|
Net Income
|
25.04M | 6.06M | 2.27M | 3.98M | 1.32M | 13.22M | 3.38M | 6.56M | 7.94M | 8.92M | 5.78M | 4.03M | 3.09M | 305.20M | 1.91M | 10.40M | 14.32M | 18.91M | 14.38M | 0.39M | | | 0.70M | 10.80M | -1.89M | 11.69M | 3.61M | 11.58M | 10.91M | -20.98M | 47.38M | -2.30M | 10.78M | 20.91M | 5.49M | 0.73M | 2.03M | 4.84M | -5.64M | 2.38M | 8.36M | 6.19M | -17.64M | 4.28M | 3.29M | -4.47M | -46.23M | -2.00M | -1.30M | -1.73M | -39.74M | -7.06M | -0.65M | -3.76M | -37.10M | -7.95M | 11.34M | -39.47M | -45.89M | -11.40M | -9.24M | 3.98M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.16M | 21.80M | 20.11M | 19.74M | 28.88M | 34.04M | 33.29M | 33.82M | 33.31M | 34.72M | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.56M | 0.51M | 1.08M | 0.81M | 0.77M | 0.08M | 1.08M | 0.81M | 0.77M | 0.74M | 0.81M | 1.17M | 0.93M | 1.56M | 1.06M | 1.32M | 1.00M | 0.94M | 1.22M | 1.45M | 1.16M | 1.14M | 1.73M | 1.91M | 1.40M | 1.38M | 1.67M | 2.10M | 1.66M | 1.54M | 1.58M | 2.10M | 1.39M | 1.35M | 1.30M | 2.03M | 1.55M | 1.50M | 1.16M | 1.56M | 1.89M | 1.30M | 1.34M | 2.17M | 1.60M | 1.47M | 1.46M | 2.57M | 1.67M | 1.71M | 1.78M | 2.74M | 1.96M | 2.06M | 1.91M | 2.78M | 1.83M | 1.72M | 1.91M | 2.69M | 1.97M |
|
Deferred Taxes
|
| 0.14M | -2.97M | 0.06M | 0.06M | 0.06M | 17.18M | 0.04M | 0.07M | 0.03M | 3.91M | | | | | | | | | | | | | | | | 3.14M | | | -0.92M | -14.96M | -1.09M | -0.19M | -1.78M | -20.18M | -1.91M | -2.66M | -1.71M | 4.09M | -1.14M | -2.07M | -2.87M | -1.24M | -2.50M | -0.73M | -2.70M | -0.67M | 0.19M | -4.06M | -2.75M | -0.83M | -1.95M | -4.66M | -2.84M | -7.30M | -2.18M | -0.37M | -11.86M | 1.63M | -2.52M | -2.91M | -7.33M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | 17.51M | 15.96M | 6.96M | 2.83M | -6.36M | -2.43M | -0.83M | -1.36M | -0.11M | 0.59M | 0.01M | -0.04M | -0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | 0.03M | | | | 0.04M | | | | 0.05M | | | | 0.06M | | | | 0.07M | | | | 0.09M | | | | 0.10M | | | | 0.09M | | | | 0.09M | | | | 0.09M | | | | 0.10M | | | | 0.11M | | | | 0.12M | | | | 0.14M | | | |
|
Gains from Investment Securities
|
| | 24.92M | | | | | | | | 2.62M | | | | 254.82M | | | | 48.35M | | | | 0.04M | | | | 0.04M | | | | 0.03M | | | 1.00M | 9.49M | 0.10M | 9.90M | 0.28M | 20.13M | | | | 0.03M | | | | 0.03M | 0.34M | 0.60M | 0.22M | 2.42M | 0.25M | 1.95M | 0.56M | 0.13M | 0.75M | 3.87M | 1.12M | 1.56M | 1.05M | 1.11M | 0.86M |
|
Asset Writedowns and Impairment
|
| 7.08M | 6.27M | 3.47M | 0.39M | 1.30M | -0.75M | 3.19M | 3.13M | -5.32M | 2.34M | 0.26M | 0.31M | 0.31M | 0.28M | 0.91M | -0.66M | 1.06M | 0.36M | 0.29M | -0.05M | 0.47M | 0.49M | 0.07M | 11.08M | 0.35M | | 0.85M | 1.05M | 1.14M | 0.95M | 0.80M | 1.45M | 1.95M | 0.94M | 1.28M | 1.45M | 1.06M | 2.02M | 1.26M | 2.14M | 1.05M | 0.56M | 1.12M | 1.18M | 1.00M | 1.55M | 1.91M | 1.24M | 1.82M | 1.72M | 1.38M | 1.08M | 1.55M | 1.00M | 1.32M | 1.53M | 1.35M | 1.74M | 1.85M | 2.28M | 2.36M |
|
Non-cash Items
|
| | | | | | 0.41M | | | | 3.50M | | | | 0.24M | | | | 0.29M | | | | 0.25M | | | | 0.22M | | | | 2.78M | | | | 0.03M | | | | 0.17M | | | | 0.03M | | | | 0.01M | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 39.61M | 2.46M | 20.99M | 22.04M | 41.71M | 47.87M | 21.03M | 58.58M | 57.87M | 50.00M | 24.98M | 10.45M | 49.08M | -215.91M | -9.04M | 24.34M | 40.35M | 27.04M | 35.45M | 45.69M | 31.97M | 26.13M | 28.33M | 22.39M | 41.38M | 19.55M | 32.09M | 33.38M | 56.52M | 23.74M | 22.54M | 23.49M | 51.98M | 17.85M | 18.77M | -0.25M | 38.33M | 31.06M | 15.46M | 24.92M | 31.22M | 14.69M | 5.32M | 22.14M | 20.26M | 32.83M | 11.39M | 39.33M | 28.25M | 23.94M | 16.01M | 44.32M | 29.16M | 22.15M | 23.18M | 35.23M | 39.02M | 30.49M | 35.91M | 23.94M | 37.85M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.30M | 0.03M | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.42M | 0.40M | 0.42M | 3.48M | 3.45M | 3.26M | 3.25M | 3.24M | 3.27M | 3.25M | 3.14M | 3.12M | 3.12M | 1.98M | 1.95M | 1.99M | 1.99M | 1.23M | 1.23M | 1.21M |
|
Amortization of Deferred Charges
|
| 0.37M | 0.41M | 0.39M | 0.48M | 0.55M | 0.54M | 0.55M | 1.20M | 0.32M | 0.32M | 0.32M | 0.31M | 6.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.14M | 0.14M | 0.14M | 0.03M | 0.12M | 0.12M | 0.14M | 0.13M | 0.11M | 0.17M | 0.18M | 0.21M | 0.20M | 0.20M | 0.20M | 0.17M | 0.16M | 0.13M | 0.13M | 0.12M | 0.13M | 0.13M | 0.14M | 0.14M | 0.17M | 0.17M | 0.43M | 0.51M | 0.50M | 0.50M | 0.51M | 0.50M | 0.57M | 0.59M | 0.64M | 0.62M | 0.62M | 0.62M | 0.67M | 0.77M | 0.72M | 0.72M | 0.72M |
|
Depreciation & Amortization (CF)
|
18.54M | 23.97M | 24.15M | 24.81M | 25.38M | 26.71M | -25.65M | 27.02M | 26.58M | 12.42M | 12.28M | 11.99M | 12.20M | 12.34M | 12.22M | 11.98M | 12.93M | 12.84M | 13.48M | 14.75M | 14.47M | 14.59M | 13.08M | 14.55M | 16.49M | 21.87M | 23.07M | 22.49M | 22.25M | 21.16M | 21.03M | 21.30M | 21.91M | 21.38M | 21.12M | 20.72M | 21.55M | 22.60M | 22.13M | 22.52M | 21.99M | 21.58M | 20.41M | 20.51M | 20.16M | 28.88M | 34.04M | 33.29M | 33.82M | 33.31M | 34.72M | 36.40M | 36.22M | 34.37M | 34.64M | 34.34M | 35.56M | 37.30M | 31.14M | 34.53M | 33.86M | 32.94M |
|
Change in Receivables
|
| 7.36M | 3.55M | -4.41M | 15.47M | 11.03M | -11.70M | 2.39M | 7.83M | -4.28M | -3.99M | 0.00M | 6.10M | -2.27M | -6.07M | 0.76M | 6.41M | 0.66M | 7.43M | -5.14M | 1.11M | 0.20M | -7.91M | 9.79M | -6.89M | -0.67M | -4.83M | 5.86M | 0.20M | 2.39M | -4.38M | 5.06M | 5.54M | -3.35M | -5.58M | 9.10M | 5.78M | -4.69M | -6.68M | 10.89M | 3.59M | -2.29M | 5.58M | -1.43M | 0.20M | 1.07M | 5.05M | -1.68M | 1.76M | 1.32M | 8.98M | -3.57M | 2.26M | 4.19M | 16.90M | -2.18M | | | | | | |
|
Change in Accured Expenses
|
| 16.60M | -16.93M | -21.11M | 13.15M | -5.51M | 1.31M | -11.31M | 6.26M | 5.00M | -4.35M | 11.91M | -1.89M | 1.60M | -1.15M | -2.58M | 1.94M | 2.08M | 6.18M | -5.76M | -0.09M | 0.40M | -3.91M | 8.29M | 2.22M | 1.09M | 3.78M | -14.46M | 21.19M | 6.92M | -8.99M | -2.31M | 0.17M | 9.06M | -13.97M | -3.19M | 13.76M | -4.25M | -3.38M | -4.05M | 6.55M | 4.88M | 5.21M | -7.65M | 5.90M | 2.09M | 11.34M | -27.46M | 17.50M | 0.80M | -2.07M | -24.55M | 17.69M | -0.47M | -1.25M | -9.62M | 6.45M | -2.42M | -3.27M | 2.57M | -9.57M | -2.77M |
|
Change in Taxes
|
| -4.39M | 6.51M | -1.14M | 0.44M | 8.07M | -3.62M | 4.51M | -16.05M | 28.73M | 9.23M | -18.48M | -5.55M | 0.36M | -219.03M | -23.13M | -0.82M | 5.55M | 2.75M | 5.95M | 12.60M | 9.13M | -17.94M | 4.36M | 10.93M | 6.59M | -0.34M | 4.34M | -12.22M | -1.09M | 7.58M | 3.29M | -2.04M | 6.16M | 21.68M | -5.16M | -16.85M | 2.96M | -0.01M | -0.40M | -1.44M | -0.20M | -0.18M | 1.81M | -3.17M | -0.81M | -1.78M | -6.21M | | | | 6.95M | -4.39M | 0.30M | 4.20M | 3.97M | -3.72M | -3.44M | -13.06M | 2.22M | -0.56M | 3.66M |
|
Other Working Capital Changes
|
| -5.74M | 2.86M | 2.24M | 0.04M | -0.59M | -3.62M | 4.01M | 0.47M | -7.03M | -5.43M | 0.67M | -0.01M | -8.48M | 3.82M | 2.19M | -0.28M | 1.88M | -1.95M | 0.03M | 0.01M | 0.00M | 0.10M | 2.02M | -0.17M | 0.32M | 9.95M | -2.03M | -0.85M | -0.91M | -0.31M | 0.58M | 0.63M | -0.96M | 0.06M | -0.32M | 0.07M | 2.29M | 3.67M | -0.30M | -0.69M | -0.06M | 9.85M | 0.24M | -1.02M | 0.35M | 0.66M | 0.33M | 2.97M | 0.72M | 5.96M | -0.14M | 4.69M | 0.13M | 5.40M | -0.34M | -0.39M | 0.44M | 0.94M | -1.50M | 1.75M | 1.69M |
|
Capital Expenditures
|
| 39.64M | 44.06M | 16.27M | 29.16M | 20.42M | -24.52M | 19.05M | 13.22M | -3.70M | 13.58M | 15.36M | 24.34M | 15.47M | 14.14M | 8.74M | 16.37M | 16.59M | 16.60M | 13.81M | 14.22M | 18.00M | 18.72M | 16.45M | 26.28M | 35.73M | -61.61M | 45.70M | 32.86M | 29.72M | -88.81M | 51.89M | 55.36M | 47.03M | -141.40M | 17.76M | 17.63M | 14.09M | -37.82M | 14.06M | 17.90M | 18.70M | -28.92M | 25.68M | 16.25M | 28.99M | 25.52M | 34.47M | 36.74M | 38.74M | 50.17M | 50.60M | 38.85M | 37.19M | 36.66M | 36.02M | 25.81M | 23.84M | 24.70M | 20.83M | 21.18M | 18.91M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 1.50M | | | | 1.37M | | | | 5.87M | | | | | | | | | | | | 34.61M | | | | | | | | | | | | | | | | | | | 0.38M | | | | | 3.65M | 14.26M | | 0.70M | 0.14M | 0.08M | 0.04M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | 0.57M | | | | | | |
|
Acquisitions
|
| 4.19M | | | | | | | | | | | | | | | | | | 2.60M | 9.37M | | | | | 115.73M | 0.94M | | | 16.93M | -16.92M | | | 1.00M | | | | 0.28M | 15.08M | 2.77M | | | | 4.16M | 1.09M | 334.91M | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | -13.34M | -5.52M | -6.97M | 724.03M | -0.61M | | | | | | | | | | | | | 22.60M | | -0.22M | | | | | 47.34M | | | | | | | | | 18.60M | | | | | | 13.91M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 2.28M | | 1.03M | 4.81M | 0.54M | 1.22M | | 0.14M | | 5.00M | 3.00M | | | | | | | | | | | | | | | | | 0.20M | | 0.36M | 0.03M | 0.73M | | 0.00M |
|
Cash from Investing Activities
|
| -41.91M | -44.06M | -15.80M | -25.07M | -19.22M | -35.55M | -19.05M | -13.22M | -18.23M | -11.75M | -19.38M | -31.31M | 708.55M | -14.75M | 11.84M | -16.37M | 2.91M | -72.85M | 29.10M | -24.22M | -17.63M | -19.21M | -17.79M | -73.42M | -186.88M | -18.48M | -22.62M | -67.41M | -49.22M | -33.06M | -7.08M | -51.76M | -46.81M | 18.33M | -32.62M | -17.66M | -12.38M | -25.60M | -16.83M | -37.90M | -7.24M | -8.22M | -7.95M | -17.34M | -366.50M | -34.80M | -34.47M | -40.20M | -19.98M | -72.60M | -52.76M | -42.82M | -28.99M | -40.53M | -35.69M | -11.16M | -19.52M | -37.39M | -25.14M | -20.50M | -20.50M |
|
Other financing activities
|
| 1.27M | -0.00M | 0.51M | 0.42M | 0.09M | 0.02M | 0.45M | 3.11M | | | -0.36M | -0.58M | -0.74M | 3.78M | | | | | 0.03M | | 0.88M | 0.52M | | | 0.51M | -0.00M | 0.07M | 0.26M | | | | | | | 0.49M | 0.85M | | | 1.01M | 0.05M | 0.04M | | | | | | | | 0.01M | 0.85M | 0.12M | 0.04M | 3.55M | 0.20M | 0.07M | 0.90M | 5.57M | 0.16M | 0.17M | 0.11M | 0.01M |
|
Cash from Financing Activities
|
| 6.47M | 17.12M | 4.52M | 2.77M | -17.15M | -15.69M | 2.98M | -19.22M | -8.06M | -13.00M | -1.46M | -8.50M | -274.73M | -25.78M | -6.58M | -8.74M | -6.28M | -12.29M | -10.43M | -10.00M | -8.34M | -12.67M | -11.48M | 12.19M | 45.94M | 28.69M | -15.63M | 0.14M | -14.17M | -12.45M | -18.13M | -8.65M | -11.16M | -17.28M | -6.51M | -7.98M | -6.22M | -9.19M | -13.89M | -8.12M | -13.65M | -37.70M | -10.04M | -1.17M | 352.65M | -19.70M | 19.23M | -3.82M | -2.63M | 30.59M | 38.00M | 4.75M | 5.70M | 7.47M | 19.56M | -20.04M | 24.01M | -20.62M | -2.75M | 12.61M | -11.02M |
|
Dividends Paid - Common
|
| 3.08M | 3.38M | 3.38M | 5.00M | 1.94M | 3.38M | 3.55M | 3.57M | 3.57M | 7.80M | 3.93M | 3.95M | 4.10M | 32.23M | 4.30M | 4.30M | 4.61M | 20.95M | 7.71M | 1.59M | 5.14M | 21.86M | 5.17M | 5.16M | 5.51M | 14.32M | 5.49M | 5.50M | 5.51M | 7.28M | 15.18M | 3.22M | 5.22M | -4.82M | 4.25M | 5.00M | 4.71M | -3.07M | 4.22M | 4.04M | 3.69M | 14.26M | 11.52M | 3.67M | 3.03M | 3.11M | 2.94M | 3.79M | 2.68M | 5.47M | 3.31M | 4.72M | 3.26M | 6.29M | 3.76M | 5.74M | 3.74M | 5.01M | 3.65M | 5.60M | 4.19M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | 0.21M | | -0.01M | 0.03M | -0.03M | -0.15M | -0.17M | 0.05M | 0.01M | 0.02M | -0.06M | -0.26M | -0.12M | -0.00M | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 4.17M | -24.48M | 9.71M | -0.27M | 5.34M | -3.38M | 4.96M | 26.14M | 31.57M | 25.24M | 4.14M | -29.35M | 482.90M | -237.73M | -3.78M | -4.02M | 35.62M | -58.21M | 54.12M | 11.47M | 5.99M | -5.75M | -0.94M | -38.84M | -99.83M | 29.40M | -5.95M | -33.89M | -6.88M | -21.75M | -2.69M | -37.07M | -6.18M | 18.96M | -20.35M | -25.87M | 19.67M | -3.99M | -15.37M | -21.11M | 10.36M | -31.23M | -12.67M | 3.63M | 6.41M | -21.67M | -3.85M | -4.68M | 5.65M | -18.08M | 1.25M | 6.25M | 5.87M | -10.92M | 7.05M | 4.04M | 43.51M | -27.52M | 8.02M | 16.06M | 6.33M |
|
Free Cash Flow
|
| -0.03M | -41.60M | 4.72M | -7.12M | 21.29M | 72.39M | 1.97M | 45.36M | 61.56M | 36.42M | 9.63M | -13.89M | 33.60M | -230.05M | -17.77M | 7.97M | 23.76M | 10.44M | 21.64M | 31.47M | 13.97M | 7.41M | 11.88M | -3.89M | 5.66M | 81.16M | -13.61M | 0.52M | 26.80M | 112.55M | -29.35M | -31.86M | 4.95M | 159.25M | 1.01M | -17.88M | 24.23M | 68.87M | 1.40M | 7.01M | 12.52M | 43.61M | -20.36M | 5.88M | -8.73M | 7.31M | -23.08M | 2.60M | -10.48M | -26.23M | -34.59M | 5.46M | -8.03M | -14.51M | -12.84M | 9.42M | 15.17M | 5.79M | 15.07M | 2.75M | 18.94M |
|
Net Cash Flow
|
| 4.17M | -24.48M | 9.71M | -0.27M | 5.34M | -3.38M | 4.96M | 26.14M | 31.57M | 25.24M | 4.14M | -29.35M | 482.90M | -256.44M | -3.78M | -0.77M | 36.98M | -58.10M | 54.12M | 11.47M | 5.99M | -5.75M | -0.94M | -38.84M | -99.56M | 29.76M | -6.16M | -33.89M | -6.87M | -21.77M | -2.66M | -36.92M | -6.00M | 18.90M | -20.37M | -25.89M | 19.73M | -3.74M | -15.26M | -21.11M | 10.32M | -31.23M | -12.67M | 3.63M | 6.41M | -21.67M | -3.85M | -4.68M | 5.65M | -18.08M | 1.25M | 6.25M | 5.87M | -10.92M | 7.05M | 4.04M | 43.51M | -27.52M | 8.02M | 16.06M | 6.33M |