|
Net Income
|
33.70M | 42.02M | 51.84M | 48.39M | 26.89M | 24.81M | 20.99M | 151.76M | 0.93M | 12.73M | 15.80M | 9.36M | | | | | -787.43M | -24.64M | -12.26M | 33.39M | 5.28M | 5.97M | 2.43M | -5.81M | 4.34M | 5.54M | -2.94M | 10.26M | 11.48M | 94.13M | 4.49M | 11.16M | 0.78M | 11.38M | 18.72M | 27.10M | | -2.01M | 7.66M |
|
Depreciation and Depletion
|
| | | | 2.61M | 2.91M | 2.43M | 2.86M | 2.76M | 3.14M | 3.29M | 3.62M | 4.03M | 5.04M | 4.35M | 4.84M | 5.68M | 5.92M | 3.49M | 3.86M | 4.02M | 3.96M | 4.21M | 4.10M | 4.01M | 3.84M | 3.98M | 4.55M | 4.88M | 5.51M | 5.97M | 5.96M | 6.36M | 6.36M | 6.58M | 7.37M | 9.66M | 7.42M | 6.00M |
|
Share-based Compensation
|
| | | | | | 1.01M | 1.13M | 1.60M | 2.88M | 3.02M | 1.93M | 2.98M | 3.35M | -1.07M | 2.33M | 1.97M | 4.29M | 4.07M | 4.82M | 4.98M | 5.69M | 5.49M | 5.28M | 5.22M | 6.41M | 5.47M | 5.24M | 5.98M | 7.54M | 7.41M | 7.56M | 7.07M | 8.47M | 8.15M | 6.86M | 8.33M | 6.68M | 7.42M |
|
Deferred Taxes
|
| | | -0.50M | -0.17M | 1.90M | 6.66M | -117.23M | 0.16M | 2.98M | 3.99M | 9.56M | -2.57M | -15.69M | -34.48M | 7.82M | -133.06M | | 30.86M | -32.18M | -0.23M | -0.22M | -0.22M | -2.27M | -0.37M | 0.28M | 0.77M | 0.61M | -0.23M | -92.36M | -6.23M | -15.68M | 4.43M | 3.37M | 4.67M | -0.57M | -0.34M | 1.50M | 5.11M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.00M | | | | 0.16M | | | | 0.24M | 0.22M | 0.26M | 0.27M | 0.31M | 1.17M | 1.49M | 1.58M | 1.68M | 1.43M | 1.52M | 1.57M | 1.60M | 1.50M | 1.59M | 1.67M | 1.76M | 1.28M | 1.43M | 1.49M | 1.59M | 1.31M | 1.40M | 1.48M |
|
Gains from Investment Securities
|
| | | | 0.52M | -1.21M | 6.41M | 5.80M | -0.64M | 0.03M | 0.01M | 1.82M | 17.21M | -0.66M | -0.03M | -13.68M | 0.51M | -0.13M | -0.23M | 1.62M | 0.80M | 0.17M | 0.48M | 0.40M | 1.07M | 1.32M | 11.59M | -5.23M | 1.07M | 20.54M | 4.83M | 0.53M | 2.55M | -15.39M | -20.64M | | 1.32M | 0.77M | 0.14M |
|
Asset Writedowns and Impairment
|
0.72M | 0.73M | 0.72M | 0.85M | 0.76M | 0.86M | 0.93M | -0.11M | 0.99M | 1.17M | | 0.94M | 1.05M | | 461.46M | | 905.88M | | | | 0.13M | | | -0.19M | 0.03M | 0.44M | 0.58M | 0.84M | 0.45M | 0.87M | 0.80M | 0.87M | 0.74M | 1.01M | 0.88M | 0.76M | 0.36M | 0.60M | 0.54M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 3.03M | | | 3.72M | 5.75M | 4.63M | | 3.13M | 4.30M | 9.45M | 10.00M | 0.51M | 9.10M | 7.19M | 0.80M | 6.74M | 7.35M | | | |
|
Cash from Operations
|
25.86M | 46.45M | 68.13M | 58.72M | 43.72M | 53.02M | 50.46M | 38.73M | 26.66M | 43.96M | 50.46M | 42.47M | 38.39M | 12.37M | 29.80M | 20.93M | 28.89M | 28.74M | 39.24M | 41.75M | 50.36M | 29.26M | 36.61M | 21.78M | 30.36M | 11.92M | 49.01M | 37.22M | 28.14M | 28.04M | 35.40M | 45.14M | 33.47M | 35.25M | 53.80M | 30.01M | 29.45M | 26.23M | 58.84M |
|
Amortizatization of Intangibles
|
6.30M | 6.30M | | | 19.47M | 19.47M | 19.47M | 19.50M | 21.18M | 23.57M | 23.21M | 23.03M | 24.09M | 24.62M | 24.62M | 25.28M | 25.28M | 25.28M | 21.89M | 21.89M | 21.66M | 21.34M | 21.34M | 21.30M | 20.54M | 19.16M | 19.16M | 19.16M | 19.16M | 19.16M | 19.70M | 20.66M | 21.00M | 21.21M | 20.98M | 17.31M | 17.38M | 17.46M | 17.46M |
|
Amortization of Deferred Charges
|
| | | | | | 0.35M | 0.35M | 0.32M | 0.33M | 0.33M | 0.34M | 0.31M | 0.32M | 0.33M | 0.61M | 0.56M | 0.82M | 1.04M | 2.69M | 0.83M | 0.82M | 0.86M | 0.85M | 0.82M | 0.81M | 0.81M | 0.80M | 0.78M | 0.77M | 0.75M | 0.74M | 0.74M | 0.55M | 0.48M | 0.48M | 0.47M | 0.48M | 0.48M |
|
Depreciation & Amortization (CF)
|
20.25M | 20.21M | 21.09M | | 22.07M | 22.38M | 21.89M | 2.86M | 2.76M | 3.14M | 3.29M | 3.62M | 4.03M | 5.04M | 4.35M | 4.84M | 5.68M | 5.92M | 3.49M | 3.86M | 4.02M | 3.96M | 4.21M | 4.10M | 4.01M | 3.84M | 3.98M | 4.55M | 4.88M | 5.51M | 5.97M | 5.96M | 6.36M | 6.36M | 6.58M | 7.37M | 9.66M | 7.42M | 6.00M |
|
Change in Receivables
|
| | | | 6.09M | -12.71M | 3.95M | 7.67M | -3.21M | -1.73M | 3.81M | 2.28M | -12.27M | 0.71M | 8.26M | 1.03M | -5.09M | -19.28M | 15.55M | 5.08M | -0.28M | 7.33M | -1.12M | -0.58M | -4.44M | 8.82M | 3.15M | 1.80M | 6.55M | -1.93M | 7.85M | 3.10M | 1.16M | 3.94M | -2.52M | 9.75M | -2.41M | 1.61M | -3.26M |
|
Change in Account Payables
|
| | | | -2.68M | 0.90M | 1.57M | -0.22M | 0.52M | -2.06M | -0.86M | 4.91M | 0.57M | 1.33M | -7.27M | 6.24M | 5.13M | -3.16M | 5.49M | -3.47M | 6.44M | 2.45M | -9.68M | -0.30M | 1.08M | -3.50M | 5.30M | -0.27M | -0.86M | 2.52M | -1.19M | 3.25M | 3.29M | 3.99M | 2.67M | 1.16M | -4.70M | 2.22M | 2.15M |
|
Change in Accured Expenses
|
| | | | -12.81M | 22.84M | 0.40M | -17.38M | 13.84M | -3.75M | 8.22M | -9.95M | 14.09M | -3.79M | 18.33M | -28.71M | -7.68M | 1.74M | 10.29M | -2.77M | -9.14M | 4.75M | 4.03M | 5.66M | -13.49M | 3.58M | 2.02M | 3.59M | -6.90M | 3.93M | 4.71M | 9.90M | -13.59M | 4.75M | 6.77M | 7.38M | -8.42M | -6.15M | 6.45M |
|
Other Working Capital Changes
|
22.59M | 10.19M | -0.89M | -37.80M | -1.04M | 11.51M | -4.95M | 3.07M | 5.69M | -3.65M | -3.15M | -1.36M | 15.44M | 1.26M | -1.48M | 3.07M | 1.57M | 0.80M | 7.60M | -0.45M | 8.95M | -16.77M | 0.92M | -1.91M | 5.75M | 0.93M | 0.60M | -14.95M | 12.00M | -3.94M | 5.01M | -7.97M | 5.54M | 1.33M | 5.84M | -22.38M | 4.40M | -7.61M | 11.26M |
|
Capital Expenditures
|
2.13M | 2.67M | 2.59M | 2.31M | 5.61M | 13.30M | 8.72M | 5.14M | 2.51M | 3.90M | 3.55M | 4.27M | 3.36M | 5.99M | 6.05M | 5.85M | 5.75M | 2.97M | 3.88M | 4.11M | 6.22M | 6.88M | 4.78M | -0.14M | 3.52M | 4.11M | 5.52M | 4.74M | 5.17M | 4.89M | 4.78M | 4.76M | 5.30M | 5.87M | 5.59M | 4.61M | 4.98M | 5.51M | 5.64M |
|
Sales of Property, Plant and Equipment
|
| | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.48M | | |
|
Cash from Investing Activities
|
-2.13M | -4.88M | -117.52M | -2.22M | -5.61M | -13.30M | -8.72M | -5.14M | -159.48M | -3.90M | -3.73M | -4.26M | -3.96M | -5.99M | -6.05M | -5.85M | -5.75M | -2.97M | -3.88M | -4.11M | -6.22M | -6.88M | -4.78M | -21.57M | -68.78M | -4.55M | -5.84M | -5.21M | -5.37M | -5.20M | -5.01M | -81.47M | -6.01M | -6.48M | -6.54M | -5.56M | -20.74M | -8.39M | -6.20M |
|
Other financing activities
|
| | | | | | 0.29M | | -0.62M | 0.14M | -0.00M | -2.48M | -0.74M | 0.45M | -0.06M | 3.13M | -0.90M | 0.59M | -0.02M | 13.94M | -5.63M | -1.42M | -0.00M | -7.20M | -7.70M | 0.86M | | -6.26M | -9.80M | 0.73M | -0.00M | -9.21M | -8.36M | 0.80M | -0.51M | -9.34M | -5.85M | 1.15M | -0.53M |
|
Cash from Financing Activities
|
-23.69M | -41.54M | 53.95M | -52.32M | -45.05M | -5.07M | -50.91M | -40.45M | 123.76M | -33.17M | -47.31M | -30.56M | -31.55M | -25.18M | -13.51M | -21.31M | 150.66M | -156.17M | -48.53M | -13.69M | -58.14M | -23.92M | -32.50M | -12.64M | 29.80M | -19.69M | -29.38M | -32.22M | -35.65M | -13.08M | -9.91M | 26.89M | -35.20M | -31.02M | -26.83M | -22.90M | -27.39M | -21.96M | -25.22M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -0.09M | -0.05M | 0.08M | -0.44M | -0.57M | 0.39M | -0.05M |
|
Change in Cash
|
0.04M | 0.03M | 4.55M | 4.18M | -6.95M | 34.65M | -9.17M | -6.87M | -9.06M | 6.89M | -0.58M | 7.65M | 2.88M | -18.80M | 10.23M | -6.22M | 173.79M | -130.40M | -13.18M | 23.95M | -13.99M | -1.54M | -0.68M | -12.44M | -8.62M | -12.32M | 13.79M | -0.20M | -12.88M | 9.77M | 20.48M | -9.89M | -7.83M | -2.29M | 20.50M | 1.10M | -19.24M | -3.73M | 27.37M |
|
Beginning Cash Balance
|
0.10M | 0.14M | 0.17M | 4.72M | 8.90M | 1.95M | 36.60M | 27.43M | 20.56M | 11.50M | 18.39M | 17.81M | 25.46M | 28.34M | 9.54M | 19.77M | 13.55M | 187.34M | 56.95M | 43.77M | 67.72M | 53.72M | 52.19M | 51.51M | 39.07M | 30.45M | 18.13M | 31.92M | 31.71M | 18.84M | 28.61M | 49.09M | 39.20M | 31.36M | 29.07M | 49.57M | 50.67M | 31.43M | 27.70M |
|
Free Cash Flow
|
23.73M | 43.78M | 65.54M | 56.40M | 38.11M | 39.72M | 41.74M | 33.59M | 24.15M | 40.06M | 46.91M | 38.20M | 35.03M | 6.38M | 23.74M | 15.09M | 23.14M | 25.77M | 35.36M | 37.64M | 44.14M | 22.38M | 31.82M | 21.91M | 26.84M | 7.81M | 43.49M | 32.48M | 22.97M | 23.15M | 30.62M | 40.38M | 28.16M | 29.38M | 48.20M | 25.40M | 24.47M | 20.72M | 53.20M |
|
Net Cash Flow
|
0.04M | 0.03M | 4.55M | 4.18M | -6.95M | 34.65M | -9.17M | -6.87M | -9.06M | 6.89M | -0.58M | 7.65M | 2.88M | -18.80M | 10.23M | -6.22M | 173.79M | -130.40M | -13.18M | 23.95M | -13.99M | -1.54M | -0.68M | -12.44M | -8.62M | -12.32M | 13.79M | -0.20M | -12.88M | 9.77M | 20.48M | -9.45M | -7.75M | -2.25M | 20.42M | 1.54M | -18.67M | -4.12M | 27.42M |