|
Net Income
|
-4.43M | -2.41M | -0.54M | 0.02M | -3.37M | -0.80M | 0.04M | -2.08M | -1.83M | -5.83M | -1.45M | -0.53M | -0.35M | 0.62M | -1.19M | 0.25M | 0.84M | -0.44M | -4.25M | 0.06M | -0.05M | 1.73M | -0.20M | 0.08M | -0.33M | -0.07M | -0.07M | -0.04M | 0.01M | -0.04M | -0.37M | -0.06M | -0.02M | 0.12M | -0.01M | -0.03M | -0.02M | -0.04M | -0.06M | -0.00M | -0.08M | -0.95M | -0.04M | -0.12M | -0.01M | 0.00M | -0.01M | -0.01M | 0.01M | -0.01M | -0.08M | | | | | | 0.00M | -0.00M | | | | | -32.60M |
|
Depreciation and Depletion
|
3.35M | 3.41M | 1.91M | 2.06M | 2.66M | 3.63M | 2.40M | 3.19M | 3.74M | 4.17M | 2.71M | 3.09M | 2.95M | 4.02M | 2.91M | 2.83M | 3.40M | 4.14M | 2.34M | 2.78M | 3.50M | 4.72M | 2.99M | 3.06M | 3.39M | 4.36M | 2.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 2.97M | 2.91M | 2.39M | 1.29M | 0.57M | 1.28M | 1.23M | 0.70M | 0.82M | 0.78M | 0.85M | 0.64M | 0.58M | 0.61M | 0.66M | 0.61M | 0.71M | 1.38M | 1.54M | 1.63M | 1.59M | 1.76M | 2.03M | 2.06M | 2.12M | 2.18M | 2.34M | 2.81M | 0.83M | 2.61M | 2.60M | 2.48M | 2.57M | 2.11M | 2.18M | 3.70M | 2.53M | 2.31M | 0.90M | 1.66M | 5.17M | 3.51M | 2.55M | 3.19M | 2.91M | 2.11M | 2.42M | 1.98M | 1.96M | 1.58M | 1.68M | 1.99M | 2.03M | 1.67M | 1.39M | 2.47M | 1.85M | 1.91M | 1.71M | 1.82M | 1.90M | 1.55M |
|
Deferred Taxes
|
| 3.80M | 0.07M | -0.15M | -0.10M | 5.20M | -36.06M | -0.21M | -0.10M | -2.40M | -0.10M | -0.47M | 0.09M | 0.06M | -0.02M | -0.06M | 0.10M | -12.61M | -0.77M | 0.00M | 0.03M | -325.63M | 0.32M | -4.58M | 4.88M | 15.28M | -2.71M | -4.63M | 4.93M | 3.08M | 107.80M | 0.87M | 4.08M | -18.82M | -4.07M | -38.32M | -2.37M | 7.51M | -0.23M | 4.17M | 4.96M | 8.76M | 4.11M | 7.67M | 10.80M | -1.09M | 6.46M | 10.07M | 13.15M | 23.58M | 4.13M | 5.09M | 6.24M | 8.47M | 1.18M | 6.74M | 2.45M | 8.54M | 0.04M | 1.39M | -2.18M | -3.98M | 1.53M |
|
Gains from Investment Securities
|
| 0.48M | 1.11M | 0.33M | 0.33M | 0.16M | 0.48M | 0.33M | 0.30M | 0.33M | 0.20M | 0.20M | 0.97M | 2.50M | 2.16M | 1.03M | 1.37M | 0.65M | 1.14M | 1.30M | 1.29M | 2.29M | 1.78M | 0.87M | 0.87M | 1.10M | 1.40M | 0.19M | 0.18M | 0.26M | 1.32M | 0.35M | 0.24M | 1.81M | 1.85M | 0.04M | 0.00M | 0.08M | 2.65M | 0.01M | 0.01M | 0.01M | 2.62M | | 0.42M | | 6.62M | 0.00M | 0.01M | | 2.60M | | 0.02M | | 5.21M | 0.01M | 0.02M | 0.13M | 3.11M | 0.01M | 0.01M | 0.03M | 2.49M |
|
Asset Writedowns and Impairment
|
| 96.44M | 1.97M | 16.81M | 9.36M | 7.22M | 3.54M | 1.17M | 6.36M | 34.03M | 0.22M | 2.02M | | 0.40M | -0.16M | 0.88M | 2.01M | 5.39M | | | 0.25M | 2.86M | 1.36M | 1.82M | 11.92M | 0.18M | | 0.28M | 0.47M | 1.69M | 3.17M | -3.16M | 0.05M | 6.33M | | -0.01M | -0.01M | -0.05M | 0.01M | -0.00M | -0.01M | 0.06M | -0.01M | -0.05M | -0.01M | -0.00M | | | -0.01M | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 68.91M | -137.04M | -49.67M | -90.91M | 98.68M | -71.09M | -8.94M | -26.39M | 85.57M | -87.45M | 11.12M | -121.86M | 23.55M | -113.88M | -74.17M | -101.54M | 129.12M | -172.53M | -30.38M | -35.22M | 157.09M | -77.85M | 17.96M | 29.02M | 193.89M | -62.83M | -9.23M | 32.15M | 144.77M | -102.22M | -13.96M | -17.29M | 188.31M | -54.69M | -28.34M | -11.17M | 207.84M | -84.53M | 38.62M | 104.87M | 230.14M | -74.58M | 124.72M | 28.40M | -46.89M | -77.82M | 19.69M | -106.37M | 245.58M | -86.78M | 127.05M | 55.56M | 82.22M | -225.58M | -13.99M | -83.41M | 185.44M | -159.37M | 3.43M | -62.26M | 250.18M | -165.30M |
|
Depreciation & Amortization (CF)
|
3.35M | 3.61M | 1.97M | 2.12M | 2.94M | 3.67M | 2.42M | 3.19M | 3.75M | 4.17M | 2.71M | 3.09M | 2.95M | 4.02M | 2.91M | 2.83M | 3.40M | 4.14M | 2.34M | 2.78M | 3.50M | 4.72M | 2.99M | 3.06M | 3.39M | 4.36M | 2.68M | 3.15M | 3.31M | 4.87M | 2.51M | 3.07M | 3.66M | 4.58M | 2.77M | 2.90M | 3.24M | 5.85M | 3.43M | 3.63M | 3.78M | 4.81M | 3.12M | 3.68M | 3.69M | 3.48M | 2.88M | 3.03M | 3.19M | 4.26M | 2.51M | 3.02M | 2.91M | 3.76M | 2.23M | 3.57M | 3.89M | 5.17M | 4.05M | 4.65M | 4.57M | 5.89M | 4.04M |
|
Change in Receivables
|
| -1.27M | -5.09M | 6.66M | -1.87M | -3.74M | -0.33M | -6.04M | -3.01M | -0.37M | -1.17M | 1.45M | 0.99M | -4.12M | -1.42M | 7.62M | 0.09M | 5.40M | -2.09M | 3.60M | 8.99M | 7.26M | -1.96M | 5.00M | 10.30M | -13.19M | -1.43M | -8.17M | -3.98M | -3.34M | -4.52M | -1.60M | -2.13M | -3.62M | -5.30M | -0.87M | 1.79M | 6.05M | -6.95M | 1.13M | -2.74M | 2.03M | -1.23M | -1.49M | 5.86M | 2.65M | -4.88M | 3.49M | 0.84M | 10.76M | -11.02M | 3.60M | 4.73M | 12.40M | 19.70M | -11.08M | 10.34M | 0.86M | 5.30M | -2.86M | 8.26M | 2.02M | 14.61M |
|
Change in Inventory
|
| -62.06M | 47.57M | 46.92M | 56.12M | -96.22M | -12.10M | 12.11M | -4.11M | -88.70M | 38.70M | 1.70M | 119.35M | 26.60M | 63.06M | 93.81M | 104.11M | -30.84M | 104.43M | 77.33M | 63.40M | -123.47M | 28.17M | 16.16M | -9.03M | -164.33M | 39.54M | 10.49M | 20.74M | -112.68M | 83.20M | 49.48M | 89.62M | -126.50M | 29.72M | 58.77M | 67.98M | -199.40M | 69.00M | 20.16M | -82.55M | -161.48M | 62.66M | -31.43M | 23.64M | 92.64M | 79.16M | 95.07M | 177.20M | -119.98M | 40.49M | -38.21M | -1.05M | 13.52M | 196.33M | 102.78M | 113.55M | -130.60M | 122.32M | 68.73M | 67.86M | -261.67M | 112.57M |
|
Change in Account Payables
|
| -13.62M | -21.11M | 6.89M | 30.02M | 3.47M | -26.30M | 8.55M | 18.53M | -4.21M | -13.21M | 6.17M | 17.39M | 4.17M | -23.30M | 11.39M | 12.54M | 21.80M | -40.39M | 35.00M | 26.22M | -13.52M | -32.14M | 17.16M | 10.89M | -5.28M | -17.44M | 13.56M | 18.87M | -15.68M | -5.95M | 19.61M | 25.99M | -22.16M | -26.57M | 25.54M | 27.04M | -21.29M | -21.00M | 27.09M | -6.04M | 0.99M | -11.33M | 29.77M | 4.45M | -21.69M | -18.69M | 32.56M | -1.39M | -2.22M | -36.82M | 18.42M | 11.57M | 17.44M | 0.38M | 14.03M | 20.20M | -24.48M | -12.67M | 32.69M | 0.12M | -41.05M | -23.33M |
|
Change in Accured Expenses
|
| 9.10M | -36.34M | 16.38M | -18.05M | 20.05M | -32.45M | 13.54M | -18.91M | 23.11M | -24.98M | 18.93M | -14.22M | 20.69M | -28.37M | 17.33M | -0.15M | 24.19M | -11.43M | 9.89M | -1.18M | 12.98M | -27.76M | 18.89M | -3.71M | -4.54M | -12.54M | -19.19M | 17.12M | -10.60M | -4.50M | -5.20M | 26.79M | -1.90M | -14.61M | -10.76M | 19.85M | -8.90M | -11.97M | 12.56M | 2.31M | 25.30M | -26.12M | 23.09M | 3.21M | 13.42M | -31.31M | 23.77M | 6.12M | 18.53M | -52.63M | 19.10M | -4.25M | 18.16M | -38.79M | 19.11M | -8.64M | 7.43M | -28.55M | 14.64M | 6.88M | 8.35M | 7.10M |
|
Change in Taxes
|
| -33.25M | -1.72M | -3.14M | 0.01M | 1.99M | -1.74M | -0.68M | -0.00M | 3.97M | -3.86M | | 0.57M | -0.27M | | | 1.94M | -4.71M | | | 0.22M | 0.16M | -0.15M | -0.05M | | 0.07M | -0.00M | | 0.09M | -0.29M | | 0.02M | 0.01M | -0.12M | | | | | -0.30M | -0.01M | | | -0.05M | | | -0.41M | | | | | -0.01M | -9.66M | -0.32M | | | 0.25M | 1.43M | -1.68M | | | 1.53M | -1.53M | |
|
Other Working Capital Changes
|
| 2.89M | -0.66M | -3.11M | 0.38M | -1.90M | -1.49M | -5.93M | 1.98M | -1.47M | -1.09M | -1.73M | 2.26M | -1.35M | -1.59M | -1.89M | 4.11M | -1.92M | -1.16M | -1.62M | 5.07M | -2.54M | -1.66M | -1.79M | 4.85M | -0.93M | -1.91M | -1.64M | 5.52M | -1.80M | -1.25M | -1.66M | 6.38M | -2.17M | -1.43M | -1.61M | 3.81M | -1.10M | -1.98M | -1.08M | 4.44M | -1.38M | -1.08M | -0.25M | 5.52M | -1.81M | -0.21M | -0.70M | 5.52M | -1.85M | 2.43M | -0.68M | 3.59M | -2.56M | -2.13M | -2.21M | 5.72M | -1.72M | -0.39M | -0.99M | 5.76M | 5.30M | -1.23M |
|
Capital Expenditures
|
| 4.19M | 2.40M | 2.60M | 7.13M | 8.38M | 8.64M | 3.85M | 2.63M | 2.25M | 1.77M | 2.10M | 2.70M | 4.19M | 3.20M | 3.44M | 2.34M | 5.57M | 2.93M | 4.54M | 4.28M | 4.21M | 2.66M | 3.35M | 3.70M | 2.50M | 2.87M | 2.80M | 2.98M | 3.78M | 3.70M | 4.49M | 5.70M | 3.13M | 6.35M | 5.15M | 4.86M | 4.99M | 2.63M | 2.85M | 2.03M | 3.13M | 2.95M | 3.56M | 3.81M | 4.33M | 2.89M | 3.30M | 5.00M | 3.86M | 3.25M | 4.58M | 6.30M | 6.21M | 5.54M | 5.96M | 5.19M | 5.66M | 5.22M | 7.84M | 7.97M | 7.47M | 5.56M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | 2.44M | 0.03M | 0.08M | 0.07M | 0.05M | 0.03M | 0.05M | 0.17M | 0.08M | 0.05M | 0.09M | 0.14M | 0.05M | 0.04M | 0.07M | 0.09M | 0.07M | 0.07M | 0.08M | 0.26M | 0.10M | 0.07M | 0.14M | 0.15M | 0.08M | 0.08M | 0.10M | 0.08M | 0.02M | 0.04M | 0.09M | 0.30M | 0.10M | 0.10M | 0.16M | 0.08M | 0.05M | 0.08M | 0.06M | 0.12M | 0.02M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | 0.08M | | | 0.19M | 1.52M | | 24.21M | 0.03M | | 1.14M | -0.00M | 0.00M | | 1.62M | | | | | 0.18M | | | | | | 0.07M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | 0.41M | |
|
Cash from Investing Activities
|
| -1.26M | -34.94M | -3.31M | -220.77M | -1.27M | -9.30M | -3.91M | 1.73M | 16.11M | -0.08M | 2.76M | -2.95M | 190.42M | -5.54M | -6.08M | -10.73M | -9.68M | -5.23M | 40.06M | 0.13M | -31.63M | -1.31M | 17.74M | -5.54M | -23.58M | -2.60M | -3.79M | -3.53M | -3.86M | -4.04M | -4.26M | -5.61M | -60.23M | -6.30M | -9.20M | -4.79M | -4.83M | -2.55M | -2.79M | -1.95M | -2.87M | -2.86M | -3.49M | -3.67M | -4.18M | -2.81M | -3.23M | -4.90M | -3.77M | -3.23M | -4.54M | -14.04M | -7.85M | -12.78M | -5.98M | -5.11M | -6.14M | -5.67M | -3.73M | -3.25M | -7.00M | -6.31M |
|
Other financing activities
|
| -0.06M | 5.06M | 0.07M | | 0.04M | 0.10M | 1.11M | 0.08M | 9.55M | 1.14M | 3.50M | 0.30M | 0.61M | -0.41M | 0.02M | 5.90M | -0.01M | -0.20M | 0.03M | 0.00M | -0.03M | 0.41M | 2.04M | 0.09M | 8.70M | -0.39M | 5.11M | 0.04M | 0.16M | 5.65M | 0.09M | | 0.53M | 0.40M | | | 5.74M | -1.89M | 0.03M | | 0.02M | 0.43M | | | 0.47M | | | | | 2.58M | | | | 0.12M | 5.05M | 0.49M | | | 0.23M | | | |
|
Cash from Financing Activities
|
| -2.48M | 86.60M | -16.56M | 204.13M | -1.65M | -17.50M | -2.65M | -0.76M | 154.50M | -3.56M | 15.08M | -2.51M | -7.86M | -2.48M | -2.69M | 19.13M | -1.77M | -7.71M | -2.10M | 17.58M | -26.67M | -27.54M | -45.66M | -31.20M | -93.14M | -3.25M | -8.06M | -1.02M | -17.41M | -8.45M | -0.10M | -0.20M | -123.30M | 4.78M | 39.15M | 2.11M | -165.00M | 24.32M | 216.69M | -250.11M | -50.09M | -3.04M | -9.58M | -15.41M | -57.82M | -6.62M | -6.11M | -4.17M | -71.78M | -5.17M | | -5.00M | -3.75M | -9.61M | 47.04M | 31.56M | -45.12M | 41.89M | -10.70M | 47.47M | -115.03M | 77.39M |
|
Dividends Paid - Common
|
| | | | | | | | -0.01M | -0.17M | | | | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 65.16M | -85.38M | -69.55M | -107.55M | 95.76M | -97.88M | -15.50M | -25.41M | 256.18M | -91.10M | 28.96M | -127.31M | 206.11M | -121.90M | -82.94M | -93.14M | 117.67M | -185.47M | 7.58M | -17.51M | 98.79M | -106.70M | -9.95M | -7.72M | 77.17M | -68.69M | -21.08M | 27.61M | 123.49M | -114.72M | -18.32M | -23.11M | 4.78M | -56.21M | 1.60M | -13.85M | 38.01M | -62.76M | 252.51M | -147.19M | 177.18M | -80.48M | 111.65M | 9.33M | -108.88M | -87.25M | 10.35M | -115.45M | 170.03M | -95.18M | 122.50M | 36.52M | 70.62M | -247.97M | 27.07M | -56.96M | 134.17M | -123.14M | -11.00M | -18.05M | 128.15M | -94.22M |
|
Free Cash Flow
|
| 64.72M | -139.45M | -52.27M | -98.04M | 90.30M | -79.72M | -12.79M | -29.02M | 83.32M | -89.22M | 9.02M | -124.56M | 19.36M | -117.08M | -77.61M | -103.88M | 123.56M | -175.47M | -34.93M | -39.50M | 152.88M | -80.51M | 14.61M | 25.32M | 191.39M | -65.71M | -12.03M | 29.17M | 140.99M | -105.93M | -18.45M | -22.99M | 185.19M | -61.04M | -33.50M | -16.03M | 202.85M | -87.16M | 35.77M | 102.84M | 227.01M | -77.53M | 121.16M | 24.60M | -51.21M | -80.71M | 16.39M | -111.37M | 241.72M | -90.03M | 122.47M | 49.27M | 76.01M | -231.13M | -19.95M | -88.60M | 179.77M | -164.58M | -4.41M | -70.23M | 242.70M | -170.85M |
|
Net Cash Flow
|
| 65.16M | -85.38M | -69.55M | -107.55M | 95.76M | -97.88M | -15.50M | -25.41M | 256.18M | -91.10M | 28.96M | -127.31M | 206.11M | -121.90M | -82.94M | -93.14M | 117.67M | -185.47M | 7.58M | -17.51M | 98.79M | -106.70M | -9.95M | -7.72M | 77.17M | -68.69M | -21.08M | 27.61M | 123.49M | -114.72M | -18.32M | -23.11M | 4.78M | -56.21M | 1.60M | -13.85M | 38.01M | -62.76M | 252.51M | -147.19M | 177.18M | -80.48M | 111.65M | 9.33M | -108.88M | -87.25M | 10.35M | -115.45M | 170.03M | -95.18M | 122.50M | 36.52M | 70.62M | -247.97M | 27.07M | -56.96M | 134.17M | -123.14M | -11.00M | -18.05M | 128.15M | -94.22M |