|
Net Income
|
| -17.82M | -3.35M | -29.25M | -5.42M | -25.76M | -8.25M | -32.44M | 1.69M | -28.54M | -10.13M | -24.17M | 3.63M | -15.69M | -9.01M | -16.06M | -1.49M | -6.40M | -6.03M | -11.52M | 3.66M | -2.62M | -3.91M | -13.71M | 5.37M | -4.32M | -2.05M | -11.48M | 8.22M | -5.71M | 10.59M | -37.14M | 26.00M | -65.18M | 32.76M | 6.65M | 24.31M | 5.74M | 7.48M | 251.56M | 1.87M | 2.19M | 24.59M | -18.31M | 9.66M | -1.42M | -616.88M | -212.64M | -6.12M | -17.48M | -35.66M | -17.47M |
|
Depreciation and Depletion
|
| 16.47M | 14.35M | 14.47M | 19.47M | 20.09M | 18.04M | 16.09M | 15.93M | 14.67M | 12.80M | 9.36M | 6.71M | 4.50M | 2.72M | 1.68M | 0.36M | | | | | | | | | | | | | 3.53M | 3.54M | 3.64M | 4.70M | 3.76M | 2.82M | 2.44M | 1.83M | 1.52M | 0.09M | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 4.15M | 3.88M | 3.86M | 25.07M | 6.93M | 8.48M | 11.79M | 9.68M | 15.02M | 7.83M | 8.93M | 6.99M | 11.27M | 11.22M | 10.21M | 9.08M | 8.28M | 9.10M | 10.09M | 10.89M | 11.64M | 12.04M | 13.82M | 14.53M | 15.04M | 15.45M | 16.86M | 17.55M | 18.33M | 19.55M | 21.53M | 24.65M | 23.10M | 28.55M | 24.51M | 32.69M | 33.08M | 31.09M | 34.17M | 35.12M | 33.75M | 35.92M | 31.93M | 31.91M | 29.29M | 18.05M | 21.93M | 15.35M | 11.26M | 7.91M | 5.92M |
|
Deferred Taxes
|
| | | | | | | | -0.34M | | | | | | | | | | | | 0.28M | | | | 0.54M | | 0.04M | 0.02M | -0.10M | -0.31M | 0.07M | 0.22M | -0.09M | | | | -1.67M | -0.75M | 0.44M | 6.68M | -175.06M | 3.44M | 16.70M | 0.79M | 5.65M | 2.88M | 138.16M | 0.07M | 2.22M | 0.01M | 0.13M | 0.17M |
|
Gains from Sales and Divestitures
|
| | | | | | 1.34M | 1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 1.03M | 3.45M | 16.57M | 15.56M | 0.21M | 4.39M | 3.08M | 0.61M | 0.63M | 6.33M | 1.91M | 0.82M | 1.72M | 12.62M | 2.23M | 3.05M | 2.21M | 35.64M | 4.67M | 5.36M | 3.42M | 76.04M | 6.21M | 8.82M | 3.50M | 46.84M | 7.27M | 11.12M | 15.46M | 59.18M | 15.47M | 14.70M | 5.08M | 7.47M | 2.75M | 2.56M | 13.77M | 12.41M | | 1.45M | 2.58M | 4.29M | 3.53M | 1.86M | 0.42M | -2.29M | 1.40M | |
|
Asset Writedowns and Impairment
|
| 0.09M | -0.02M | 0.12M | 0.01M | -0.04M | 0.24M | 0.32M | 1.04M | -0.22M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | | | 481.53M | 195.71M | | | | |
|
Non-cash Items
|
| | | | | | 31.70M | 27.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 29.58M | -7.09M | 49.66M | -8.44M | 29.14M | -6.54M | 45.40M | 0.47M | 6.69M | -19.75M | 31.17M | -18.20M | -19.23M | 12.11M | 37.85M | -6.46M | 1.19M | 15.32M | 13.27M | 21.76M | 6.55M | 16.96M | 21.15M | 30.45M | 17.94M | 29.91M | 38.73M | 26.83M | 62.97M | 59.24M | 46.45M | 67.79M | 73.57M | 70.93M | 63.62M | 65.10M | 80.03M | 63.72M | 37.96M | 74.02M | 73.16M | 62.75M | 32.81M | 77.48M | 53.32M | 14.23M | 39.53M | 18.13M | 24.53M | -4.84M | 4.81M |
|
Amortization of Deferred Charges
|
| 0.39M | 0.39M | 0.73M | 0.03M | 0.03M | 0.09M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | 3.42M | 3.54M | 3.54M | 4.00M | 13.02M | 13.09M | 13.09M | 12.95M | 12.95M | 17.02M | 21.66M | 1.63M | 1.47M | 1.41M | 1.41M | 1.38M | 1.40M | 1.30M | 1.08M | 1.06M | 0.93M | 0.62M | 0.55M | 0.54M | 0.54M | 0.55M | 0.52M | 0.38M | 0.04M | 0.04M |
|
Depreciation & Amortization (CF)
|
| 2.92M | 2.70M | 2.45M | 2.00M | 2.04M | 2.51M | 3.28M | 3.34M | 3.17M | 3.24M | 2.77M | 2.33M | 2.58M | 3.49M | 3.93M | 4.52M | 4.39M | 4.70M | 5.21M | 5.04M | 5.22M | 5.45M | 5.97M | 6.17M | 6.79M | 7.15M | 7.43M | 8.88M | 9.24M | 10.59M | 13.25M | 13.93M | 14.85M | 15.34M | 16.09M | 17.00M | 20.29M | 21.64M | 22.37M | 25.70M | 25.54M | 26.48M | 56.92M | 20.77M | 19.69M | 19.71M | 19.57M | 19.38M | 32.09M | 16.23M | 15.32M |
|
Change in Receivables
|
| 0.79M | 1.45M | 0.15M | -0.91M | 2.23M | -0.02M | 1.42M | -1.92M | -2.43M | 2.32M | 0.52M | -1.11M | -2.16M | -0.45M | 2.29M | 0.44M | -1.95M | -0.04M | 1.20M | 0.96M | -2.78M | 0.17M | 0.20M | 3.95M | -4.02M | -2.92M | 7.79M | -2.68M | -4.93M | 0.97M | 3.85M | 0.51M | -2.24M | -1.22M | -0.13M | 8.60M | -0.29M | -2.94M | 5.49M | 1.49M | -1.58M | -1.50M | 9.99M | 0.89M | -6.71M | -3.86M | 2.54M | 0.25M | 4.69M | -10.81M | -2.48M |
|
Change in Account Payables
|
| -3.00M | | 5.60M | -2.63M | -0.79M | 3.77M | -3.31M | 5.36M | -4.94M | -1.21M | 8.13M | -6.21M | -1.61M | 2.62M | 1.70M | -3.44M | -1.14M | -2.45M | 1.30M | 4.94M | -3.07M | 1.36M | -1.29M | 3.89M | -1.84M | -3.58M | 1.43M | 1.59M | -0.44M | -0.14M | -1.06M | 2.75M | 6.60M | -9.74M | 4.96M | 1.42M | -7.53M | 2.29M | 3.52M | -2.42M | -0.34M | -0.34M | 5.49M | 8.24M | -6.59M | -5.46M | 3.74M | -4.07M | 1.53M | -7.57M | 1.06M |
|
Change in Accured Expenses
|
4.28M | 0.19M | 0.37M | 3.72M | -3.51M | -1.10M | -1.71M | 7.63M | 2.62M | -8.27M | 2.70M | 15.88M | -5.07M | -16.76M | 9.82M | 12.94M | -15.50M | -3.74M | 4.92M | 11.70M | -10.79M | -4.29M | 1.61M | 18.72M | -12.21M | -3.15M | -0.92M | 22.16M | -21.51M | 15.97M | 1.42M | 16.89M | -11.83M | 9.39M | -5.19M | 6.36M | -16.16M | -7.55M | -13.48M | -2.29M | 3.21M | -6.40M | -1.81M | -1.60M | -1.53M | -1.58M | -2.48M | 50.91M | 0.25M | -4.89M | 3.37M | -1.78M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -174.60M | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 28.71M | -25.07M | 48.47M | -49.34M | 29.31M | -27.54M | 47.75M | -46.55M | 20.38M | -2.97M | 15.10M | -4.62M | 16.82M | -5.91M | 3.99M | -24.93M | 3.27M | -12.34M | 16.14M | -20.62M | 7.89M | -1.12M | 17.48M | -19.33M | 11.52M | 1.42M | 7.80M | -7.81M | 16.97M | -8.86M | 24.12M | -19.32M | 25.07M | -10.36M | 16.36M | -9.22M | -21.72M | -7.05M | 12.84M | -1.26M | -8.48M | -6.60M | 6.41M | -2.16M | -3.58M | 15.76M | 43.55M | -13.99M | -5.88M | -0.07M | -2.25M |
|
Capital Expenditures
|
| 1.54M | 1.64M | 2.02M | 2.17M | 1.28M | 1.21M | 1.31M | 1.28M | 1.49M | 2.66M | 1.74M | 2.37M | 4.80M | 9.42M | 3.62M | 6.86M | 4.77M | 7.74M | 7.42M | 6.21M | 4.88M | 5.20M | 7.96M | 13.18M | 14.06M | 9.43M | 8.03M | 10.81M | 19.96M | 23.15M | 14.35M | 23.86M | 18.98M | 27.61M | 20.53M | 27.05M | 29.53M | 27.75M | 21.96M | 23.85M | 17.17M | 16.70M | 23.43M | 25.75M | 28.02M | 17.80M | 15.84M | 13.29M | 8.66M | 7.23M | 5.76M |
|
Sales of Property, Plant and Equipment
|
| 14.31M | 6.75M | 11.49M | 5.39M | 11.28M | 7.46M | 21.44M | 17.94M | 11.98M | 10.71M | 11.54M | 4.03M | 6.12M | 8.67M | 9.08M | 1.77M | 6.94M | | | | | | | | | | | | 2.17M | 1.25M | 3.60M | 0.56M | 4.04M | 2.67M | 1.11M | 0.90M | 2.50M | -0.01M | 0.01M | 3.50M | | 9.79M | | | | | | | | | |
|
Acquisitions
|
| | | | | 0.50M | 43.37M | | 10.00M | | | | | | 25.16M | 0.70M | 1.19M | 0.19M | -0.19M | | 14.93M | | 14.44M | 20.21M | | | | | 79.15M | | 92.80M | | | 7.89M | | | | 401.12M | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.84M | 0.24M | 8.99M | | | | | | | | | | 15.50M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 13.10M | 25.76M | 3.85M | 7.99M | 12.14M | 7.55M | 10.30M | 17.85M | 6.24M | 16.59M | | | | | 14.50M | 1.89M | 21.63M | 50.35M | 46.10M | 20.30M | 48.80M | 37.30M | 104.64M | 133.96M | 121.78M | 149.93M | 140.34M | 127.84M | 181.31M | 274.22M | 437.78M | 311.47M | 342.06M | 180.41M | 261.45M | 101.03M | 407.76M | 69.10M | 84.33M | 36.00M | 50.73M | 39.16M | 7.02M | 74.76M | 181.16M | | |
|
Cash from Investing Activities
|
| -20.73M | -3.63M | -56.79M | -71.95M | -63.20M | -3.63M | -23.07M | 2.56M | -12.75M | 2.59M | 14.63M | 3.81M | 0.04M | -3.14M | 3.50M | -6.36M | 1.99M | -7.55M | -105.34M | -25.33M | 4.24M | -23.41M | -26.91M | -36.45M | 13.17M | -477.92M | -145.63M | -93.04M | -47.26M | -131.22M | -572.46M | 18.16M | -764.95M | 190.17M | -167.75M | 376.77M | -363.07M | 69.25M | 56.04M | 342.67M | -106.78M | 236.23M | 25.79M | 113.43M | -40.81M | -23.28M | -19.37M | 94.81M | 274.91M | -2.73M | -2.34M |
|
Cash from Financing Activities
|
| 0.41M | 2.07M | 1.42M | 141.32M | -3.37M | 1.52M | 0.07M | -0.10M | -0.03M | 2.22M | 0.05M | 0.48M | -6.33M | -0.80M | -0.81M | -0.73M | -9.86M | -11.98M | 148.19M | 7.86M | -30.42M | 284.53M | 0.07M | 2.23M | 508.48M | 89.45M | 1.69M | 3.88M | -44.17M | -1.90M | 768.51M | -133.82M | 867.60M | -77.26M | -22.05M | -301.58M | -307.46M | 1.35M | -426.84M | -11.85M | -158.90M | -404.92M | -138.99M | -149.96M | -4.29M | -1.34M | -0.82M | -102.69M | -416.96M | -0.18M | -0.60M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.63M | | | -0.49M | 0.19M | 0.01M | -0.58M | 0.40M | -0.23M | -0.08M | 0.16M | -0.88M | 0.22M | 0.27M | -0.65M |
|
Change in Cash
|
| 9.26M | -8.65M | -5.71M | 60.94M | -37.42M | -8.66M | 22.40M | 2.93M | -6.09M | -14.94M | 45.85M | -13.91M | -25.52M | 8.18M | 40.53M | -13.56M | -6.68M | -4.21M | 56.12M | 4.29M | -19.63M | 278.07M | -5.69M | -3.78M | 539.60M | -358.56M | -105.22M | -62.33M | -28.46M | -73.88M | 242.50M | -47.88M | 176.22M | 183.84M | -126.18M | 140.29M | -585.87M | 134.32M | -332.83M | 404.34M | -192.33M | -105.93M | -80.97M | 41.35M | 7.98M | -10.47M | 19.50M | 9.38M | -117.30M | -7.48M | 1.22M |
|
Free Cash Flow
|
| 28.04M | -8.74M | 47.64M | -10.60M | 27.86M | -7.75M | 44.09M | -0.80M | 5.21M | -22.41M | 29.43M | -20.57M | -24.03M | 2.69M | 34.23M | -13.32M | -3.58M | 7.58M | 5.85M | 15.55M | 1.67M | 11.76M | 13.19M | 17.27M | 3.88M | 20.47M | 30.70M | 16.02M | 43.00M | 36.09M | 32.10M | 43.93M | 54.59M | 43.32M | 43.09M | 38.05M | 50.50M | 35.97M | 16.00M | 50.17M | 55.99M | 46.05M | 9.37M | 51.73M | 25.30M | -3.57M | 23.69M | 4.83M | 15.86M | -12.07M | -0.94M |
|
Net Cash Flow
|
| 9.26M | -8.65M | -5.71M | 60.94M | -37.42M | -8.66M | 22.40M | 2.93M | -6.09M | -14.94M | 45.85M | -13.91M | -25.52M | 8.18M | 40.53M | -13.56M | -6.68M | -4.21M | 56.12M | 4.29M | -19.63M | 278.07M | -5.69M | -3.78M | 539.60M | -358.56M | -105.22M | -62.33M | -28.46M | -73.88M | 242.50M | -47.88M | 176.22M | 183.84M | -126.18M | 140.29M | -590.50M | 134.32M | -332.83M | 404.83M | -192.52M | -105.94M | -80.39M | 40.95M | 8.21M | -10.40M | 19.34M | 10.25M | -117.52M | -7.75M | 1.87M |