|
Net Income
|
-0.99M | -0.75M | -0.49M | | -0.34M | -0.08M | 9.49M | 1.48M | 1.97M | 2.26M | 2.60M | 1.19M | 1.91M | 56.31M | -1.13M | -0.47M | -0.31M | 0.61M | 0.06M | -0.34M | -0.33M | 1.17M | -1.10M | -0.03M | -0.26M | -0.13M | -0.12M | -0.15M | -0.42M | -0.21M | 0.12M | 0.04M | -0.01M | -0.01M | -0.02M | -0.10M | -0.02M | -0.20M | -0.02M | -0.01M | -0.01M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | 73.16M | 26.86M | 33.68M | -12.74M | 76.88M | 19.79M | 35.08M | -90.72M | 122.77M | 41.94M | 30.15M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | 4.99M | 5.06M | 5.12M | -9.47M | 5.25M | 5.44M | 5.68M | -10.96M | 5.64M | 5.64M | 5.89M | -11.87M | 5.78M | 5.90M | 5.85M | -11.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 1.37M | 1.36M | 1.32M | 1.59M | 1.52M | 392.77M | 1.51M | 1.36M | 1.51M | 1.51M | 1.44M | 1.49M | 1.35M | 1.38M | 1.39M | 1.60M | 1.82M | 1.39M | 1.62M | 1.29M | 1.41M | 1.41M | 1.41M | 1.43M | 1.49M | 1.39M | 1.37M | 1.42M | 1.46M | 1.46M | 0.53M | 3.33M | 1.51M | 1.51M | 1.48M | 1.92M | 1.86M | 2.00M | 2.02M | 2.26M | 2.48M | 2.10M | 2.85M | 2.60M | 2.90M | 3.05M | 3.69M | 2.74M | 5.56M | 2.70M | 3.83M | 2.79M | 3.10M | 2.56M | 2.64M | 2.38M | 2.42M | 6.41M | 5.64M | 6.60M | 7.33M |
|
Deferred Taxes
|
| -0.27M | -0.85M | 1.10M | -5.16M | -0.40M | 2.24M | -1.65M | 0.39M | 0.20M | -0.32M | -2.30M | -1.42M | 3.84M | -0.54M | -2.32M | 1.82M | 2.12M | 0.42M | -2.14M | 1.22M | -0.23M | 2.88M | 0.43M | 0.46M | 0.94M | 3.00M | -0.80M | 1.57M | -2.29M | 5.19M | | | | | | | 1.41M | 6.49M | 0.17M | 0.96M | -2.94M | 1.04M | 3.35M | 2.01M | 1.78M | 2.09M | 2.94M | 1.74M | 1.00M | 8.19M | 2.64M | 1.93M | 2.12M | 4.58M | 2.06M | 1.07M | 1.71M | -13.46M | 4.32M | 12.83M | -8.33M |
|
Cash from Discontinued Operations
|
| -0.41M | -0.43M | -0.25M | -0.35M | -0.02M | 16.02M | 0.02M | 1.31M | 1.39M | 4.02M | 1.58M | 1.11M | 107.51M | -151.07M | -0.62M | -0.01M | 1.01M | 2.18M | -1.03M | 0.79M | -0.18M | 1.41M | 0.51M | -0.08M | 0.08M | -0.12M | -0.12M | -0.42M | -0.21M | 0.12M | 0.14M | -0.29M | -0.01M | -0.02M | -0.09M | -0.03M | -0.18M | -0.03M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | 0.43M | 0.43M | 0.43M | 0.08M | | | | | | | | | | | | | | | | | 0.36M | 0.36M | | | | | | 0.09M | 0.28M | 0.28M | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.01M | 0.03M | 0.00M | -0.01M | -0.01M | 0.04M | -0.01M | -0.12M | 0.09M | -1.09M | -0.04M | 8.21M | 7.83M | 0.03M | -0.96M | -2.02M | -0.61M | -2.49M | -1.50M | -0.03M | -1.55M | 0.22M | -1.26M | 0.55M | -0.22M | -0.59M | 0.62M | -1.37M | 0.54M | 25.31M | 1.61M | 9.60M | 9.60M | 12.04M | 9.60M | 3.24M | 3.06M | 17.83M | -0.68M | 2.08M | 2.01M | 23.90M | 1.46M | 1.57M | | 13.96M | 6.37M | 0.92M | | 20.53M | 8.22M | 0.78M | 2.40M | 28.58M | 11.23M | | 0.21M | 26.09M | 7.55M | 0.20M | 0.04M |
|
Asset Writedowns and Impairment
|
| 1.33M | 1.02M | 1.32M | 0.83M | 1.95M | 2.47M | 0.74M | 1.58M | 1.23M | 1.56M | 1.14M | 1.33M | 1.02M | 0.90M | 1.10M | 1.25M | 1.33M | 2.05M | 1.49M | 1.30M | 1.83M | 1.18M | 1.17M | 1.03M | 1.09M | 0.86M | | | | | | | | | | | | | 2.84M | 2.14M | 1.68M | 2.67M | 0.39M | 2.19M | 1.87M | 4.97M | 1.27M | 3.95M | 4.57M | 3.75M | 2.06M | 3.45M | 3.36M | 4.81M | 5.13M | 5.99M | 2.00M | 6.86M | 10.75M | 8.57M | 7.76M |
|
Non-cash Items
|
| | | | | | | | | | | | | | 13.50M | | | | | | | | | | | | | | | | | 7.91M | 2.25M | 2.04M | 10.83M | 1.88M | 2.29M | 2.11M | | 1.34M | 1.60M | 1.54M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 16.23M | 12.09M | -3.75M | 27.23M | 14.64M | 20.05M | -11.30M | 36.90M | 12.05M | 16.40M | -13.71M | 27.59M | -3.29M | 31.41M | -21.19M | 26.62M | 18.77M | 19.72M | -24.32M | 28.84M | 21.67M | 21.19M | -17.67M | 39.93M | 12.64M | 39.16M | -14.49M | 39.27M | 13.82M | 39.06M | -20.64M | 61.90M | 22.18M | 42.00M | -24.75M | 44.45M | 30.02M | 48.80M | -18.65M | 74.22M | 26.29M | 65.05M | -14.83M | 81.13M | 14.66M | 50.19M | -50.89M | 79.40M | 31.55M | 66.07M | -44.51M | 74.24M | 27.52M | 96.25M | -63.72M | 88.16M | 43.73M | 55.52M | -88.27M | 113.15M | 23.97M |
|
Amortizatization of Intangibles
|
| | | 1.04M | | | | 0.64M | | | | 0.68M | | | | | | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.07M | 0.12M | 0.12M | 0.13M | 0.14M | 0.15M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 1.41M | 1.48M | 0.45M | 2.37M | 0.99M | 1.01M | 0.38M | 1.68M | 1.06M | 1.12M | 1.12M | 1.14M | 1.14M | 1.17M | 1.17M | 1.20M | 0.95M | 0.86M | 0.86M | 0.78M | 0.50M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 5.04M | 5.08M | 5.03M | 4.96M | 5.11M | 0.22M | 5.23M | 4.15M | 4.21M | 3.67M | 4.62M | 4.75M | 4.77M | 4.15M | 4.70M | 4.82M | 5.04M | 5.27M | 4.99M | 5.06M | 5.12M | 5.22M | 5.25M | 5.44M | 5.68M | 5.74M | 5.64M | 5.64M | 5.89M | 5.89M | 5.78M | 5.90M | 5.85M | 6.15M | 5.66M | 5.32M | 5.63M | 5.74M | 5.70M | 5.79M | 5.79M | 5.86M | 6.25M | 6.62M | 7.04M | 7.16M | 8.17M | 8.29M | 8.24M | 8.19M | 8.62M | 9.21M | 9.13M | 9.30M | 9.47M | 9.54M | 9.59M | 19.47M | 24.79M | 25.07M | 24.45M |
|
Change in Receivables
|
| 0.92M | -16.85M | 32.93M | -13.18M | 0.67M | -18.56M | 43.38M | -12.93M | 2.85M | -17.89M | 39.43M | -10.24M | 1.33M | -19.85M | 39.76M | -5.26M | 0.80M | -29.05M | 47.24M | -9.95M | 0.41M | -22.42M | 44.48M | -8.05M | 2.23M | -19.48M | 46.08M | -5.08M | -2.90M | -24.25M | 64.11M | -19.34M | -5.84M | -28.27M | 57.89M | 7.80M | -11.66M | -38.50M | 42.57M | 4.98M | -19.63M | -34.63M | 54.65M | 14.71M | -3.35M | -48.98M | 93.22M | 45.44M | -12.96M | -64.59M | 99.42M | 12.37M | 9.46M | -85.16M | 121.55M | -25.55M | 3.97M | -148.19M | 201.26M | -58.15M | 43.78M |
|
Change in Account Payables
|
| -2.86M | 3.58M | -3.32M | 1.28M | 1.14M | 4.32M | 0.54M | 10.50M | -6.37M | -0.52M | -1.22M | 5.63M | -7.10M | 4.18M | -2.80M | 9.96M | -6.76M | -4.22M | 1.30M | 10.49M | -13.51M | 0.43M | 0.99M | 18.27M | -12.30M | 3.25M | 1.28M | 13.09M | -14.44M | 3.80M | 5.50M | 13.29M | -18.69M | 0.87M | 2.86M | 26.13M | -23.94M | 4.78M | -6.34M | 24.15M | -36.21M | 9.60M | -4.87M | 41.45M | -24.45M | -8.81M | 3.37M | 54.47M | -51.63M | 8.16M | 1.05M | 44.30M | -46.41M | 3.27M | 5.74M | 19.32M | -22.03M | -21.88M | 11.98M | 16.86M | -19.69M |
|
Change in Accured Expenses
|
| 3.20M | -2.23M | -4.77M | 2.41M | 2.73M | -1.59M | -7.33M | 4.47M | 6.05M | 1.62M | -9.47M | 10.45M | -1.17M | -4.92M | -15.76M | 7.79M | 8.68M | 0.93M | -16.05M | 6.30M | 6.39M | 0.29M | -15.51M | 8.89M | 11.79M | 0.79M | -18.80M | 9.20M | 2.23M | 10.88M | -15.26M | 11.96M | 12.29M | 8.91M | -29.98M | 8.28M | 12.54M | 5.07M | -30.20M | 10.38M | 36.65M | 2.97M | -29.75M | 71.87M | -26.79M | 9.20M | -39.24M | 28.07M | 30.04M | 5.15M | -61.90M | 21.00M | 28.30M | 27.27M | -62.38M | 23.88M | 21.45M | 11.22M | -84.64M | 9.08M | 13.90M |
|
Change in Taxes
|
| -0.86M | -5.42M | 11.69M | -0.47M | -3.76M | -8.64M | 14.16M | -4.37M | -1.52M | -3.48M | 12.20M | -4.67M | -19.29M | 11.49M | 12.78M | -7.18M | 0.02M | -5.95M | 11.90M | -6.37M | 2.04M | -11.24M | 13.52M | -5.75M | 2.48M | -8.37M | 17.84M | -9.07M | 3.75M | -14.58M | 15.41M | -5.17M | -0.79M | -9.03M | 14.20M | -5.68M | 0.40M | -14.38M | 13.66M | 5.70M | -7.32M | -12.28M | 11.80M | -12.57M | 6.01M | -9.35M | 16.10M | -4.85M | 1.46M | -18.29M | 23.41M | -11.49M | 2.50M | -20.33M | 24.83M | -19.38M | 4.94M | -17.93M | 45.63M | -17.51M | 18.25M |
|
Other Working Capital Changes
|
| -1.66M | 2.30M | 0.65M | -2.02M | -1.83M | 3.02M | 0.23M | -0.76M | -0.60M | 7.15M | -3.82M | 0.82M | 1.12M | 2.92M | 0.01M | 0.03M | 0.96M | 0.91M | 1.16M | -1.15M | -1.42M | 2.68M | 0.83M | 2.12M | 3.39M | -0.73M | -1.09M | -0.03M | -2.16M | 0.09M | 2.57M | 2.38M | -1.48M | -0.13M | -1.78M | 1.42M | -0.13M | 1.57M | 1.24M | 0.01M | 0.01M | 0.35M | 1.00M | 10.28M | -11.65M | -3.10M | 2.44M | -0.74M | 0.91M | 9.24M | 0.19M | 11.41M | -3.37M | -1.60M | 2.59M | -0.93M | 5.54M | -10.01M | 8.99M | 3.47M | 18.61M |
|
Capital Expenditures
|
| 0.65M | 0.63M | 0.53M | 0.41M | 2.79M | 0.17M | 0.17M | 0.48M | 0.93M | 0.85M | 1.56M | 1.20M | 1.52M | 1.92M | 1.62M | 0.69M | 1.41M | 1.11M | 2.98M | 2.32M | 0.89M | 1.20M | 0.88M | 0.96M | 1.01M | 1.30M | 1.76M | 4.99M | 2.12M | 3.02M | 2.64M | 2.85M | 4.31M | 4.82M | 5.45M | 1.46M | 3.36M | 3.59M | 2.64M | 2.67M | 4.18M | 2.09M | 1.15M | 2.11M | 3.19M | 2.53M | 0.83M | 2.81M | 2.39M | 2.61M | 3.60M | 8.13M | 7.31M | 4.02M | 5.12M | 1.85M | 2.68M | 3.26M | 5.18M | 7.95M | 1.91M |
|
Acquisitions
|
| 6.37M | 14.04M | 10.86M | 0.01M | 14.86M | 1.72M | 19.02M | 2.09M | 5.55M | 61.20M | | | 1.02M | 4.73M | 15.16M | 9.56M | 8.25M | 13.00M | 5.97M | 1.21M | 2.38M | 5.08M | 2.04M | 31.96M | 4.23M | -32.59M | 4.34M | 22.22M | 0.84M | 0.69M | 15.57M | 8.17M | 0.87M | 4.47M | 1.29M | 0.00M | 10.45M | 0.00M | 7.85M | 0.04M | 25.89M | 37.65M | 2.01M | 41.16M | 22.98M | 0.58M | 72.47M | | 6.82M | -0.15M | 39.05M | 9.57M | 4.48M | | 21.34M | 1.16M | 0.44M | 1,064.59M | | | |
|
Divestments
|
| 0.21M | 6.79M | 0.49M | 0.21M | 0.14M | 0.20M | 1.04M | -2.46M | -0.11M | -5.55M | -0.18M | -0.13M | 201.24M | 0.01M | -0.47M | 0.12M | 0.20M | 0.56M | 0.06M | -0.04M | 2.67M | -2.69M | 0.04M | | | | | | | | | | | | | | | | | | | 0.06M | | 9.79M | | -0.07M | 0.06M | 0.14M | 2.72M | 0.12M | 0.12M | 0.12M | 1.45M | 1.36M | | | 9.88M | -2.75M | 0.29M | | 1.12M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | 0.41M | 4.76M | 0.50M | 1.00M | 3.70M | 2.25M | 2.92M | 1.80M | 3.58M | 1.17M | 2.38M | 2.65M | 3.42M | 0.95M | 2.12M | 2.29M | 3.35M | 3.93M | 1.43M | 3.54M | 6.87M | 3.69M | 7.20M | 6.20M | 17.12M | 8.20M | 7.65M | 4.52M | 3.09M | 4.88M | 2.83M | 4.08M | 2.37M | 6.13M | 3.00M | 0.90M | 0.50M | 2.69M | 3.62M | 11.65M | 5.45M | 6.97M | 2.73M | 6.77M | 8.41M | 13.23M | 10.00M |
|
Cash from Investing Activities
|
| -23.17M | -4.43M | -40.53M | 10.86M | 8.46M | -34.36M | -13.72M | 19.76M | -10.54M | -99.81M | 9.08M | 22.14M | 211.09M | -67.01M | 20.73M | 15.51M | -17.32M | -83.26M | 48.56M | 9.13M | 2.53M | -67.18M | 17.92M | -50.11M | 67.36M | -45.01M | 48.85M | -17.09M | 11.71M | -92.14M | -19.76M | -11.33M | -8.18M | -8.31M | -9.74M | -1.14M | -13.81M | -2.99M | 4.36M | 8.45M | -22.30M | -36.91M | 0.23M | -40.37M | -30.59M | -11.28M | -81.53M | -8.22M | -5.79M | -3.57M | -45.90M | -19.72M | -11.01M | -2.76M | -28.70M | -4.54M | 8.34M | -1104.37M | -4.96M | -7.34M | -4.61M |
|
Other financing activities
|
| 4.13M | -6.01M | -0.12M | 0.68M | 0.04M | -0.40M | -0.15M | 0.00M | -0.42M | -0.49M | | | | 0.03M | 0.08M | 0.30M | 0.09M | 1.27M | 0.05M | 0.40M | 0.12M | 0.39M | 0.10M | 0.57M | 0.19M | 0.25M | -0.10M | -0.10M | -0.10M | 4.15M | -0.06M | -1.26M | -0.11M | 4.69M | 0.67M | 0.80M | 0.52M | -2.60M | 0.50M | 0.93M | 0.25M | -2.13M | -0.06M | -0.06M | -0.06M | -0.00M | | -2.07M | | 4.14M | | | | | | | 0.24M | 20.41M | | | |
|
Cash from Financing Activities
|
| 7.73M | -7.04M | 43.79M | -37.52M | -22.76M | 14.77M | 26.58M | -55.34M | -5.54M | 83.85M | 2.54M | -47.03M | -205.44M | 76.34M | 4.10M | -42.32M | -3.90M | 62.33M | -25.10M | -35.60M | -24.43M | 44.57M | -0.04M | 17.62M | -87.97M | 52.01M | -36.65M | -14.63M | -28.02M | 33.71M | -20.30M | -55.23M | -27.31M | -6.54M | 10.03M | -52.10M | -14.40M | 1.92M | 207.77M | -278.33M | -23.50M | 17.45M | -2.96M | -39.62M | 44.26M | -70.68M | 170.45M | -78.79M | -85.63M | -23.37M | 61.78M | -39.98M | -40.23M | -58.67M | 71.19M | -83.11M | -73.30M | 1,120.84M | 55.36M | -88.61M | -41.98M |
|
Change in Cash
|
| 0.39M | 0.19M | -0.49M | -0.02M | 0.32M | 1.08M | 1.58M | -0.12M | -2.62M | 0.45M | -0.69M | 0.98M | 2.37M | -2.78M | 3.64M | -0.46M | -3.55M | 0.58M | -0.85M | 2.12M | -0.41M | -0.99M | 0.71M | 6.93M | -7.98M | 46.17M | -2.30M | 7.01M | -2.70M | -19.25M | -60.55M | -4.96M | -13.32M | 27.12M | -24.46M | -8.91M | 1.62M | 47.70M | 193.48M | -195.71M | -19.52M | 45.58M | -17.56M | 1.13M | 28.32M | -31.76M | 38.02M | -7.62M | -59.87M | 39.14M | -28.63M | 14.53M | -23.72M | 34.82M | -21.23M | 0.51M | -21.24M | 71.99M | -37.86M | 17.20M | -22.63M |
|
Free Cash Flow
|
| 15.58M | 11.46M | -4.28M | 26.82M | 11.85M | 19.88M | -11.47M | 36.42M | 11.12M | 15.55M | -15.27M | 26.39M | -4.81M | 29.49M | -22.81M | 25.93M | 17.35M | 18.61M | -27.30M | 26.52M | 20.79M | 19.99M | -18.55M | 38.97M | 11.63M | 37.87M | -16.25M | 34.28M | 11.70M | 36.04M | -23.28M | 59.05M | 17.87M | 37.17M | -30.20M | 42.99M | 26.66M | 45.21M | -21.29M | 71.55M | 22.11M | 62.96M | -15.97M | 79.02M | 11.46M | 47.66M | -51.72M | 76.59M | 29.16M | 63.46M | -48.11M | 66.11M | 20.22M | 92.24M | -68.84M | 86.31M | 41.05M | 52.26M | -93.44M | 105.20M | 22.06M |
|
Net Cash Flow
|
| 0.80M | 0.62M | -0.49M | 0.58M | 0.34M | 0.46M | 1.56M | 1.32M | -4.03M | 0.45M | -2.09M | 2.69M | 2.35M | 40.74M | 3.64M | -0.18M | -2.45M | -1.21M | -0.85M | 2.36M | -0.23M | -1.42M | 0.20M | 7.44M | -7.98M | 46.17M | -2.30M | 7.55M | -2.50M | -19.37M | -60.69M | -4.67M | -13.31M | 27.15M | -24.46M | -8.79M | 1.81M | 47.73M | 193.48M | -195.66M | -19.50M | 45.59M | -17.56M | 1.15M | 28.33M | -31.77M | 38.02M | -7.62M | -59.87M | 39.14M | -28.63M | 14.53M | -23.72M | 34.82M | -21.23M | 0.51M | -21.24M | 71.99M | -37.86M | 17.20M | -22.63M |