|
Net Income
|
-0.00M | -0.00M | -873.00 | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.32M | -0.01M | -0.00M | -0.00M | -0.35M | -0.01M | -0.01M | | | | -2.52M | -0.78M | -1.10M | -1.45M | -10.05M | -1.06M | -1.06M | -1.42M | | -2.26M | -7.77M | -3.97M | | -4.55M | -4.16M | -2.14M | -15.94M | -7.12M | 7.43M | -2.60M | -6.62M | -1.16M | -2.20M | -12.73M | -1.15M | 1.46M | -0.29M | -0.10M | -5.49M | 24.51M | 115.14M | -226.75M | -62.02M | 246.71M | -144.13M | 254.29M | -5.70M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.02M | 0.02M | 0.02M | | 0.22M | 1.58M | 4.90M | 6.47M | 10.44M | 14.32M | 15.90M | 18.83M | 20.83M | 21.27M | 57.69M | 29.33M | 31.67M | 40.20M | 51.27M | 65.12M | 77.93M | 93.86M | 107.22M |
|
Share-based Compensation
|
0.00M | | | 0.01M | 0.01M | | 0.02M | 0.02M | | | 0.02M | 0.02M | | | 0.00M | | | | | | | | | 0.02M | 0.14M | 0.21M | 1.38M | 0.63M | 0.66M | 0.43M | 1.62M | 0.33M | 0.58M | 0.26M | 0.88M | 4.35M | 0.85M | 3.40M | -0.05M | 5.75M | 6.55M | 5.21M | 13.95M | 5.88M | 5.74M | 5.95M | 6.57M | 9.95M | 9.80M | 2.95M | 6.86M | 3.02M | 2.12M | 4.49M | 34.73M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 1.40M | 11.60M | -9.49M | -0.15M | 9.22M | -3.04M | 18.11M | 14.83M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -2.47M | -4.26M | 0.22M | 0.41M | 0.34M | 0.37M | 0.21M | -0.41M | -0.01M | -0.02M | -0.07M | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | | | | 0.56M | | | 0.13M | 1.76M | 0.19M | 1.54M | 1.63M | 3.81M | 1.40M | 3.76M | 3.84M | 5.27M | | 0.09M | 0.18M | 3.60M |
|
Gains from Investment Securities
|
| | | | -0.00M | | | 0.01M | | | 0.01M | | | | | | | | | | | | | | | | | | | 0.01M | | -0.50M | -0.25M | | 0.84M | 0.05M | 0.47M | 0.04M | 2.43M | 9.99M | 1.49M | -5.24M | 0.54M | -0.52M | 1.42M | 2.04M | 2.63M | 0.12M | 0.05M | 0.13M | 1.17M | 1.60M | | 31.35M | 18.34M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72M | 2.89M | 6.22M | 0.81M | 4.42M | 0.76M | 0.08M | 0.19M | 0.74M | -1.02M | | 0.40M | | 7.80M | | | | 197.00M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 1.81M | | 1.05M | 5.50M | 0.08M | 0.43M | 0.43M | 0.20M | 0.20M | 0.20M | 0.00M | 0.19M | 4.51M | 4.60M | 12.78M | 0.02M | 0.07M | 1.60M | 1.60M | 3.45M | 1.60M |
|
Cash from Operations
|
-0.01M | | 280.00 | -0.21M | -515.00 | 179.00 | -0.22M | -0.22M | -0.22M | 70.00 | -0.22M | -0.01M | -0.22M | 237.00 | -0.03M | -0.07M | | | | -0.28M | -0.42M | -0.28M | | -0.38M | -0.27M | -0.25M | -0.28M | -0.67M | -1.84M | -3.28M | -4.80M | -0.89M | -0.38M | -2.42M | -2.96M | -6.83M | -4.85M | -9.44M | -2.86M | 13.00M | 36.20M | 9.86M | 20.76M | 5.12M | 6.76M | 5.80M | -36.25M | -47.68M | -44.85M | -58.45M | -82.69M | -119.45M | -112.28M | -109.89M | -119.41M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | 0.04M | | | | | | | | | | | 0.11M | 0.17M | | | | | -0.02M | 3.02M | 6.02M | -0.01M | | | 0.11M | -0.27M | | | 0.01M | 0.03M | 0.00M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.47M | 5.14M | 0.07M | 1.89M | 1.51M | 1.49M | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.55M | 0.49M | 0.15M | 0.87M | 0.03M | 0.22M | 0.21M | 0.21M | -0.65M | 0.16M | 0.50M | 0.62M | 1.27M | 0.63M | 0.72M | 0.75M | 0.71M | 1.12M | 2.12M | 3.66M | 2.45M | 7.43M | 11.66M | 14.78M | 16.39M | 19.33M | 21.35M | 21.85M | 58.20M | 29.85M | 32.19M | 40.73M | 51.85M | 66.23M | 78.90M | 94.88M | 108.33M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | -0.02M | -0.11M | 0.15M | | 0.02M | -0.03M | 0.02M | -0.01M | -0.11M | -0.28M | -0.35M | -1.01M | 0.07M | -0.66M | -0.33M | 0.90M | 0.46M | -0.58M | 1.41M | -0.87M | 0.55M | 0.73M | -1.37M | 0.61M | 0.07M | 0.05M | 0.11M | -0.13M | -0.01M | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | | | | 0.28M | 0.52M | 3.18M | -4.09M | -0.01M | -0.04M | -0.12M | 0.30M | 0.18M | 0.35M | 0.29M | -0.23M | -0.08M | 0.26M | | | | | | |
|
Change in Account Payables
|
-0.01M | 259.00 | 0.00M | 0.01M | 0.00M | -860.00 | 0.01M | 0.01M | | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | -0.01M | -0.02M | | | | 0.03M | -0.08M | -0.00M | | 0.07M | 0.12M | 0.02M | 0.30M | 0.25M | -0.50M | 1.90M | 0.51M | 0.22M | 1.83M | 0.30M | -2.43M | | | 6.59M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 400.00 | 500.00 | 0.05M | 0.01M | 0.01M | 0.07M | 0.08M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | | | -2.37M | -0.52M | 6.59M | 0.55M | -5.55M | 11.32M | -2.66M | 12.93M | 3.27M | 1.94M | -1.70M | 9.74M | -6.32M | 4.53M | 16.89M | 4.62M | -4.65M | -3.70M | 9.93M | 31.22M |
|
Other Working Capital Changes
|
| | | | | | -0.00M | 0.00M | -0.00M | 591.00 | -409.00 | 0.00M | | | -0.00M | | | | | -0.02M | -0.02M | 0.01M | | -0.02M | -0.13M | 0.13M | 0.05M | 0.02M | -0.28M | -2.36M | -1.06M | 0.60M | 0.02M | 0.19M | -1.24M | 2.33M | -1.20M | 1.78M | -4.02M | 3.31M | 6.26M | 0.12M | -8.65M | -1.86M | 2.63M | -3.44M | 0.11M | 0.50M | 1.43M | 2.58M | -1.14M | | 0.83M | 2.26M | 1.17M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | 0.01M | 306.00 | | -77.00 | 0.03M | -0.03M | | | 0.00M | 0.01M | | 0.02M | 0.00M | 0.02M | 0.00M | 0.09M | 0.01M | 0.02M | 0.01M | 0.00M | 0.02M | 9.04M | 51.48M | 78.70M | 21.43M | 7.49M | 3.19M | -12.82M | 4.95M | 16.82M | 20.86M | 18.83M | 27.50M | 15.48M | 10.30M | 12.81M | 57.36M | 34.09M | 42.53M | 10.68M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | -2.50M | | | | | | | | 0.03M | 0.51M | | 0.29M | 0.64M | 30.13M | 11.38M | 1.32M | -1.17M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | 0.00M | 0.00M | | | 0.00M | 0.02M | 0.00M | 0.00M | | 0.00M | 0.00M | | -0.02M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.95M | | -1.00M | | | | 19.77M | 22.52M | | | -22.52M | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | -0.06M | | -0.21M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | -0.00M | -0.01M | | | -0.01M | -0.02M | -0.05M | -0.03M | | -0.02M | -0.12M | -0.15M | -0.33M | -0.12M | -0.24M | -0.24M | -0.38M | -0.51M | -1.49M | -0.67M | 0.28M | -2.43M | -53.48M | -137.69M | -35.56M | -94.00M | -37.11M | -22.39M | -57.49M | -59.01M | -54.51M | -127.95M | -92.70M | -32.82M | -198.75M | -272.13M | -416.70M | -255.95M | -59.93M | -125.28M | 135.50M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.01M | | | 0.22M | | | 0.22M | 0.22M | 0.22M | | 0.22M | 0.01M | 0.22M | | 0.10M | 0.13M | | | | 0.07M | 0.50M | 0.22M | | 0.39M | 0.52M | 0.24M | 1.25M | 5.00M | -0.98M | 9.98M | 12.65M | -0.07M | | 0.53M | 3.85M | 31.77M | 189.98M | 12.06M | 34.25M | 68.18M | -0.08M | 17.54M | 54.31M | 32.97M | 56.10M | 133.64M | 135.22M | 99.75M | 518.19M | 136.69M | 494.50M | 531.13M | -7.38M | 172.76M | -7.65M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.02M | | | | 2.84M | | | | | 5.60M |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | -0.18M | 0.32M | 0.02M | | -0.31M | | | | | 0.58M | 2.26M | -2.84M | | 5.14M | -5.14M | 5.60M | -5.21M |
|
Change in Cash
|
40.00 | | 280.00 | 723.00 | -515.00 | 179.00 | 98.00 | 567.00 | 413.00 | 70.00 | 796.00 | -10.00 | 270.00 | 237.00 | 0.06M | 0.05M | | | | -0.23M | 0.03M | -0.09M | | -0.02M | 0.13M | -0.15M | 0.64M | 4.21M | -3.06M | 6.45M | 7.47M | -1.46M | -1.87M | -2.55M | 1.17M | 22.51M | 131.64M | -135.06M | -4.17M | -12.83M | -3.30M | 0.75M | 17.80M | -18.40M | 8.28M | 11.49M | 7.38M | 19.24M | 274.59M | -193.89M | -4.89M | 155.73M | -179.59M | -62.40M | 8.44M |
|
Beginning Cash Balance
|
| 40.00 | -280.00 | | 723.00 | 208.00 | -98.00 | | | 413.00 | -383.00 | 413.00 | | 270.00 | 270.00 | -0.05M | 0.15M | 0.08M | 0.44M | 0.44M | 0.21M | 0.24M | 0.06M | 0.06M | 0.04M | 0.17M | -0.64M | 0.41M | 4.62M | 1.57M | -7.47M | 7.84M | 6.38M | 4.51M | 1.96M | 3.13M | 25.63M | 157.27M | 22.21M | 18.04M | 5.21M | 1.91M | 2.66M | 20.46M | 2.06M | 10.35M | 21.83M | 29.21M | 48.46M | 323.05M | 129.16M | 124.28M | 280.01M | 100.42M | 38.02M |
|
Free Cash Flow
|
-0.01M | | 280.00 | -0.21M | -515.00 | 179.00 | -0.22M | -0.22M | -0.22M | 70.00 | -0.22M | -0.01M | -0.22M | 237.00 | -0.03M | -0.08M | -306.00 | | 77.00 | -0.31M | -0.39M | -0.28M | | -0.39M | -0.28M | -0.25M | -0.29M | -0.67M | -1.86M | -3.29M | -4.89M | -0.89M | -0.39M | -2.42M | -2.97M | -6.85M | -13.89M | -60.92M | -81.56M | -8.43M | 28.72M | 6.67M | 33.58M | 0.16M | -10.05M | -15.06M | -55.08M | -75.19M | -60.33M | -68.75M | -95.50M | -176.81M | -146.38M | -152.42M | -130.08M |
|
Net Cash Flow
|
40.00 | | 280.00 | 723.00 | -515.00 | 179.00 | 98.00 | 567.00 | 413.00 | 70.00 | 796.00 | -10.00 | 270.00 | 237.00 | 0.06M | 0.05M | | | -0.01M | -0.23M | 0.03M | -0.09M | | -0.02M | 0.13M | -0.15M | 0.64M | 4.21M | -3.06M | 6.45M | 7.47M | -1.46M | -1.87M | -2.55M | 1.17M | 22.51M | 131.64M | -135.06M | -4.17M | -12.83M | -0.98M | 5.01M | 17.58M | -20.93M | 8.35M | 11.49M | 6.27M | 19.24M | 274.59M | -193.89M | -4.89M | 155.73M | -179.59M | -62.40M | 8.44M |