|
Net Income
|
-0.05M | -0.12M | -0.40M | 0.35M | -0.58M | -4.15M | -20.02M | -12.96M | -5.25M | -13.50M | -16.19M | -7.02M | -1.56M | -3.02M | -8.69M | -7.70M | -6.17M | -4.72M | -24.24M | -7.59M | -6.01M | -6.98M | -29.65M | -10.34M | -5.09M | -6.11M | -28.80M | -48.30M | -24.09M | -22.15M | -9.37M | -19.90M | -11.44M | -14.10M | -40.47M | -19.43M | -23.40M | -17.64M | -19.88M | -18.71M | -14.07M | -17.33M | -16.12M | -24.86M | -15.55M | -116.92M | -40.77M | -17.03M | -1.51M | -20.83M | -12.53M |
|
Depreciation and Depletion
|
| 0.01M | 0.29M | 0.51M | 0.62M | 1.66M | 4.23M | 4.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.00M | 0.01M | 0.03M | 0.02M | 0.01M | 0.01M | 0.04M | 0.09M | 0.01M | 0.01M | 0.12M | 0.33M | 0.32M | 0.32M | 0.28M | 0.32M | 0.32M | 0.32M | 0.33M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.33M | 0.29M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.15M | | | 0.57M | 1.33M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | | | -2.13M | -0.27M | -0.60M | -0.34M | -0.27M |
|
Gains from Investment Securities
|
| | | | | | | 0.01M | 0.29M | | 0.16M | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.67M | | 2.40M | 3.52M | 0.39M | 0.39M | 4.67M | 7.27M | 3.51M | 3.71M | 11.77M | | 2.60M | 1.70M | 4.90M | 2.08M | | 0.02M | 22.61M | 33.34M | 18.04M | 13.79M | 1.01M | 3.60M | 0.88M | 6.08M | 26.64M | 7.35M | 10.64M | 6.19M | 8.95M | 1.84M | | | | 4.68M | 0.26M | 2.41M | 8.83M | 13.38M | 11.90M | 15.21M | 6.64M |
|
Cash from Operations
|
| -0.03M | -0.14M | -0.59M | 1.30M | -2.06M | -11.18M | 5.48M | 24.53M | 17.20M | 14.71M | 12.25M | 26.08M | 21.62M | 16.23M | 14.79M | 19.06M | 17.55M | 11.38M | 15.97M | 16.92M | 10.67M | 10.69M | 15.87M | 16.51M | 8.62M | 14.30M | 7.97M | 18.95M | 12.29M | 10.54M | 0.02M | 13.96M | 3.64M | 8.40M | 12.88M | 5.88M | 7.86M | 7.36M | 7.20M | 4.99M | 5.69M | 5.68M | 5.27M | 2.54M | 6.39M | -95.23M | 6.45M | -21.23M | 8.05M | 10.17M |
|
Amortizatization of Intangibles
|
| 0.00M | 0.09M | -0.09M | | -0.11M | -0.28M | -0.30M | -0.33M | -0.53M | -0.54M | -0.53M | -0.51M | -0.49M | -0.48M | -0.45M | -0.44M | -0.44M | -0.40M | -0.30M | -0.07M | -0.06M | -0.07M | -0.06M | -0.07M | -0.04M | -0.03M | -0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.11M | -0.10M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Amortization of Deferred Charges
|
| | | | | 0.38M | 0.46M | 0.47M | 0.48M | 1.13M | 1.06M | 1.06M | 1.14M | 1.12M | 1.12M | 1.15M | 1.28M | 1.36M | 1.64M | 1.90M | 2.23M | 2.14M | 2.08M | 2.19M | 2.45M | 1.14M | 1.30M | 4.28M | 1.14M | 1.38M | 0.74M | 0.80M | 1.07M | 1.07M | 1.08M | 1.21M | 1.18M | 1.15M | 1.21M | 1.34M | 1.38M | 3.83M | 0.74M | 0.75M | 0.74M | 0.92M | 0.86M | 0.86M | 0.84M | 1.46M | 0.74M |
|
Depreciation & Amortization (CF)
|
| 0.01M | 0.29M | 0.51M | 0.86M | 2.38M | 7.39M | 18.26M | 29.45M | 33.58M | 34.16M | 23.73M | 24.61M | 24.28M | 27.35M | 22.64M | 20.48M | 19.34M | 19.09M | 18.73M | 20.77M | 20.86M | 20.47M | 21.11M | 20.68M | 20.30M | 20.14M | 19.91M | 20.20M | 20.18M | 20.21M | 20.46M | 20.10M | 19.50M | 19.79M | 20.54M | 20.42M | 20.25M | 20.85M | 20.54M | 20.18M | 20.57M | 20.78M | 21.35M | 20.74M | 21.93M | 20.72M | 20.68M | 23.71M | 18.54M | 18.03M |
|
Change in Receivables
|
| | | | | | | | 2.41M | 2.14M | 2.74M | 5.24M | 3.16M | 2.76M | 0.61M | 1.68M | 1.42M | 1.69M | 1.43M | 1.71M | 2.14M | 2.21M | 1.95M | 1.44M | 0.88M | 1.06M | 1.07M | 0.82M | 1.18M | 0.57M | 0.55M | 0.12M | 0.23M | 0.28M | 0.16M | 0.09M | 0.39M | 0.66M | 0.18M | 0.29M | 0.22M | 0.39M | 0.33M | 0.11M | -2.83M | 2.83M | -0.96M | 1.76M | -2.25M | -1.22M | -0.93M |
|
Change in Accured Expenses
|
0.04M | 0.06M | 0.23M | | 0.23M | 1.61M | 6.71M | 2.33M | 2.80M | 0.79M | 3.42M | -1.80M | 2.71M | -1.34M | 0.53M | -1.27M | 1.89M | 2.58M | 2.75M | 1.47M | 1.98M | -0.46M | 1.35M | -0.68M | 1.81M | 0.01M | 1.76M | -0.95M | 4.27M | -2.61M | 4.68M | -10.90M | -1.18M | -4.20M | 2.54M | 4.54M | -2.04M | -2.69M | -0.12M | 1.93M | -4.39M | -1.34M | 4.22M | 2.08M | 0.46M | -3.32M | 9.17M | -1.66M | -37.98M | 1.56M | 0.58M |
|
Other Working Capital Changes
|
| 0.04M | 0.36M | 1.50M | -0.74M | 0.71M | 6.25M | 2.62M | 1.43M | 0.37M | 6.34M | 4.75M | -1.70M | -0.07M | 6.91M | 4.32M | 1.63M | 2.82M | 5.52M | 0.38M | 4.63M | 4.92M | 3.39M | 3.95M | 1.01M | 4.69M | 1.95M | 2.01M | -1.29M | -2.52M | 6.93M | -3.05M | -2.72M | 0.25M | 2.64M | 1.97M | -0.98M | -0.91M | 2.88M | 2.05M | -0.54M | -0.37M | 5.09M | 1.89M | 5.73M | -3.91M | 0.48M | 2.14M | -0.46M | 2.45M | 5.17M |
|
Capital Expenditures
|
| 7.37M | 34.47M | 4.30M | 18.34M | 58.42M | 809.31M | 620.79M | 90.55M | 108.97M | 113.47M | 257.14M | 5.87M | 4.80M | 11.09M | 16.98M | 2.84M | 15.59M | 43.36M | 127.14M | 20.31M | 14.70M | 38.52M | 54.52M | 33.09M | 11.28M | 47.27M | 0.36M | 90.98M | | | 4.00M | 6.69M | 37.55M | 101.90M | 13.15M | 3.31M | 14.49M | | 10.19M | 25.44M | | 9.82M | | 5.61M | 5.55M | 5.24M | 5.51M | 5.67M | 6.70M | 4.59M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 17.32M | -0.17M | | | | | | | | 25.90M | 45.35M | 0.27M | 16.84M | | 8.29M | | | 26.09M | | 94.46M | | 35.99M | 11.76M | | | -0.01M | | 4.80M | | | | 2.90M | 79.38M | 10.92M | 83.71M | 5.05M | 1.58M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | 0.51M | 4.21M | | 15.09M | -0.02M | | | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -7.37M | -34.68M | -4.44M | -20.59M | -68.24M | -826.42M | -615.90M | -89.51M | -112.67M | -99.77M | -254.89M | -9.69M | 4.44M | 5.07M | -18.91M | -4.58M | -16.24M | -44.33M | -129.26M | -21.48M | -17.75M | -41.27M | -34.56M | 10.48M | -15.39M | -35.17M | -6.17M | -93.79M | -3.67M | -4.35M | 19.31M | -10.87M | 53.93M | -106.24M | 15.26M | 8.45M | -23.56M | -7.63M | -19.04M | -29.08M | -5.28M | -14.68M | -13.78M | -12.22M | -3.36M | 74.14M | 5.41M | 78.04M | -1.90M | -3.01M |
|
Other financing activities
|
0.04M | 3.60M | 7.37M | 12.69M | 40.56M | 78.58M | 84.43M | -0.85M | 0.63M | 10.04M | 1.74M | 0.88M | 0.00M | 0.54M | 0.41M | 2.08M | 2.48M | 5.98M | 0.39M | 5.55M | 1.61M | 1.62M | 0.08M | 0.05M | 9.08M | 0.61M | 0.59M | 9.24M | 0.92M | 0.24M | 1.30M | -0.22M | 0.17M | 0.01M | 0.44M | 0.88M | 0.04M | 0.24M | 0.58M | 0.81M | 1.95M | 5.83M | | 0.97M | | 0.20M | | -0.20M | 0.65M | -0.44M | |
|
Cash from Financing Activities
|
| 24.45M | 55.70M | 78.94M | 313.79M | 628.29M | 639.33M | 26.97M | -18.98M | 106.30M | 23.32M | 222.24M | -4.36M | -21.92M | -11.50M | -17.78M | 48.41M | 65.60M | -57.81M | 143.66M | -26.99M | 21.68M | 14.15M | 40.84M | -39.57M | -6.83M | 27.27M | 38.21M | 69.81M | -15.43M | -6.67M | -28.29M | -1.33M | -78.51M | 82.55M | 1.38M | -6.87M | -7.65M | -5.24M | 24.39M | 8.90M | 43.75M | -5.22M | 8.54M | -5.23M | 1.53M | 25.03M | -22.68M | -4.50M | -29.39M | -7.80M |
|
Dividends Paid - Common
|
| 0.01M | 0.37M | 3.26M | 1.93M | | | 68.37M | 16.01M | 0.20M | 0.20M | 95.78M | 17.51M | 0.20M | 0.20M | 93.87M | 20.21M | 0.20M | 0.10M | 78.41M | 27.90M | 19.36M | 19.60M | 19.68M | 19.32M | 19.75M | 19.63M | 19.97M | 19.50M | 19.77M | | -0.43M | | | | 0.05M | 0.05M | 0.10M | 0.10M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.05M | 0.05M | 0.05M |
|
Change in Cash
|
| 17.05M | 20.88M | 73.91M | 294.51M | 557.99M | -198.27M | -583.44M | -83.96M | 10.83M | -61.74M | -20.41M | 12.04M | 4.14M | 9.79M | -21.89M | 62.88M | 66.91M | -90.76M | 30.37M | -31.56M | 14.61M | -16.43M | 22.15M | -12.58M | -13.60M | 6.41M | 40.01M | -5.03M | -6.80M | -0.47M | -8.95M | 1.76M | -20.94M | -15.29M | 29.52M | 7.46M | -23.36M | -5.51M | 12.56M | -15.19M | 44.16M | -14.22M | 0.03M | -14.90M | 4.56M | 3.94M | -10.82M | 52.31M | -23.24M | -0.63M |
|
Free Cash Flow
|
| -7.40M | -34.61M | -4.89M | -17.04M | -60.48M | -820.49M | -615.31M | -66.02M | -91.78M | -98.76M | -244.90M | 20.21M | 16.82M | 5.14M | -2.19M | 16.21M | 1.97M | -31.97M | -111.17M | -3.39M | -4.03M | -27.83M | -38.65M | -16.58M | -2.66M | -32.96M | 7.61M | -72.03M | 12.29M | 10.54M | -3.98M | 7.26M | -33.91M | -93.50M | -0.28M | 2.57M | -6.63M | 7.36M | -2.99M | -20.45M | 5.69M | -4.14M | 5.27M | -3.06M | 0.84M | -100.48M | 0.95M | -26.90M | 1.36M | 5.58M |
|
Net Cash Flow
|
| 17.05M | 20.88M | 73.91M | 294.51M | 557.99M | -198.27M | -583.44M | -83.96M | 10.83M | -61.74M | -20.41M | 12.04M | 4.14M | 9.79M | -21.89M | 62.88M | 66.91M | -90.76M | 30.37M | -31.56M | 14.61M | -16.43M | 22.15M | -12.58M | -13.60M | 6.41M | 40.01M | -5.03M | -6.80M | -0.47M | -8.95M | 1.76M | -20.94M | -15.29M | 29.52M | 7.46M | -23.36M | -5.51M | 12.56M | -15.19M | 44.16M | -14.22M | 0.03M | -14.90M | 4.56M | 3.94M | -10.82M | 52.31M | -23.24M | -0.63M |