|
Net Income
|
-3.94M | 0.33M | -1.37M | 13.24M | 3.99M | -1.34M | -3.36M | 15.42M | -0.44M | -7.80M | -7.79M | -3.41M | 2.72M | 0.47M | 2.69M | 8.79M | 7.70M | 3.70M | 3.53M | 69.45M | 3.97M | 1.91M | 1.62M | 1.30M | 2.55M | 1.43M | -2.62M | -0.14M | 13.09M | -1.22M | -3.39M | 2.76M | -6.28M | -7.74M | -1.10M | -96.79M | -54.46M | -65.92M | -49.26M | -47.94M | -42.89M | -27.63M | -34.54M | -29.66M | -5.80M | -13.46M | -16.68M | -13.02M | -10.13M | 227.37M | | | | | | | -10.31M | -73.49M | -63.05M | -160.99M | -73.93M | -42.58M | -61.03M | -81.26M | -39.91M | -19.31M | -4.52M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.35M | 5.81M | 6.23M | 6.13M | 6.19M | 6.11M | 7.42M | 7.57M | 7.70M | 7.21M | 6.99M | 6.95M | 6.58M | 6.40M | 6.45M | 6.97M | 6.58M | 6.34M | 6.47M | 5.25M | 5.54M | 5.38M | 5.29M | 5.46M | 5.12M | 4.78M | 4.36M | 4.21M | 4.29M | 4.03M | 4.12M | 4.22M | 5.98M | 4.51M | 4.04M | 4.34M | 3.72M | 4.13M | 4.11M | 6.05M | 4.62M | 3.88M | 3.68M |
|
Share-based Compensation
|
1.19M | 1.17M | 1.10M | 1.33M | 1.22M | 1.27M | 1.29M | 1.29M | 0.88M | 0.83M | 0.70M | 0.64M | 0.81M | 0.83M | 0.98M | 0.90M | 0.75M | 0.82M | 0.81M | 0.87M | 0.92M | 1.03M | 1.00M | 1.09M | 0.78M | 0.96M | 0.84M | 0.95M | 0.97M | 1.75M | 1.39M | 0.79M | 0.94M | 1.04M | 1.02M | 1.07M | 6.43M | 2.97M | 2.25M | 2.70M | 3.98M | 5.17M | 4.47M | 2.54M | 2.68M | 1.95M | 1.57M | 1.64M | 2.31M | 2.80M | 2.54M | 3.48M | 4.64M | 4.70M | 4.06M | 4.93M | 5.79M | 6.27M | 5.80M | 5.16M | 4.78M | 5.26M | 6.35M | 2.87M | 1.09M | 3.39M | 3.52M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | 68.52M | -2.32M | -0.29M | -0.30M | -0.83M | -1.70M | -1.60M | -0.17M | 1.99M | -7.68M | 0.32M | 0.68M | -1.03M | 0.81M | 1.99M | 5.89M | -73.88M | 0.27M | 0.03M | 0.09M | 2.00M | -0.90M | 0.79M | 0.13M | -1.00M | -0.01M | -0.01M | -0.01M | | -0.00M | 47.05M | 4.70M | 2.08M | -0.96M | -1.66M | 3.31M | 0.71M | 3.45M | 8.05M | 13.51M | -66.36M | -0.07M | -0.11M | -0.01M | -0.10M | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.58M | -6.34M | -6.19M | -7.04M | -12.35M | -4.78M | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | -0.18M | -0.18M | 0.18M | -0.29M | | | 0.32M | | 0.24M | 0.24M | 0.24M | 0.29M | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.18M | | | 1.45M | 0.14M | 1.13M | 0.38M | | -0.29M | 0.06M | 0.22M | 5.09M | -0.69M | -0.20M | 2.05M | 0.24M | 2.56M | | 3.42M | 2.10M | -0.22M | 0.55M | | 2.17M | 1.14M | -1.57M | 2.11M | -0.42M | 1.59M | 0.69M | -0.51M | 2.97M | 0.82M | 0.26M | 0.02M | 1.20M | 4.03M | 0.49M | 0.05M | 0.05M | 7.96M | -11.02M | 6.28M | -1.81M | 1.69M | 0.04M | 0.59M | 0.28M | 7.29M | 0.52M | 0.04M | 4.74M | 11.42M | | -60.65M | -14.70M | -7.18M | -80.64M | -39.15M | -13.44M | -18.45M | -7.75M | -17.20M | -34.28M | -17.07M | -6.58M | 7.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.85M | -2.85M | 4.50M | | | 0.99M | | | 0.51M | 5.49M | 2.96M | 1.26M | 2.75M | 0.13M | | | 0.81M | 0.20M | | | | | | | | | | | | 25.88M | | | | 1.75M | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | 0.43M | 0.04M | | | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | -0.01M | | | | -0.01M | 0.24M | 0.61M | | | 0.40M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | 51.24M | | | | 14.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | 0.10M | 5.17M | -5.68M | -1.24M | 1.80M | 5.06M | -1.56M | -1.86M | 3.94M | 5.25M | -3.42M | -1.27M | 0.09M | 1.38M | -0.21M | -0.21M | -0.69M | 4.02M | -3.31M | 0.19M | 0.46M | -0.80M | 0.95M | 0.22M | 1.74M | 7.10M | -6.53M | -0.86M | 3.58M | 5.75M | -8.28M | 6.40M | 1.96M | 5.49M | -14.07M | 1.77M | -0.56M | -3.93M | 6.90M | 12.88M | -7.42M | -5.65M | 15.65M | -5.51M | -7.84M | -3.98M | 2.56M | -1.05M | -2.25M | -3.06M | 4.38M | -2.95M | 0.46M | -0.16M | 3.67M | -4.39M | -3.67M | 0.82M | 2.23M | 0.28M | -1.04M |
|
Change in Inventory
|
| | | | | | 8.67M | -2.28M | -11.95M | 0.91M | -1.86M | 3.78M | -6.35M | 4.43M | 0.32M | 5.07M | -4.93M | -0.55M | 1.74M | 4.31M | -4.27M | -2.57M | 5.08M | 0.93M | -1.74M | 3.06M | -4.32M | -3.16M | -0.60M | -1.92M | -1.80M | 3.22M | -1.21M | -2.57M | -1.59M | 0.14M | -1.23M | 1.11M | 1.95M | -2.46M | -0.55M | -1.68M | -4.63M | -1.40M | -1.16M | 1.66M | 0.53M | -0.62M | 0.47M | 0.30M | -1.23M | -0.65M | 0.28M | 0.25M | 0.40M | 0.46M | -0.29M | 0.07M | 5.21M | 1.52M | -0.14M | -0.80M | -1.04M | 0.49M | 13.04M | -16.18M | -1.20M |
|
Change in Account Payables
|
29.19M | 24.42M | 33.73M | -5.61M | -38.07M | 40.93M | 45.82M | 21.52M | -28.03M | -0.48M | 3.74M | 27.72M | -27.59M | -2.06M | 2.69M | 19.06M | -15.73M | 2.81M | 5.14M | 35.96M | -31.91M | -2.02M | 6.42M | 49.16M | -45.25M | 1.25M | -3.31M | 57.80M | -45.52M | -0.78M | 6.05M | 21.42M | -20.46M | -10.14M | -5.19M | 14.80M | 4.33M | 2.36M | 0.46M | 9.36M | -28.02M | -3.70M | -10.39M | 15.36M | -1.71M | 56.14M | -10.42M | -9.58M | 25.59M | 30.95M | -41.71M | -22.62M | 4.34M | -10.44M | -11.26M | -11.46M | 10.22M | 1.77M | -0.24M | 20.81M | 10.06M | -24.96M | -3.66M | -5.62M | -4.09M | 33.45M | -16.99M |
|
Change in Accured Expenses
|
-0.50M | 2.37M | 35.58M | 7.75M | 36.52M | 28.56M | 37.24M | 4.07M | -3.31M | -5.47M | 5.27M | 10.46M | -12.21M | -0.14M | 4.87M | 7.02M | -0.75M | 0.06M | -1.61M | 20.27M | -13.72M | -1.12M | 11.68M | 18.77M | -10.36M | -10.24M | 2.85M | 13.60M | -13.34M | 4.30M | 0.35M | 25.61M | -13.69M | -8.70M | -13.44M | 23.52M | 9.27M | 17.64M | -8.87M | -12.38M | -6.96M | 1.65M | -3.37M | 1.63M | -3.66M | 61.34M | -0.06M | -8.71M | 6.69M | -17.34M | -9.29M | -1.65M | 7.89M | -16.23M | -3.29M | -24.99M | 5.38M | -8.75M | 12.54M | 1.27M | -1.41M | -11.12M | -6.83M | 19.34M | -14.30M | -14.18M | 1.49M |
|
Other Working Capital Changes
|
| | | | | | 0.38M | 2.19M | -1.91M | 6.23M | -1.10M | 0.73M | -3.16M | -0.56M | 4.55M | 9.60M | -6.88M | -1.67M | -0.00M | 10.13M | 0.77M | 4.71M | -2.00M | 7.65M | -4.71M | 10.06M | -1.56M | -1.29M | -8.13M | 1.26M | -2.81M | 0.52M | -1.59M | 10.81M | -3.26M | -1.26M | -2.24M | 9.92M | -2.87M | 4.34M | -10.64M | 1.01M | -0.44M | 0.73M | 12.90M | 35.57M | -11.07M | -6.35M | 24.14M | -11.86M | -19.24M | -5.82M | 2.03M | -4.88M | -5.49M | -6.57M | 2.64M | -5.42M | 8.66M | -0.31M | 5.08M | -6.87M | -2.86M | -1.85M | -2.29M | -3.15M | -1.84M |
|
Cash from Operations
|
-27.03M | 5.25M | -52.54M | 66.38M | -28.17M | -11.77M | 8.22M | 48.04M | -9.23M | -14.31M | 7.24M | 41.96M | -22.23M | -7.71M | 16.60M | 41.48M | -1.65M | 5.17M | 10.26M | 69.86M | -29.68M | 0.38M | 28.80M | 81.33M | -43.09M | -4.78M | 11.47M | 90.92M | -34.50M | 7.52M | 11.54M | 55.00M | -23.10M | -23.16M | -16.19M | 27.23M | -10.18M | -60.40M | -49.72M | -18.63M | -51.43M | -14.42M | -23.34M | 7.58M | -12.23M | 199.59M | 34.46M | 4.80M | 74.08M | 45.96M | -19.96M | -2.04M | 33.19M | -11.37M | -4.23M | -30.13M | 20.01M | -1.24M | -9.64M | -27.72M | -34.61M | -75.89M | -42.12M | -21.68M | -50.92M | 15.83M | -15.12M |
|
Amortizatization of Intangibles
|
0.07M | 0.07M | | | 0.10M | 0.11M | | | 0.03M | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.35M | 1.14M | 1.10M | 1.12M | 0.97M | 0.78M | 0.94M | 0.95M | 0.95M | 1.16M | 0.92M | 1.13M | 1.55M | -3.60M | 1.67M | 1.32M | 1.95M | 0.14M | 1.43M | 1.20M | 1.15M | 1.19M | 1.32M | 1.21M | 1.23M | 1.26M | 1.32M | 1.42M | 1.40M | 1.17M | 1.27M | 1.29M | 1.30M | 0.88M | 0.83M | 0.66M | 0.66M | 1.30M | 0.73M | 0.37M | 0.36M |
|
Amortization of Deferred Charges
|
| | | 0.06M | | | 0.10M | 0.09M | 0.03M | 0.03M | 0.02M | 0.05M | 0.04M | 0.00M | 0.02M | | 0.01M | 0.00M | 0.01M | -0.01M | | | | | 0.04M | -0.04M | 0.02M | | | | | | | | | | | | | | 1.67M | 1.32M | 1.95M | 0.14M | 1.43M | 1.20M | 1.15M | 1.19M | 1.32M | 1.21M | 1.23M | 1.26M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
4.18M | 3.05M | | | | | 3.83M | 4.11M | 4.00M | 4.26M | 4.21M | 3.88M | 4.03M | 4.06M | 3.84M | 4.07M | 3.86M | 3.66M | 3.31M | | 3.79M | 4.31M | 4.70M | | 5.38M | 5.84M | 6.61M | 6.13M | 6.19M | 6.11M | 7.42M | 7.57M | 7.70M | 7.21M | 6.99M | 6.95M | 6.58M | 6.40M | 6.45M | 6.97M | 6.58M | 6.34M | 7.51M | 2.48M | 5.57M | 5.41M | 5.31M | 5.49M | 5.15M | 4.80M | 4.38M | 4.23M | 4.31M | 4.04M | 4.13M | 4.23M | 5.99M | 4.52M | 4.32M | 4.63M | 3.96M | 4.39M | 4.38M | 6.32M | 4.84M | 4.08M | 3.88M |
|
Capital Expenditures
|
| | | | | | 4.49M | 1.19M | 1.68M | 2.35M | 2.32M | 2.40M | 2.13M | 4.38M | 4.06M | 1.93M | 6.06M | 3.23M | 4.67M | 4.10M | 6.20M | 8.88M | 17.46M | 8.80M | 6.61M | 12.43M | 24.34M | 16.13M | 19.59M | 23.26M | 16.53M | 12.90M | 11.34M | 5.11M | 4.42M | 2.71M | 4.03M | 8.72M | 7.93M | 8.00M | 4.14M | 6.44M | 7.32M | -5.07M | 2.64M | 4.75M | 4.62M | 2.87M | 2.40M | 3.23M | 4.04M | 3.96M | 3.26M | 3.15M | 3.32M | 5.17M | 5.26M | 6.79M | 4.50M | 2.64M | 3.42M | 4.53M | 3.38M | 2.99M | 1.18M | 1.81M | 2.25M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 0.00M | | | | | | | | | | | 0.02M | 0.01M | | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | 0.02M | | | | -0.00M | | | | | | | 0.01M | | 0.02M | 0.03M | | | 0.03M | 0.06M | 0.09M | | 0.00M | | | | | | | 0.42M | 9.18M | 0.06M | 0.34M | 0.01M | | | | | | | | | | | | | | | | | | 22.83M | 2.95M | -25.78M | 5.71M | 4.54M | | 0.03M | 5.21M | | 10.00M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 10.57M | 0.03M | -1.18M | -0.04M | | -0.03M | | | | | 11.77M | 1.14M | | | -4.88M | 9.77M | -9.77M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.26M | 2.83M | -2.83M | -5.02M | 5.74M | -35.44M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 0.03M | | | | -0.04M | | | | 0.12M | 0.04M | | | 0.15M | | 0.14M | 0.00M | 0.08M | | | -0.08M | 0.04M | | | -0.04M | | | | 1.61M | | | 11.60M | 0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
8.42M | -1.79M | -2.49M | -1.27M | -4.50M | -10.48M | -6.47M | -1.25M | -1.72M | -2.39M | -2.37M | -2.44M | -2.05M | -4.31M | -4.07M | -3.34M | -5.99M | -3.25M | -10.54M | -6.22M | -6.15M | -8.92M | -17.86M | -11.49M | -11.71M | -14.57M | -39.97M | -16.19M | -21.24M | -27.41M | -16.52M | -14.28M | -12.49M | -7.51M | 5.63M | -3.59M | -41.95M | -22.70M | -24.86M | -21.41M | 1.77M | -4.89M | -11.14M | -12.59M | -6.00M | -1.98M | -7.45M | -8.12M | 2.98M | -80.33M | -4.41M | -4.37M | -13.79M | -3.37M | -10.84M | -5.03M | -14.83M | -29.60M | -7.32M | 7.13M | -9.13M | 5.82M | -3.24M | 31.47M | -13.14M | -7.04M | -10.23M |
|
Other financing activities
|
339.48M | 340.62M | 341.70M | 343.04M | 344.24M | 346.94M | 348.21M | 349.75M | 350.80M | | | 0.02M | | | | | | | | | | | | 1.03M | 0.07M | | 0.55M | | | | | | | 0.25M | | 0.42M | | -0.25M | -0.12M | -0.20M | -0.65M | -0.36M | -0.15M | 4.09M | -2.33M | -1.67M | -1.06M | -1.40M | 2.08M | | | | -0.85M | -0.82M | 0.03M | 1.65M | 0.23M | -0.89M | -0.11M | 0.78M | 0.65M | | 0.54M | 0.18M | 0.51M | 0.34M | 0.18M |
|
Cash from Financing Activities
|
3.36M | -2.02M | -0.19M | -0.34M | -0.89M | -7.94M | -1.34M | 0.81M | -12.80M | -0.90M | -8.41M | -21.68M | -0.60M | -0.09M | -0.06M | -17.07M | -4.01M | 0.92M | 0.41M | 0.16M | -2.19M | -0.23M | -0.08M | -0.94M | -2.52M | 0.49M | 4.30M | 14.27M | 13.67M | 14.27M | 6.88M | 17.91M | -11.17M | -1.60M | -1.11M | 87.21M | 108.48M | -24.22M | 105.32M | -0.57M | 28.96M | 20.80M | -3.32M | 34.90M | 47.25M | -3.40M | 190.26M | -2.74M | -7.84M | -1.33M | -0.86M | -2.64M | -29.29M | -35.95M | 0.01M | -21.12M | -1.71M | -1.01M | -0.64M | -2.14M | -2.52M | -0.08M | 0.52M | 34.80M | 19.45M | -2.74M | 72.23M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
21.97M | -8.84M | -9.35M | 21.83M | 33.55M | -97.30M | 0.40M | 47.61M | -23.75M | -17.60M | -3.54M | 17.85M | -24.88M | -12.11M | 12.47M | 21.08M | -11.65M | 2.84M | 0.12M | 63.80M | -38.02M | -8.77M | 10.86M | 68.90M | -57.32M | -18.85M | -24.20M | 88.99M | -42.07M | -5.62M | 1.91M | 58.63M | -46.76M | -32.27M | -11.67M | 110.84M | 56.35M | -107.32M | 30.74M | -40.62M | -20.70M | 1.49M | -37.81M | 29.10M | 29.02M | 177.29M | 211.07M | -13.10M | 58.95M | -40.48M | -25.24M | -9.05M | -9.89M | -50.69M | -15.05M | -56.28M | 3.47M | -31.85M | -17.60M | -22.72M | -46.26M | -70.15M | -44.84M | 44.60M | -44.61M | 6.05M | 46.89M |
|
Free Cash Flow
|
-27.03M | 5.25M | -52.54M | 66.38M | -28.17M | -11.77M | 3.73M | 46.85M | -10.90M | -16.66M | 4.92M | 39.57M | -24.36M | -12.08M | 12.54M | 39.56M | -7.71M | 1.94M | 5.59M | 65.76M | -35.87M | -8.50M | 11.34M | 72.53M | -49.70M | -17.20M | -12.88M | 74.78M | -54.09M | -15.73M | -4.99M | 42.10M | -34.44M | -28.27M | -20.61M | 24.51M | -14.21M | -69.12M | -57.65M | -26.64M | -55.57M | -20.86M | -30.66M | 12.65M | -14.87M | 194.84M | 29.84M | 1.94M | 71.69M | 42.74M | -24.00M | -6.00M | 29.94M | -14.52M | -7.54M | -35.31M | 14.75M | -8.03M | -14.14M | -30.36M | -38.03M | -80.42M | -45.50M | -24.66M | -52.10M | 14.02M | -17.38M |
|
Net Cash Flow
|
-15.26M | 1.45M | -55.22M | 64.77M | -33.55M | -30.19M | 0.40M | 47.61M | -23.75M | -17.60M | -3.54M | 17.85M | -24.88M | -12.11M | 12.47M | 21.08M | -11.65M | 2.84M | 0.12M | 63.80M | -38.02M | -8.77M | 10.86M | 68.90M | -57.32M | -18.85M | -24.20M | 88.99M | -42.07M | -5.62M | 1.91M | 58.63M | -46.76M | -32.27M | -11.67M | 110.84M | 56.35M | -107.32M | 30.74M | -40.62M | -20.70M | 1.49M | -37.81M | 29.89M | 29.02M | 194.21M | 217.26M | -6.06M | 69.22M | -35.70M | -25.24M | -9.05M | -9.89M | -50.69M | -15.05M | -56.28M | 3.47M | -31.85M | -17.60M | -22.72M | -46.26M | -70.15M | -44.84M | 44.60M | -44.61M | 6.05M | 46.89M |