|
Net Income
|
64.19M | 33.30M | 39.99M | 45.83M | 36.60M | 14.29M | 32.76M | -401.95M | 0.23M | -13.27M | -107.17M | -10.46M | -26.67M | -11.35M | -41.97M | -15.83M | -20.87M | -14.72M | -22.21M | -47.49M | -55.32M | 0.32M | -13.54M | -13.27M | -17.02M | -14.80M | 5.06M | -31.54M | -145.81M | 6.83M | 7.40M | -1.22M | -9.45M | 0.02M | 0.99M | 10.94M | 1.86M | 10.23M | 6.26M | -12.06M | -6.31M | 4.14M | 9.22M | 22.65M | -5.25M | 7.47M | -5.33M | -15.43M | -9.86M | -3.31M | -0.46M |
|
Depreciation and Depletion
|
| | | | 0.20M | 0.20M | 0.20M | | 0.20M | | | | | | | | | | | | | | | -2.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
1.03M | 1.71M | 2.12M | 0.04M | 1.62M | 3.80M | 0.47M | 0.39M | 1.22M | 1.11M | 1.14M | 1.15M | 1.11M | 1.96M | 1.46M | 0.76M | 1.87M | 1.88M | 1.73M | 1.86M | 2.20M | 2.81M | 2.79M | 3.23M | 2.53M | 2.50M | 2.57M | 2.52M | 2.21M | 1.33M | 1.26M | 1.26M | 1.03M | 0.87M | 1.03M | 1.19M | 1.03M | 0.94M | 0.89M | 0.93M | 0.87M | 1.18M | 1.25M | 1.16M | 0.55M | 0.61M | 0.72M | 0.97M | 0.60M | 0.60M | 1.06M |
|
Deferred Taxes
|
3.52M | 3.56M | 4.30M | 0.22M | 5.18M | -12.33M | 5.16M | 6.32M | -0.80M | -6.67M | -26.73M | 0.03M | -7.59M | -0.43M | -17.21M | 12.03M | -3.12M | -3.61M | -4.29M | 2.05M | 0.00M | -23.66M | -5.61M | -2.13M | -4.75M | -3.11M | -6.88M | 3.02M | -8.94M | | | -2.18M | 1.04M | -0.62M | 1.69M | 0.96M | 1.49M | 1.76M | 3.67M | -2.75M | 1.19M | 2.80M | -1.30M | 4.12M | -2.27M | -2.08M | -2.14M | -1.17M | -0.51M | -1.36M | -1.48M |
|
Gains from Investment Securities
|
-3.94M | 0.07M | -0.15M | 0.57M | -0.30M | -0.55M | -1.84M | 1.59M | -0.84M | 1.01M | -1.20M | -0.39M | -1.08M | -1.20M | -0.26M | 1.23M | -0.80M | -1.35M | -1.16M | -0.56M | -2.05M | -1.02M | -0.89M | -0.92M | 4.28M | 0.00M | | -6.94M | 1.44M | -6.06M | | | 1.12M | -2.60M | -0.95M | 0.24M | 1.01M | -2.56M | -0.85M | -0.83M | -0.59M | -0.65M | -0.66M | 0.24M | 1.07M | -2.32M | -0.63M | 0.14M | 0.65M | | -1.86M |
|
Asset Writedowns and Impairment
|
0.15M | 1.01M | -0.09M | 1.02M | 0.09M | 11.52M | | 278.90M | 2.74M | 9.47M | 110.72M | | 8.40M | | 37.73M | | -0.06M | 0.00M | 4.36M | 27.24M | 28.66M | | | | -0.03M | 5.55M | | 20.60M | 144.12M | | | | 0.19M | 7.93M | | | -0.02M | | | 5.74M | -0.07M | | | 1.40M | 7.82M | | | 3.76M | -0.02M | | |
|
Change in Working Capital
|
-5.14M | 2.98M | -10.40M | -12.33M | -5.09M | 1.46M | 1.86M | -0.34M | 3.11M | 5.11M | -4.33M | 8.04M | 1.18M | -2.37M | 8.25M | 0.27M | 0.64M | 6.69M | -0.30M | -3.71M | -1.36M | 4.67M | 2.42M | 0.23M | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
20.59M | -32.01M | -6.04M | 4.91M | 8.13M | 4.49M | 19.50M | -36.96M | -19.84M | -18.93M | -41.00M | -0.58M | -4.35M | 10.49M | -3.22M | -9.60M | -3.26M | 4.90M | 1.21M | 4.05M | -4.84M | -5.82M | 10.57M | -13.24M | 2.38M | 16.24M | 11.61M | -9.68M | 1.50M | -11.73M | 4.88M | -8.32M | -1.81M | 26.42M | -3.10M | 6.62M | 7.14M | 15.98M | -3.98M | -4.69M | 4.30M | 15.37M | 17.74M | -15.10M | -7.39M | -7.84M | -20.54M | -8.46M | 4.16M | 6.16M | 1.10M |
|
Change in Inventory
|
4.42M | -4.51M | 5.13M | 6.85M | -6.14M | -2.70M | -5.06M | -1.28M | -1.26M | -4.10M | -0.20M | 0.15M | -0.79M | -0.19M | -0.51M | -0.29M | 0.44M | 0.22M | 0.84M | 2.96M | -2.19M | -0.92M | 1.77M | -2.03M | -0.09M | 0.09M | 1.17M | -1.09M | 0.74M | 1.16M | -2.09M | 0.02M | 0.53M | 0.30M | -0.64M | 0.33M | 0.62M | 0.56M | 0.38M | 0.29M | 0.54M | -0.24M | -0.72M | 0.41M | 0.51M | 1.01M | 0.17M | -0.47M | -1.84M | -0.21M | 0.01M |
|
Change in Accured Expenses
|
-21.15M | -4.28M | 10.82M | -13.65M | 9.44M | 11.97M | -10.45M | -11.12M | -10.68M | -3.88M | 9.47M | -7.64M | -0.25M | 4.99M | -1.97M | -7.16M | -4.52M | 0.02M | 10.41M | 6.76M | -10.35M | -6.32M | 5.88M | -6.93M | -1.42M | 1.55M | 4.82M | 3.52M | 6.28M | -10.86M | 5.83M | 5.64M | -5.29M | 4.72M | 10.40M | 5.60M | -13.70M | 6.98M | 10.23M | 8.81M | -20.07M | 5.36M | 19.48M | 2.67M | -21.20M | 4.04M | 3.58M | -4.00M | -9.84M | 8.12M | 0.89M |
|
Change in Taxes
|
-5.79M | -11.13M | -3.66M | -4.34M | -6.40M | -7.98M | -2.96M | 0.60M | -6.48M | -0.84M | 8.98M | 4.55M | -2.40M | 1.83M | 5.40M | -15.07M | 0.32M | 0.32M | 9.29M | -6.72M | -1.36M | 0.11M | 2.19M | 4.37M | 0.26M | -0.02M | 0.10M | -0.42M | 0.13M | 0.12M | -0.20M | -0.18M | 0.05M | -0.03M | 0.04M | -0.09M | 0.06M | -0.16M | 0.04M | 0.07M | 0.04M | -0.12M | 0.07M | 3.58M | 3.79M | 2.04M | 3.85M | -1.80M | -2.06M | -11.03M | -0.82M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | 2.42M | | -0.15M | 4.58M | -1.10M | | 1.14M | -0.05M | 1.15M | | -3.85M | -8.32M | 5.33M | | 0.38M | 5.08M | 7.24M | | -9.31M | -0.23M | -2.66M | | -4.18M | 4.16M | 3.44M | | 0.52M | 7.73M | 4.01M |
|
Cash from Operations
|
59.43M | 100.83M | 103.59M | 73.53M | 90.71M | 64.02M | 53.53M | 82.79M | 48.90M | 45.39M | 80.64M | 11.34M | 11.33M | 23.86M | 13.66M | 13.31M | 9.85M | 4.55M | 31.12M | 11.30M | 2.84M | 11.14M | 11.88M | 28.53M | 6.34M | 3.62M | 23.57M | 40.95M | 20.84M | 24.48M | 35.36M | 36.69M | 12.82M | 16.53M | 33.89M | 25.29M | 1.95M | 21.68M | 38.74M | 29.40M | 0.36M | 19.40M | 36.83M | 39.97M | 5.99M | 32.36M | 35.67M | 9.50M | -8.45M | -2.31M | 13.83M |
|
Depreciation & Amortization (CF)
|
41.09M | 41.41M | 42.01M | 42.70M | 39.60M | 42.41M | 45.76M | 47.20M | 42.45M | 42.54M | 36.17M | 31.83M | 33.55M | 33.17M | 33.72M | 30.86M | 32.83M | 31.55M | 32.70M | 29.36M | 30.76M | 34.27M | 34.47M | 26.34M | 30.78M | 31.00M | 31.20M | 30.79M | 25.50M | 22.20M | 24.82M | 24.02M | 21.27M | 21.38M | 20.28M | 20.17M | 20.13M | 23.08M | 22.61M | 21.40M | 21.66M | 20.70M | 16.91M | 15.87M | 16.77M | 17.06M | 17.44M | 16.77M | 16.25M | 17.83M | 20.01M |
|
Capital Expenditures
|
69.92M | 90.69M | 74.19M | 56.90M | 63.52M | 78.14M | 66.63M | 42.86M | 10.70M | 13.40M | 19.60M | 18.75M | 4.76M | 5.13M | 5.35M | 4.53M | 3.88M | 2.15M | 1.98M | 3.17M | 2.70M | 3.25M | 2.72M | 8.44M | 9.68M | 11.53M | 4.31M | 4.29M | 2.65M | 1.20M | 2.40M | 3.84M | 3.37M | 3.16M | 3.39M | 5.93M | 3.59M | 5.05M | 8.82M | 7.96M | 4.77M | 6.95M | 9.46M | 10.45M | 5.61M | 5.32M | 7.48M | 7.73M | 5.27M | 4.50M | 5.61M |
|
Sales of Property, Plant and Equipment
|
1.24M | 0.10M | 5.07M | 1.07M | 0.23M | 1.12M | 0.26M | 10.48M | 1.13M | 0.72M | 0.41M | 10.43M | 1.60M | 0.51M | 2.36M | 1.31M | 0.58M | 0.58M | 0.47M | 0.28M | 2.72M | 0.72M | 0.60M | 1.81M | 4.46M | -0.01M | 1.03M | 0.42M | 0.07M | 1.82M | 1.44M | 0.35M | 6.65M | 0.36M | 0.53M | 6.76M | 2.36M | 0.94M | 8.67M | 4.31M | 2.27M | 0.45M | 4.35M | 9.67M | 6.78M | 3.84M | 0.08M | 0.31M | 0.17M | 0.11M | 1.16M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | 23.77M | 161.43M | -3.61M | -10.25M | | | 16.44M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | 7.05M |
|
Cash from Investing Activities
|
-68.67M | -90.59M | -69.12M | -55.83M | -63.30M | -77.80M | -65.59M | -32.38M | -9.57M | -12.68M | -19.19M | -8.32M | -3.46M | -5.87M | -2.21M | -1.15M | -3.31M | -1.20M | -1.34M | -2.89M | -23.64M | -163.96M | 1.49M | 4.16M | -3.70M | -11.29M | -19.71M | -3.87M | -2.58M | 5.25M | -0.96M | -3.48M | 3.28M | -2.80M | -2.58M | 1.39M | -1.04M | -4.12M | -0.15M | -3.64M | -2.51M | -6.49M | -5.11M | -0.41M | 1.17M | -1.29M | -7.39M | -7.42M | -5.10M | -69.34M | -11.51M |
|
Other financing activities
|
41.19M | 43.19M | 19.25M | 57.37M | 20.19M | 7.98M | 0.09M | | | | | 0.28M | 2.04M | -0.01M | 0.01M | 0.03M | 1.77M | 0.02M | | | -0.59M | 3.34M | | 1.27M | | | 1.95M | -6.23M | | | | | | | | 0.01M | | | | -1.08M | | | | | | | 2.98M | | 0.12M | 0.30M | |
|
Cash from Financing Activities
|
9.44M | -55.72M | 19.25M | 57.37M | 20.19M | 23.87M | -14.16M | -13.67M | 0.50M | | -347.85M | -2.41M | -13.06M | -17.37M | -15.40M | -12.52M | 18.89M | -4.09M | -4.21M | -28.65M | 30.97M | 116.65M | -13.76M | -24.34M | -7.49M | 13.57M | -8.84M | -41.86M | -15.63M | -28.01M | -36.01M | -34.56M | -16.68M | -14.41M | -30.00M | -25.41M | -1.34M | -18.55M | -33.21M | -26.55M | 6.57M | -13.49M | -35.10M | -44.78M | 6.61M | -40.73M | -14.22M | -16.86M | 36.62M | 55.62M | -4.64M |
|
Dividends Paid - Common
|
| | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.73M | 3.69M | 3.71M | 3.66M | 3.62M | 3.44M | 3.44M | | |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | 0.48M | 0.49M | 0.53M | 0.46M | 0.46M | 0.46M | 0.47M | 0.47M | 0.47M | 0.47M | 0.49M | 0.48M | 0.48M | 0.48M | 0.48M | 0.49M | 0.49M | 0.49M | 0.24M | | | | | | | | | | | |
|
Exchange Rate Effect
|
-5.43M | -11.47M | 4.24M | -8.11M | -6.99M | 10.65M | -17.46M | -15.23M | -23.34M | 2.67M | -16.14M | -5.41M | 0.32M | -1.34M | 4.22M | -0.39M | -0.08M | 0.93M | 1.11M | -1.11M | -0.84M | -1.02M | 0.14M | -0.52M | 0.48M | -0.42M | -0.40M | 0.03M | -0.40M | 0.03M | 1.23M | 0.58M | -0.11M | -0.36M | -0.78M | 0.06M | 0.57M | -0.65M | -1.80M | 0.39M | -0.01M | -0.37M | -0.22M | 0.72M | -0.34M | 0.34M | -3.58M | 2.08M | 0.09M | 2.30M | -0.32M |
|
Change in Cash
|
-5.23M | -56.95M | 57.95M | 66.97M | 40.62M | 20.74M | -43.68M | 21.50M | 16.48M | 35.37M | -302.53M | -4.80M | -4.87M | -0.71M | 0.28M | -0.74M | 25.35M | 0.19M | 26.68M | -21.36M | 9.33M | -37.19M | -0.25M | 7.83M | -4.38M | 5.47M | -5.39M | -4.74M | 2.23M | 1.75M | -0.37M | -0.78M | -0.70M | -1.04M | 0.53M | 1.33M | 0.14M | -1.64M | 3.58M | -0.41M | 4.41M | -0.94M | -3.60M | -4.49M | 13.43M | -9.32M | 10.47M | -12.71M | 23.17M | -13.73M | -2.63M |
|
Free Cash Flow
|
-10.49M | 10.14M | 29.40M | 16.63M | 27.19M | -14.12M | -13.10M | 39.93M | 38.20M | 31.99M | 61.04M | -7.41M | 6.57M | 18.73M | 8.31M | 8.78M | 5.96M | 2.40M | 29.14M | 8.13M | 0.14M | 7.89M | 9.16M | 20.09M | -3.34M | -7.91M | 19.26M | 36.66M | 18.19M | 23.29M | 32.96M | 32.85M | 9.45M | 13.38M | 30.50M | 19.37M | -1.64M | 16.62M | 29.92M | 21.45M | -4.41M | 12.46M | 27.37M | 29.52M | 0.37M | 27.04M | 28.20M | 1.76M | -13.72M | -6.81M | 8.22M |
|
Net Cash Flow
|
0.20M | -45.48M | 53.71M | 75.08M | 47.61M | 10.09M | -26.22M | 36.73M | 39.83M | 32.70M | -286.39M | 0.61M | -5.19M | 0.62M | -3.95M | -0.36M | 25.43M | -0.74M | 25.57M | -20.24M | 10.17M | -36.17M | -0.38M | 8.35M | -4.86M | 5.89M | -4.99M | -4.77M | 2.63M | 1.72M | -1.61M | -1.36M | -0.59M | -0.68M | 1.31M | 1.27M | -0.43M | -0.99M | 5.38M | -0.79M | 4.42M | -0.58M | -3.38M | -5.22M | 13.76M | -9.66M | 14.06M | -14.79M | 23.08M | -16.03M | -2.31M |