|
Net Income
|
-0.00M | -0.06M | -0.09M | -0.26M | -0.00M | -1.31M | -3.11M | -2.60M | -16.28M | -7.99M | -24.56M | -5.21M | 25.86M | -45.81M | 5.49M | 12.44M | 6.56M | 15.93M | 9.02M | 16.07M | 7.45M | 5.20M | 2.49M | 8.45M | 4.81M | 7.74M | 2.63M | -4.29M | 8.28M | 15.33M | 9.94M | 12.93M | 9.60M | 5.53M | 4.14M | -8.53M | 4.18M | 2.59M | 7.39M | -2.80M | 10.54M | -0.72M | 14.84M | -12.64M | -0.89M | -26.26M | -136.18M | -48.58M | -16.39M | -13.92M | -12.68M | -49.51M | -94.21M | 7.71M | 2.46M |
|
Depreciation and Depletion
|
| | | 0.01M | 0.02M | 0.05M | 0.26M | 0.51M | 2.40M | 4.28M | 8.96M | 5.22M | 10.88M | 11.60M | 12.41M | 12.75M | 12.61M | 12.69M | 12.47M | 12.56M | 14.28M | 14.69M | 15.10M | 15.32M | 15.85M | 16.04M | 16.26M | 16.70M | 16.73M | 14.09M | 17.35M | 21.09M | 19.26M | 19.70M | 20.42M | 21.08M | 22.46M | 23.50M | 23.95M | 24.18M | 24.57M | 24.38M | 23.75M | 23.48M | 23.82M | 24.16M | 28.52M | 44.82M | 44.65M | 45.04M | 43.70M | 42.81M | 41.47M | 30.69M | 30.82M |
|
Share-based Compensation
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | | 0.07M | 0.01M | 0.04M | 14.48M | | | 1.04M | | | 1.34M | 0.02M | -2.23M | -0.39M | -1.18M | -0.83M | -0.02M | 2.05M | 1.45M | 2.11M | 2.43M | 2.50M | 2.49M | 2.49M | 2.51M | 2.48M | 2.58M | 2.58M | 3.01M | 2.72M | 2.73M | 2.73M | 3.36M | 3.13M | 2.85M | 2.92M | 2.87M | 10.44M | 1.06M | 1.97M | 2.34M | 2.31M | 2.31M | 3.09M | 3.34M | 3.06M |
|
Deferred Taxes
|
| | | | | | | | | | | 2.10M | 0.32M | 0.00M | 0.48M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | 0.01M | -0.03M | -0.01M | -0.04M | | | 1.32M | 12.02M | 0.96M | -0.14M | 0.28M | | | -3.82M | -1.93M | | 0.89M | 6.92M | 6.98M | 8.82M | | -0.15M | | | | | 1.20M | 0.30M | | | 0.14M | 0.12M | | | -0.68M | -0.99M | 5.87M | 34.10M | -4.28M | 21.33M | -86.86M | 34.77M | -4.58M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 0.16M | 0.08M | 0.41M | 0.18M | 0.56M | 0.05M | 0.04M | 0.06M | | 3.50M | 0.06M | 0.08M | 6.38M | | | | | 3.05M | | 6.71M | 1.20M | 9.62M | 0.23M | 16.03M | 0.80M | 4.50M | | | 65.71M | 2.99M | 4.33M | 27.40M | 38.50M | 20.10M | 60.31M | 9.81M | 55.43M |
|
Cash from Operations
|
-0.02M | -0.04M | -0.23M | -0.19M | 0.21M | -1.29M | -1.32M | -1.25M | -18.54M | 15.31M | -6.42M | -0.04M | 34.49M | 9.95M | 21.96M | 35.75M | 28.13M | 31.78M | 30.13M | 24.35M | 32.73M | 36.19M | 33.58M | 28.45M | 40.68M | 30.30M | 32.42M | 41.20M | 24.75M | 46.49M | 26.61M | 48.15M | 41.90M | 47.82M | 46.61M | 40.52M | 53.22M | 4.68M | 100.17M | 34.43M | 61.82M | 44.07M | 53.71M | 22.21M | 63.02M | 21.34M | 3.59M | 55.79M | 92.19M | 70.36M | 62.13M | 74.80M | 59.17M | 52.03M | 56.03M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.13M | | |
|
Amortizatization of Intangibles
|
| | | 0.01M | 0.01M | 0.07M | 0.42M | 0.77M | 1.96M | 3.36M | 6.17M | 8.05M | 10.23M | 10.48M | 10.54M | 11.17M | 11.15M | 11.12M | 11.01M | 10.84M | 12.83M | 12.81M | 14.78M | 13.24M | 13.65M | 13.77M | 13.94M | 13.38M | 14.57M | 17.00M | 14.27M | 10.90M | 14.27M | 14.28M | 14.63M | 14.90M | 17.22M | 16.21M | 17.72M | 17.84M | 15.31M | 14.98M | 14.04M | 13.51M | 13.21M | 13.13M | 20.72M | 53.90M | 47.35M | 44.45M | 41.73M | 40.21M | 44.62M | 14.94M | 13.96M |
|
Amortization of Deferred Charges
|
| | | 0.00M | 0.00M | 0.01M | 0.10M | 0.14M | 0.31M | 0.50M | 1.23M | 1.72M | 1.92M | 2.00M | 2.14M | 2.47M | 2.42M | 2.39M | 0.95M | 0.93M | 0.88M | 0.94M | 1.20M | 1.40M | 0.90M | 1.50M | 1.34M | 1.46M | 1.74M | 1.18M | 1.91M | 1.79M | 1.81M | 1.85M | 2.08M | 2.08M | 2.28M | 2.40M | 2.59M | 2.61M | 2.60M | 2.34M | 2.32M | 2.24M | 2.08M | 2.08M | 2.05M | 2.41M | 2.39M | 2.58M | 2.50M | 2.51M | 2.49M | 2.50M | 2.68M |
|
Depreciation & Amortization (CF)
|
| | | 0.01M | 0.02M | 0.05M | 0.26M | 0.51M | 2.40M | 4.28M | 8.96M | 5.22M | 10.88M | 11.60M | 12.41M | 12.75M | 12.61M | 12.69M | 12.47M | 12.56M | 14.28M | 14.69M | 15.10M | 15.32M | 15.85M | 16.04M | 16.26M | 16.70M | 16.73M | 14.09M | 17.35M | 21.09M | 19.26M | 19.70M | 20.42M | 21.08M | 22.46M | 23.50M | 23.95M | 24.18M | 24.57M | 24.38M | 23.75M | 23.48M | 23.82M | 24.16M | 28.52M | 44.82M | 44.65M | 45.04M | 43.70M | 42.81M | 41.47M | 30.69M | 30.82M |
|
Change in Accured Expenses
|
-0.02M | 0.04M | 0.01M | 0.04M | 0.06M | 0.34M | 0.45M | 1.03M | 3.54M | 2.32M | 1.06M | 4.26M | 3.88M | 0.53M | -0.08M | 0.53M | 0.96M | -1.62M | -0.94M | -1.41M | -0.52M | 0.62M | 1.18M | -1.87M | 4.03M | 3.77M | -1.56M | 2.03M | -12.40M | 1.80M | -1.78M | 2.64M | -0.91M | 4.44M | 2.48M | 2.38M | 0.56M | -1.40M | 7.04M | -9.72M | 2.36M | -3.50M | 2.13M | -4.04M | 2.90M | 0.29M | 4.38M | -17.21M | -0.18M | -13.70M | 4.12M | -12.43M | -16.49M | -11.55M | -2.62M |
|
Change in Taxes
|
| | | | | | | | | | | 0.90M | 1.02M | 1.64M | 0.51M | 2.04M | -1.49M | -0.17M | -0.30M | 4.15M | -1.57M | -0.13M | -0.57M | -4.32M | -1.53M | 0.98M | -1.01M | 1.30M | -2.18M | 0.56M | -0.61M | 1.04M | -1.05M | | | | | | | | | | | -0.19M | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.03M | 0.04M | 0.01M | 0.05M | 0.66M | 0.18M | 0.76M | 11.75M | -9.37M | 3.87M | 5.72M | -0.88M | -0.01M | 4.38M | -0.26M | 2.36M | 0.24M | -0.68M | -4.98M | 2.42M | 0.20M | 1.20M | 2.41M | 2.95M | 4.40M | 4.60M | -14.27M | 6.23M | -1.33M | 11.34M | -4.93M | -4.87M | -0.60M | 10.65M | 1.10M | 5.10M | 50.53M | -37.89M | -6.47M | 3.47M | -4.84M | 9.12M | -12.05M | 9.39M | -24.57M | 11.09M | -3.52M | -9.34M | -0.49M | 23.84M | -29.54M | -6.19M | 14.23M | 2.14M |
|
Capital Expenditures
|
| | | | | 9.05M | 44.07M | 56.91M | 180.76M | 259.33M | 640.43M | 426.55M | 38.66M | 8.53M | 175.89M | 0.00M | 0.11M | 0.09M | | | 0.39M | 0.15M | 0.66M | 97.57M | 0.11M | 0.44M | 2.07M | -1.16M | 11.27M | 0.88M | 1.54M | 3.66M | 1.40M | 0.79M | 1.39M | 2.81M | 3.25M | 1.30M | 1.43M | 1.95M | 1.78M | 3.00M | 14.38M | 10.79M | 7.44M | 3.72M | 18.41M | 17.73M | 7.98M | 10.50M | 14.30M | 12.85M | 9.76M | 9.82M | 6.62M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | 13.41M | 94.39M | 30.30M | | | | | 19.38M | 3.93M | 0.41M | 9.28M | 80.64M | 51.62M | 146.86M | | | | | | | 1.19M | 47.56M | | | 2.60M | 48.85M | | | 7.93M | 72.96M | 43.13M | 256.47M | 248.03M | 255.78M | 910.50M | 340.45M | 101.51M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | | | | |
|
Cash from Investing Activities
|
| | | -1.36M | | -9.55M | -44.07M | -57.89M | -182.08M | -263.50M | -643.94M | -427.65M | -30.26M | -8.58M | -183.19M | -0.25M | -0.11M | -0.09M | 13.41M | 120.93M | -18.24M | -0.15M | 3.14M | -63.73M | -71.02M | -97.05M | -82.95M | -206.93M | -26.64M | -108.85M | -46.71M | -112.27M | -115.95M | -31.10M | -31.35M | -292.13M | -4.45M | -265.34M | -39.99M | -126.79M | -1.78M | -33.66M | -11.78M | 30.68M | -88.80M | -3.72M | -461.26M | 1.88M | 35.16M | 245.97M | 234.22M | 244.55M | 900.75M | 353.25M | 131.02M |
|
Other financing activities
|
0.13M | 0.08M | 0.72M | 0.14M | 1.14M | 5.39M | 4.33M | 7.91M | 56.80M | 102.48M | 8.34M | 0.64M | 1.57M | 0.29M | 2.75M | 0.27M | -0.99M | 0.31M | 3.58M | -2.78M | 0.10M | 0.86M | 11.57M | 2.07M | | 1.28M | 4.92M | 4.40M | 0.86M | 4.91M | 13.23M | 0.07M | | 2.55M | 1.98M | 9.71M | 0.15M | 1.95M | 0.07M | 4.29M | | 10.12M | | | | | 6.75M | | 0.88M | 6.72M | | | | | 15.27M |
|
Cash from Financing Activities
|
0.02M | 0.04M | 0.16M | 1.80M | 5.89M | 32.72M | 30.30M | 55.30M | 468.55M | 901.58M | -6.51M | 219.29M | 7.89M | -26.67M | 135.69M | 1.92M | -51.83M | -35.58M | -33.54M | -115.76M | -15.35M | -42.62M | -34.68M | 61.99M | 32.57M | 58.52M | 113.02M | 108.08M | 2.39M | 150.76M | 142.93M | 3.93M | 153.54M | -50.13M | -33.96M | 71.23M | 92.75M | 171.92M | -56.85M | 10.51M | -23.35M | -16.32M | -19.27M | -90.81M | 39.54M | -35.32M | 532.82M | -68.03M | -107.89M | -342.17M | -280.29M | -265.01M | -975.63M | -445.00M | -163.47M |
|
Dividends Paid - Common
|
| | | 0.02M | 0.05M | 0.19M | 0.59M | 3.08M | 2.03M | 6.52M | 13.08M | 68.54M | 14.27M | 23.52M | 30.28M | 47.57M | 30.02M | 30.02M | 30.10M | 30.25M | 35.29M | 35.47M | 35.83M | 36.15M | 35.83M | 35.83M | 36.77M | 39.12M | 43.30M | 14.94M | 45.03M | 47.66M | 47.64M | 35.81M | 35.79M | 35.84M | 36.21M | 38.14M | 40.30M | 41.56M | 41.57M | 41.56M | 42.06M | 41.66M | 41.68M | 41.65M | 41.96M | 81.94M | 81.92M | 63.75M | 63.72M | 64.20M | 63.94M | 43.48M | 42.33M |
|
Exchange Rate Effect
|
| | | 0.01M | -0.00M | -0.17M | 1.60M | 0.75M | 0.95M | 2.77M | -15.72M | 9.15M | -0.47M | 10.62M | -4.02M | -2.35M | -0.34M | -1.41M | -0.24M | -5.79M | 1.03M | 1.63M | 2.02M | 4.40M | -0.54M | -4.98M | -0.01M | 2.66M | -5.55M | 4.64M | -4.59M | 24.57M | -5.97M | 3.19M | 1.92M | 5.26M | -3.00M | 1.44M | -1.18M | -3.89M | -1.92M | -5.03M | -5.16M | 7.71M | 2.40M | 2.29M | -1.90M | -5.68M | 1.85M | 14.63M | -7.77M | -10.91M | -2.30M | 15.68M | -3.13M |
|
Change in Cash
|
| | | 0.25M | 6.10M | 21.88M | -15.09M | -3.83M | 267.93M | 653.39M | -656.87M | -208.41M | 12.12M | -25.30M | -25.54M | 37.42M | -23.81M | -3.88M | 10.01M | 29.52M | -0.85M | -6.58M | 2.04M | 26.72M | 2.23M | -8.24M | 62.49M | -57.64M | 0.50M | 88.40M | 122.82M | -60.19M | 79.49M | -33.41M | -18.70M | -180.38M | 141.53M | -88.74M | 3.32M | -81.86M | 36.69M | -5.90M | 22.67M | -37.91M | 13.75M | -17.69M | 75.15M | -10.36M | 19.45M | -25.84M | 16.06M | 54.34M | -15.72M | -39.72M | 23.59M |
|
Free Cash Flow
|
-0.02M | -0.04M | -0.23M | -0.19M | 0.21M | -10.34M | -45.38M | -58.16M | -199.30M | -244.02M | -646.85M | -426.59M | -4.17M | 1.42M | -153.93M | 35.75M | 28.02M | 31.70M | 30.13M | 24.35M | 32.34M | 36.03M | 32.92M | -69.12M | 40.57M | 29.86M | 30.36M | 42.36M | 13.49M | 45.61M | 25.07M | 44.49M | 40.50M | 47.03M | 45.23M | 37.72M | 49.97M | 3.38M | 98.73M | 32.48M | 60.04M | 41.08M | 39.34M | 11.43M | 55.58M | 17.63M | -14.82M | 38.06M | 84.21M | 59.86M | 47.82M | 61.95M | 49.41M | 42.20M | 49.41M |
|
Net Cash Flow
|
| | -0.06M | 0.25M | 6.10M | 21.88M | -15.09M | -3.83M | 267.93M | 653.39M | -656.87M | -208.41M | 12.12M | -25.30M | -25.54M | 37.42M | -23.81M | -3.88M | 10.01M | 29.52M | -0.85M | -6.58M | 2.04M | 26.72M | 2.23M | -8.24M | 62.49M | -57.64M | 0.50M | 88.40M | 122.82M | -60.19M | 79.49M | -33.41M | -18.70M | -180.38M | 141.53M | -88.74M | 3.32M | -81.86M | 36.69M | -5.90M | 22.67M | -37.91M | 13.75M | -17.69M | 75.15M | -10.36M | 19.45M | -25.84M | 16.06M | 54.34M | -15.72M | -39.72M | 23.59M |