M | -15.03M | -21.03M | -18.89M | -15.75M | -20.22M | -20.67M | -17.48M | -18.09M | -21.68M | -21.44M | -19.55M | -17.62M | -32.37M | -22.46M | -12.82M | -18.53M | -6.58M | 194.28M | -6.16M | -286.19M | -13.34M | -26.02M | -51.70M | -24.25M | -145.69M | 6.14M | -65.48M | -41.81M | -26.84M | -46.68M | -58.62M | -44.26M | -47.05M | -38.84M | -60.91M | -91.60M | -41.99M | -21.87M | -39.92M | -71.88M |
|
Dividends Paid - Common
|
| 3.89M | 3.89M | 0.78M | 0.78M | 0.79M | 0.79M | 0.79M | 0.80M | 0.80M | 0.80M | 0.80M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.82M | 0.82M | 0.82M | 1.64M | 1.58M | 1.58M | 1.58M | 2.10M | 2.09M | 2.09M | 2.07M | 2.07M | 2.07M | 2.08M | 2.06M | 2.06M | 2.06M | 2.06M | 2.06M | 2.07M | 2.05M | 2.05M | 2.04M | 2.04M | 2.03M | 2.05M | 2.04M | 2.04M | 2.04M | 2.06M | 2.05M | 1.99M | 1.98M | 2.95M | 2.96M | 2.94M | 2.92M | 2.89M | 2.89M | 2.85M | 2.83M | 2.82M | 2.84M | 2.81M | 2.79M | 2.76M | 2.73M |
|
Change in Cash
|
| -3.43M | -19.55M | 9.91M | 31.21M | 19.05M | 3.07M | -15.79M | 28.05M | 22.27M | 4.20M | -2.78M | -84.90M | 17.72M | 19.36M | -15.63M | 13.48M | 19.06M | -2.26M | -9.63M | 33.42M | 30.23M | -2.34M | 8.98M | 25.99M | -0.37M | -26.68M | -30.18M | 17.02M | -21.84M | -16.11M | -32.03M | 19.35M | 6.46M | 11.74M | 3.88M | 34.66M | 18.13M | 12.75M | -51.79M | 43.33M | 2.11M | 18.07M | 150.26M | 54.12M | -138.65M | 36.31M | -2.41M | 61.08M | 45.59M | -331.59M | -12.51M | 62.95M | 28.47M | 2.84M | 44.95M | -16.03M | 64.22M | 10.72M | -89.37M | 42.73M | -65.13M | -23.02M | -53.32M | 40.75M | 5.73M |
|
Free Cash Flow
|
| 1.56M | -27.20M | -7.77M | 21.06M | 2.68M | -1.11M | -8.94M | 23.31M | 25.79M | 7.47M | 2.49M | -6.72M | 20.41M | 31.07M | -3.65M | 22.95M | 33.88M | 13.96M | -2.44M | 44.52M | 52.37M | 13.84M | -5.61M | 46.08M | 25.47M | 4.78M | -1.02M | 28.70M | 15.89M | 0.10M | -10.51M | 34.72M | 27.79M | 34.14M | 24.60M | 70.20M | 39.53M | 77.03M | -18.91M | 57.48M | 29.68M | 11.17M | 16.39M | 49.47M | 65.26M | 31.62M | 12.95M | 107.56M | 74.33M | 70.27M | -30.72M | 165.66M | 139.44M | 48.22M | -13.99M | 34.58M | 44.39M | 38.17M | -48.58M | 83.88M | 23.92M | 3.53M | -36.84M | 80.95M | 33.18M |
|
Net Cash Flow
|
| -3.43M | -19.55M | 9.91M | 31.21M | 19.05M | 3.07M | -15.79M | 28.05M | 22.27M | 4.20M | -2.78M | -84.90M | 17.72M | 19.36M | -15.63M | 13.48M | 19.06M | -2.26M | -9.63M | 33.42M | 30.23M | -2.34M | 8.98M | 25.99M | -0.37M | -26.68M | -30.18M | 17.02M | -21.84M | -16.11M | -32.03M | 19.35M | 6.46M | 11.74M | 3.88M | 34.66M | 18.13M | 12.75M | -51.79M | 43.33M | 2.11M | 18.07M | 150.26M | 54.12M | -138.65M | 36.31M | -2.41M | 61.08M | 45.59M | -331.59M | -12.51M | 62.95M | 28.47M | 2.84M | 44.95M | -16.03M | 64.22M | 10.72M | -89.37M | 42.73M | -65.13M | -23.02M | -53.32M | 40.75M | 5.73M |