|
Net Income
|
| 0.41M | 0.06M | 1.27M | 0.90M | 1.02M | 1.97M | 1.50M | 2.01M | 1.95M | 0.83M | 2.59M | 63.86M | 8.62M | 0.05M | 0.15M | 1.66M | 0.15M | 0.59M | 0.09M | 0.01M | 0.01M | 1.29M | 0.44M | 0.18M | -0.47M | -1.89M | -1.68M | -1.08M | -0.53M | 0.03M | -1.32M | -2.92M | -2.17M | -0.55M | -88.52M | -13.27M | -15.36M | -21.48M | -23.77M | -28.16M | -34.27M | -40.93M | -47.07M | -50.10M | -41.91M | -38.41M | -40.23M | -45.03M | -43.91M | -42.32M | -43.57M | -45.57M | -26.04M | -11.64M | -26.03M | -9.43M | -15.33M | -7.45M | -21.22M | -23.59M | -10.29M | -14.54M | 3.02M | -5.40M | -4.32M | 0.77M |
|
Depreciation and Depletion
|
| | | | | | | | | 0.34M | 0.38M | 0.39M | 0.43M | 0.51M | 0.63M | 0.68M | 0.71M | 0.68M | 0.61M | 0.60M | 0.68M | 0.76M | 0.82M | 0.94M | 1.03M | 0.99M | 1.28M | 1.32M | 1.40M | 1.47M | 1.51M | 1.48M | 1.62M | 1.90M | 2.06M | 2.09M | 2.12M | 2.06M | 2.17M | 2.23M | 2.28M | 2.33M | 2.27M | 2.20M | 2.56M | 2.82M | 2.87M | 2.84M | 2.77M | 2.92M | 2.85M | 2.72M | 2.89M | 2.79M | 2.83M | 2.43M | 2.41M | 2.13M | 1.96M | 2.04M | 2.17M | 1.91M | 1.85M | 1.87M | 1.76M | 1.69M | 1.70M |
|
Share-based Compensation
|
| | | | | 0.07M | 0.06M | 0.10M | 0.23M | 0.27M | 0.33M | 0.42M | 0.49M | 0.56M | 0.51M | 0.77M | 0.81M | 0.91M | 1.11M | 3.23M | 2.35M | 1.85M | 2.01M | 2.63M | 2.86M | 3.02M | 3.52M | 4.66M | 5.13M | 5.05M | 4.51M | 6.07M | 5.83M | 6.35M | 6.66M | 8.13M | 8.04M | 8.91M | 10.13M | 12.53M | 12.93M | 13.60M | 17.39M | 19.32M | 20.57M | 22.78M | 25.32M | 26.84M | 32.70M | 36.59M | 35.84M | 33.74M | 27.17M | 27.81M | 24.62M | 21.08M | 16.02M | 18.20M | 14.52M | 14.12M | 15.07M | 12.80M | 9.38M | 9.53M | 8.23M | 6.35M | 5.36M |
|
Deferred Taxes
|
| | | | | | | | | -0.34M | | | -62.09M | 5.78M | 0.80M | 0.78M | 1.95M | 0.87M | 0.72M | -1.50M | 2.18M | 0.61M | 1.39M | 0.44M | -0.05M | 0.48M | 0.21M | -0.33M | -1.85M | -0.04M | -0.11M | 0.05M | -0.31M | -1.49M | -3.37M | 71.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | 0.09M | 0.24M | 0.32M | 0.39M | 0.06M | 0.18M | 0.20M | 0.22M | 0.03M | 0.10M | 0.11M | 0.12M | 0.31M | 0.93M | 1.42M | | 0.19M | 1.23M | 1.61M | | 0.30M | 1.72M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.37M | 356.00M | | -0.32M | 0.38M | 417.00M | | 0.06M | -0.02M | 0.09M | 0.43M | 0.07M | | | 0.21M | 5.50M | | 6.40M | 0.16M | 0.01M | | 5.56M | -0.01M | 0.07M | | 5.27M | 0.11M | 2.02M | 4.78M | 4.77M | -2.51M | 4.35M | 2.14M | -2.77M | | 0.37M | 7.81M | -0.55M | -6.68M | 0.13M | 62.70M | 2.04M | 14.23M | 0.07M | 0.00M | 0.00M | 0.00M | 0.10M | 0.03M | | | | -1.29M | 0.77M | 0.10M | 0.25M | -2.78M | 1.30M | -0.94M | -1.75M | -0.26M | 0.81M | -1.03M | -0.21M | -0.04M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 0.43M | 0.52M | 0.38M | 2.16M | 1.74M | 1.25M | 0.96M | 0.52M | 0.38M | 0.26M | 0.10M | 1.23M | 0.69M | 1.73M | 3.70M | | 0.49M | 0.50M | 11.00M | | 0.33M | 0.94M | 0.16M | 0.42M | 0.29M | 0.09M |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | 4.10M | 4.12M | 4.04M | | 3.79M | 3.72M | 3.37M | | 3.32M | 3.17M | 3.23M | 2.95M | 3.01M | 3.09M | 3.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | 2.09M | 2.20M | 2.68M | 1.61M | 2.14M | 1.10M | 3.17M | 2.80M | 14.93M | 4.44M | 6.63M | 5.80M | 5.23M | 3.78M | 2.56M | 3.34M | 4.65M | 3.98M | 5.14M | 7.46M | 4.66M | 2.46M | 8.27M | 8.18M | 6.54M | 6.89M | 8.80M | 6.26M | 6.18M | 4.99M | 8.20M | 2.66M | 0.79M | -5.34M | -2.12M | -8.20M | -20.51M | -24.01M | -18.32M | -31.07M | -9.25M | -3.82M | -1.80M | 0.80M | 4.03M | 5.10M | 9.02M | 16.53M | 5.84M | 13.84M | 15.48M | 13.62M | 26.47M | 17.46M | 22.40M | 12.65M | 18.15M | 12.32M | 27.22M | 5.87M | 11.87M | 8.84M |
|
Amortizatization of Intangibles
|
| | | | | | | | | 0.03M | 0.05M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.34M | 0.33M | 0.40M | 0.57M | 0.57M | 0.57M | 0.55M | 0.55M | 0.55M | 1.02M | 1.00M | 0.99M | 0.96M | 0.91M | 0.87M | 1.02M | 1.52M | 1.29M | 1.18M | 1.04M | 1.69M | 2.06M | 2.70M | 3.30M | 3.81M | 4.44M | 5.02M | 5.76M | 6.22M | 6.68M | 7.13M | 6.91M | 7.24M | 7.47M | 7.25M | 6.89M | 5.96M | 5.53M | 4.90M | 4.70M | 5.28M | 4.92M | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 3.81M | 3.50M | 3.50M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.41M | -6.66M | 14.20M | 4.19M | 4.53M | 5.09M | 5.74M | 6.14M | 6.70M | 7.30M | 7.78M | 8.24M | 8.60M | 8.70M | 9.10M | 9.17M | 9.67M | 1.14M | -24.28M | 10.02M | 10.08M | 1.16M | -25.68M | 9.84M | 9.86M | 9.28M | -26.52M | 8.96M | 8.45M |
|
Depreciation & Amortization (CF)
|
| | | | | 0.27M | 0.33M | 0.36M | | 0.36M | 0.43M | 0.74M | 0.43M | 0.51M | 0.63M | 0.68M | 0.71M | 0.68M | 0.61M | 0.06M | 0.06M | 0.09M | 0.09M | 0.09M | 0.09M | 0.46M | 1.28M | 1.32M | 1.40M | 2.58M | 2.58M | 2.52M | -7.07M | 3.73M | 3.63M | 3.96M | -8.80M | 5.18M | 5.66M | 2.23M | 2.28M | 2.33M | 2.27M | 2.20M | 2.56M | 2.82M | 2.87M | 2.84M | 2.77M | 2.92M | 2.85M | 2.72M | 2.89M | 2.79M | 2.83M | 2.43M | 2.41M | 2.13M | 1.96M | 2.04M | 2.17M | 1.91M | 1.85M | 1.87M | 1.76M | 1.69M | 1.70M |
|
Change in Receivables
|
| | | | | -0.15M | 0.41M | -0.04M | 0.13M | 0.26M | 0.18M | 0.20M | 0.42M | 0.63M | 1.42M | -0.35M | 0.47M | -0.13M | 1.31M | -0.07M | 0.47M | 0.40M | 1.48M | 0.18M | -0.53M | 0.61M | 2.36M | 0.16M | 1.40M | 1.04M | 0.82M | 1.41M | 1.53M | 0.15M | 1.04M | 2.12M | -0.90M | 1.50M | 1.85M | 0.62M | 1.43M | 3.77M | -1.20M | 6.21M | 3.96M | 3.43M | 2.86M | 6.99M | 1.59M | -0.92M | 2.02M | -2.65M | -5.31M | 0.10M | 4.48M | -4.34M | 8.21M | 3.40M | -3.70M | 2.49M | -2.94M | 0.73M | 4.58M | -10.46M | -2.70M | 9.50M | 6.89M |
|
Change in Inventory
|
| | | | | 0.14M | -0.78M | 1.09M | -0.49M | -0.53M | -0.96M | -0.10M | 0.06M | 0.02M | | 0.01M | -0.05M | 0.06M | -0.15M | 0.34M | 0.03M | -0.05M | 0.02M | -0.21M | 0.18M | -0.09M | 0.29M | -0.08M | -0.26M | -0.05M | 0.01M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | 1.46M | -2.25M | -0.49M | 0.36M | 1.08M | 0.65M | 0.32M | -0.84M | 0.04M | 0.24M | -0.24M | -0.45M | 0.32M | -0.29M | -1.31M | 0.05M | 0.99M | -0.01M | -1.72M | 1.35M | 0.93M | -0.80M | 0.29M | 2.06M | 1.14M | 2.00M | -1.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | -0.76M | 1.78M | -1.56M | 0.83M | -0.39M | 0.02M | 0.84M | 0.86M | 0.04M | -1.73M | -0.12M | -0.03M | 0.08M | -0.25M | 1.38M | -0.73M | 0.67M | 0.24M | 1.13M | -0.41M | -1.27M | 2.51M | 2.12M | 0.21M | 0.60M | 2.07M | 1.73M | 3.74M | 2.89M | 0.51M | 5.46M | 3.00M | 3.90M | 4.23M | 5.07M | 4.05M | -0.59M | 0.19M | 8.28M | -5.72M | -0.52M | 1.87M | -1.69M | -9.70M | -5.06M | -4.80M | -3.35M | 4.47M | -13.79M | -0.95M | -8.12M | -1.54M | -2.08M | -0.85M | -1.54M | 0.29M | -1.41M | -7.47M | -10.29M | -5.63M | 3.35M | -9.40M |
|
Change in Taxes
|
| | | | | 0.24M | -0.51M | -0.03M | 0.28M | -0.12M | 0.25M | 0.27M | -0.04M | -0.11M | -0.09M | -0.29M | 0.06M | -0.19M | 0.03M | 0.23M | 0.21M | 0.13M | 0.12M | 0.31M | -0.07M | 0.49M | 0.40M | 0.95M | 0.46M | 0.24M | 0.05M | -0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | -0.25M | 0.05M | 0.47M | 0.20M | 0.14M | -0.38M | -0.17M | -0.08M | 0.18M | 0.07M | -0.32M | -0.28M | -0.37M | 1.33M | -0.20M | -0.08M | -0.35M | 0.96M | -1.45M | -0.23M | -0.70M | 1.50M | 0.91M | -0.27M | 0.57M | 1.72M | -1.06M | 1.28M | 1.62M | 1.86M | -1.17M | 0.83M | 0.42M | 1.03M | 1.11M | 1.77M | 5.74M | 11.68M | 7.36M | 8.36M | 3.02M | 4.51M | 4.26M | 2.88M | 2.55M | -1.37M | 0.80M | 2.04M | 0.69M | -5.06M | -0.35M | 2.56M | 5.50M | -7.57M | -0.20M | -0.89M | -0.76M | -2.87M | 0.74M | 10.50M | 3.66M | 1.51M |
|
Capital Expenditures
|
| | | | | -0.63M | 1.71M | 0.81M | 0.17M | 0.18M | 1.03M | 0.53M | 0.56M | 1.05M | 3.68M | 0.52M | 0.43M | 0.47M | 0.98M | 0.64M | 0.77M | 1.03M | 1.53M | 1.97M | 1.30M | 1.07M | 1.04M | 1.18M | 1.60M | 1.60M | 3.63M | 1.28M | 2.34M | 2.29M | 2.91M | 3.49M | 3.80M | 5.11M | 6.27M | 6.82M | 7.41M | 7.74M | 6.60M | 8.51M | 12.98M | 8.87M | 7.29M | 6.70M | 5.96M | 6.55M | 5.07M | 3.97M | 4.79M | 2.31M | 2.02M | 2.44M | 5.13M | 3.49M | 3.95M | 3.47M | 3.38M | 3.02M | 2.87M | 2.57M | 2.60M | 4.04M | 3.10M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | -1.00M | 2.00M | | | 0.71M | -0.00M | | | | | | | | | | | | | | | 23.43M | | | -0.19M | | | | 2.88M | | | | | 2.62M | | 3.00M | | | 58.74M | 0.11M | 0.28M | | | | 6.94M | | | | 125.41M | 1.25M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-0.02M | | | | -16.73M | | | | 16.73M | | | | | | | | | | | | 24.22M | 18.99M | 6.54M | 5.86M | 32.15M | 22.62M | 8.68M | 12.63M | 20.43M | 17.02M | 12.20M | 18.40M | 46.17M | 25.45M | 20.40M | 11.30M | 43.23M | 18.40M | 17.05M | 9.39M | 9.79M | 29.79M | 0.85M | 2.48M | 3.40M | 16.57M | 13.50M | 10.70M | 19.71M | 14.70M | 16.27M | 10.75M | 18.31M | 15.59M | 21.05M | 8.10M | 21.46M | 13.56M | 14.35M | 3.75M | | 1.05M | | | | | |
|
Cash from Investing Activities
|
| | | | | -1.94M | -0.45M | -2.81M | -0.16M | -0.90M | -1.02M | -0.53M | -0.53M | -1.05M | -3.68M | -0.52M | -0.62M | -0.79M | -1.12M | -16.23M | -118.32M | -8.87M | -4.58M | -8.37M | 9.56M | -28.95M | 5.81M | -12.50M | -0.65M | -12.59M | -3.52M | -4.55M | -1.54M | 6.35M | -12.64M | -2.92M | 1.94M | 1.82M | -2.09M | 4.93M | 6.21M | 11.17M | -71.09M | -24.91M | -21.46M | -11.90M | 0.43M | -15.68M | -9.18M | -11.15M | -17.61M | -1.37M | -129.86M | -5.84M | 15.69M | -9.41M | 5.62M | 6.79M | 5.94M | -0.50M | -3.69M | -3.13M | -4.07M | -3.03M | -6.19M | -4.42M | -4.24M |
|
Other financing activities
|
| | | | | | | | -0.44M | | | | -0.38M | | | | -0.05M | | | | 2.17M | | | | 4.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 1.47M | 0.40M | -5.80M | -0.49M | -0.48M |
|
Cash from Financing Activities
|
| | | | | -0.12M | -1.97M | 0.84M | -3.56M | -0.78M | 0.19M | 0.17M | 0.15M | -0.03M | 1.08M | 0.34M | 0.57M | 1.17M | 0.78M | 126.42M | 2.11M | 0.08M | 1.46M | -0.71M | -15.74M | 0.26M | -8.66M | -0.89M | 2.05M | 0.03M | 1.20M | -2.12M | 2.49M | -0.69M | -11.13M | -8.02M | 3.40M | 0.50M | -2.49M | 0.96M | 250.27M | 1.37M | -0.89M | 65.36M | 6.25M | -0.13M | 4.71M | 1.34M | 7.28M | 3.44M | 6.76M | 89.77M | 5.47M | 0.07M | -16.26M | -20.08M | -1.51M | -25.00M | 2.37M | | -60.78M | -0.35M | -24.78M | -33.96M | -16.01M | -17.34M | -9.32M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | 0.01M | -0.09M | 0.06M | 0.12M | 0.48M | -0.77M | 0.22M | -0.10M | 0.20M | 0.12M | -0.09M | 0.06M | -0.77M | 0.37M | 0.29M | 0.18M | -0.07M | 0.04M | -0.26M | 0.04M | -0.12M | -0.02M | 0.41M | 0.10M | 0.45M | -1.13M | 0.58M | 0.38M | 1.16M | -0.16M | 0.44M | -0.55M | -0.06M | -0.41M | -6.68M | -5.52M | 6.46M | 0.71M | 2.22M | -3.97M | 2.43M | -0.80M | -0.16M | 3.18M | -3.47M | 1.03M | 2.79M | -0.82M |
|
Change in Cash
|
| | | | | 0.04M | -0.22M | 0.71M | -2.11M | 0.46M | 0.27M | 2.80M | 2.42M | 13.85M | 1.83M | 6.45M | 5.75M | 5.61M | 3.43M | 112.77M | -112.95M | -4.09M | 0.97M | -3.45M | 0.51M | -23.81M | -0.50M | -4.93M | 9.71M | -6.11M | 4.63M | 1.36M | 7.57M | 12.14M | -18.61M | -2.80M | 8.03M | 2.85M | -9.88M | 3.65M | 248.26M | -7.56M | -95.89M | 22.57M | -47.40M | -20.70M | 1.70M | -14.97M | -1.26M | -3.24M | -6.30M | 97.36M | -108.28M | -6.62M | 7.75M | -7.55M | 18.44M | 10.48M | 21.80M | 24.32M | -52.61M | 14.50M | -13.36M | -13.24M | -15.30M | -7.09M | -5.55M |
|
Beginning Cash Balance
|
16.38M | 15.48M | 16.12M | 17.07M | 18.06M | 18.06M | 18.09M | 17.88M | 18.59M | 16.47M | 16.93M | 17.20M | 20.00M | 22.43M | 36.27M | 38.11M | 44.56M | -5.61M | -3.43M | -112.77M | 172.11M | 29.11M | 21.60M | 20.27M | 52.60M | 23.81M | 0.50M | 4.93M | 23.87M | 6.11M | -4.63M | -1.36M | -7.57M | -12.14M | 18.61M | 2.80M | 23.67M | -2.85M | 9.88M | 24.68M | 28.32M | 276.58M | 258.11M | 162.22M | 184.79M | 137.39M | 120.15M | 121.85M | 113.79M | 112.53M | 109.29M | 102.99M | 199.48M | 99.31M | 92.77M | 100.51M | 92.96M | 111.75M | 122.20M | 144.18M | 168.87M | 116.30M | 130.76M | 117.41M | 103.35M | 88.41M | 81.42M |
|
Free Cash Flow
|
| | | | | 2.72M | 0.49M | 1.87M | 1.45M | 1.96M | 0.08M | 2.63M | 2.25M | 13.88M | 0.76M | 6.11M | 5.36M | 4.77M | 2.80M | 1.93M | 2.57M | 3.62M | 2.45M | 3.17M | 6.16M | 3.59M | 1.41M | 7.09M | 6.58M | 4.93M | 3.26M | 7.52M | 3.92M | 3.89M | 2.08M | 4.72M | -1.13M | -4.32M | -11.61M | -8.95M | -15.61M | -28.25M | -30.61M | -26.84M | -44.05M | -18.12M | -11.11M | -8.50M | -5.16M | -2.51M | 0.03M | 5.05M | 11.74M | 3.53M | 11.82M | 13.04M | 8.49M | 22.98M | 13.51M | 18.93M | 9.28M | 15.12M | 9.45M | 24.65M | 3.27M | 7.83M | 5.73M |
|
Net Cash Flow
|
| | | | | 0.04M | -0.22M | 0.71M | -2.11M | 0.46M | 0.27M | 2.80M | 2.42M | 13.85M | 1.83M | 6.45M | 5.75M | 5.61M | 3.43M | 112.76M | -112.86M | -4.14M | 0.86M | -3.93M | 1.28M | -24.03M | -0.40M | -5.13M | 9.59M | -6.02M | 4.57M | 2.13M | 7.20M | 11.85M | -18.79M | -2.74M | 8.00M | 3.11M | -9.91M | 3.77M | 248.28M | -7.97M | -95.99M | 22.13M | -46.27M | -21.28M | 1.32M | -16.13M | -1.10M | -3.68M | -5.75M | 97.42M | -107.86M | 0.07M | 13.27M | -14.01M | 17.73M | 8.27M | 25.77M | 21.89M | -51.81M | 14.67M | -16.54M | -9.77M | -16.33M | -9.88M | -4.73M |