|
Net Income
|
8.55M | 8.38M | 5.65M | 8.55M | 8.70M | 9.69M | 6.21M | 10.13M | 11.23M | -47.10M | 6.75M | 11.36M | 10.28M | 9.07M | 6.55M | 10.19M | 9.66M | 13.60M | 0.24M | 1.33M | 0.86M | 3.54M | 2.45M | 5.88M | 3.58M | -0.42M | -3.18M | -3.14M | | -10.60M |
|
Depreciation and Depletion
|
| | -2.59M | -2.86M | | | -3.29M | -3.20M | -4.05M | -3.98M | | -4.30M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | 0.38M | 0.38M | 0.38M | 0.27M | 0.36M | | | 0.38M | 0.36M | 0.36M | 0.36M | 0.35M | 0.36M | 0.36M | 0.36M | 0.35M | 0.30M | 0.16M | 0.35M | 0.40M | 0.32M | 0.35M | 0.32M | 0.30M | 0.32M | 0.31M | | |
|
Gains from Sales and Divestitures
|
| | | 0.01M | | -0.54M | | | | | -0.22M | 0.01M | -0.03M | | -0.02M | -0.12M | -0.02M | 0.18M | 0.42M | -0.21M | | | | | | | | 0.01M | | 0.14M |
|
Gains from Investment Securities
|
| | | | | | | | | | -0.22M | | | 0.74M | | | | 0.76M | | | -0.05M | -0.80M | | | -0.20M | -0.26M | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 2.42M | | | | -0.54M | | | | 0.25M | | | | 0.33M | | | | -3.57M | 0.06M | | | -0.00M |
|
Non-cash Items
|
| | | | | | | | | | | | | 0.34M | | | | 0.72M | | | | 0.85M | | | | | | | | |
|
Change in Working Capital
|
| -733.35 | -0.39M | -0.59M | 0.43M | 0.16M | 0.86M | -2.01M | -1.52M | -2.14M | 0.21M | -1.43M | 0.03M | -0.05M | 0.03M | -0.00M | -0.09M | 0.20M | -0.81M | 0.03M | 0.28M | 0.77M | 0.34M | -5.84M | -1.42M | 0.96M | 0.51M | -1.11M | | |
|
Change in Account Payables
|
| 9.76M | 1.44M | 0.00M | 2.15M | 10.33M | 0.05M | 0.11M | 0.20M | 2.17M | 0.13M | 0.07M | 20.57M | 15.87M | 18.75M | 19.43M | 22.42M | 24.53M | 27.05M | 27.06M | 26.31M | 0.17M | 0.21M | 0.25M | 0.19M | 0.13M | 0.31M | 0.48M | 0.30M | 0.98M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | -2.14M | | | | 2.55M | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | -47.69M | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | -2.59M | -2.86M | | | -3.29M | -3.20M | -4.05M | -3.98M | | -4.30M | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| 2,671.91M | 0.39M | 0.39M | 400.52M | 2,604.70M | 398.13M | | 400.51M | 2,551.88M | 403.42M | 398.91M | 401.31M | 402.85M | 405.26M | 410.43M | 411.48M | 414.42M | 373.65M | 374.58M | 337.92M | 337.94M | 334.91M | 335.21M | 326.32M | 323.26M | 272.76M | 263.18M | 271.47M | 273.85M |
|
Exchange Rate Effect
|
| | | | | | | | | | 0.00M | 0.03M | 0.03M | -0.04M | 0.02M | 0.08M | -0.07M | 0.70M | -0.74M | 0.12M | 1.16M | -1.04M | 0.32M | -0.42M | -3.62M | -0.66M | 2.06M | -0.74M | | 0.45M |