|
Net Income
|
| -2.30M | -3.61M | -12.67M | -7.81M | -7.77M | -0.07M | 15.40M | 6.15M | -5.93M | -8.69M | -1330.43M | -25.37M | 16.03M | 31.20M | -1177.65M | 18.14M | -15.37M | 4.64M | -5.93M | 21.39M | 131.45M | 49.42M | 48.46M | 4.30M | 71.67M | 43.13M | 267.35M | 35.41M | 108.95M | 83.65M | 16.22M | 19.26M | 74.42M | 15.55M |
|
Depreciation and Depletion
|
| | | | | | | | | 1.30M | 1.20M | 36.10M | | | | | 25.60M | 26.60M | 26.80M | 27.80M | 30.80M | 36.60M | 34.90M | 37.20M | 38.40M | 38.90M | 39.40M | 42.00M | 42.90M | 43.80M | 48.70M | 48.80M | 62.10M | 57.00M | 58.40M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | 6.13M | 12.20M | 12.70M | 11.80M | 17.54M | 13.30M | 12.50M | 12.66M | 22.60M | 15.10M | 15.20M | 23.64M | 20.70M | 9.70M | 14.20M |
|
Deferred Taxes
|
| | | | 5.04M | 4.15M | -18.92M | 0.27M | 0.43M | -0.43M | -0.51M | 65.42M | | | | 0.97M | | | 1.21M | 0.66M | 0.68M | -0.06M | 1.27M | 0.21M | 0.36M | 0.24M | 1.07M | -235.07M | 3.66M | 8.73M | 7.34M | -0.23M | 2.46M | 6.95M | 1.08M |
|
Gains from Investment Securities
|
| | | | | | | 91.10M | 51.81M | 176.36M | 442.46M | | 20.98M | 0.42M | -0.21M | -43.44M | 23.81M | -0.22M | -0.70M | 23.06M | | | | 7.06M | 67.76M | -0.03M | 0.00M | | | 42.54M | 1.40M | 0.71M | 15.77M | 1.96M | 17.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 9.34M | 1,291.38M | | | | 1.64M | 0.44M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.33M | -0.46M | 0.79M | | | | 0.66M | 10.05M | 11.63M | 17.75M | 36.84M | 51.54M | 35.26M | 50.65M | -35.35M | 41.59M | 52.62M | 65.14M | 76.22M | 98.39M | 170.53M | 184.33M | 159.76M | 119.59M | 111.46M | 174.54M | 178.90M | 153.71M | 125.52M | 214.13M | 143.99M | 176.83M | 129.08M | 188.12M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | 3.31M | 3.33M | 3.40M | 3.37M | 3.40M | 3.15M | 1.51M | 1.52M | 1.70M | 1.70M | 1.70M | 1.62M | 1.70M | 1.88M | 1.92M | 1.94M | 1.97M | 2.01M | 1.91M |
|
Depreciation & Amortization (CF)
|
| | | | 3.71M | 5.22M | 5.48M | 5.66M | 7.65M | 9.11M | 11.71M | 13.01M | 3.91M | 4.06M | 4.01M | 211.78M | 55.97M | 57.17M | 57.15M | 73.27M | 61.02M | 66.58M | 65.00M | 67.74M | 68.85M | 69.48M | 69.94M | 72.72M | 73.61M | 75.06M | 87.58M | 87.95M | 92.67M | 93.76M | 95.41M |
|
Change in Receivables
|
| | | | | | | | | | | | 0.10M | | 0.46M | 6.74M | 69.38M | -7.16M | 56.39M | -30.12M | 67.45M | 33.06M | -26.58M | -65.60M | -5.01M | -17.05M | 49.04M | -14.85M | -5.84M | | | | | | |
|
Change in Inventory
|
| | | | 0.16M | 0.11M | 1.15M | 3.65M | 0.14M | 0.34M | 0.19M | -0.06M | 0.18M | -0.44M | -0.11M | -0.06M | 0.29M | -0.45M | -0.10M | -0.10M | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | -4.37M | | | | | | | | 8.53M | -9.30M | -1.36M | -0.58M | -6.77M | 2.92M | 4.77M | -2.52M | -3.17M | 6.08M | -3.69M | 20.58M | -20.98M | 5.86M | -38.24M | 12.51M | -7.09M | -2.76M | -3.58M |
|
Change in Accured Expenses
|
| | | | 3.84M | 2.84M | 2.94M | -7.64M | 2.65M | 3.80M | 2.60M | -8.98M | 3.02M | 3.38M | 4.75M | -1.90M | 27.52M | 22.05M | 46.78M | -18.98M | 73.96M | 28.13M | -6.42M | -57.00M | -10.68M | -55.38M | 74.90M | -15.36M | 1.76M | -18.71M | 21.77M | -7.73M | 19.24M | -38.39M | 42.56M |
|
Change in Taxes
|
| | -0.33M | -0.82M | -0.24M | 0.07M | 2.05M | -1.88M | | | | 0.53M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | -0.06M | -0.13M | | | | 1.04M | 0.81M | -0.50M | -0.55M | -3.64M | 0.08M | 0.46M | -0.61M | 6.63M | 9.65M | 5.02M | -7.37M | 4.17M | 0.46M | 11.44M | -2.31M | -5.34M | 2.21M | 5.09M | -0.27M | -1.12M | -1.86M | 3.83M | 1.76M | -11.73M | 23.55M | -1.11M | 0.18M |
|
Capital Expenditures
|
| | | | 108.92M | -39.42M | -2.47M | 22.78M | 164.52M | 94.78M | 47.72M | 35.64M | 19.10M | 7.42M | 3.02M | 151.88M | 19.75M | 19.62M | 21.24M | 17.42M | 29.23M | 42.20M | 89.05M | 45.68M | 58.86M | 101.31M | 85.63M | 67.06M | 57.98M | 39.38M | 58.45M | 107.74M | 74.55M | 127.29M | 156.51M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 13.30M | 6.10M | 0.68M | 0.86M | -7.63M | 1.09M | -1.03M | 3.48M | 0.07M | | 0.16M | 0.03M | 0.03M | 0.01M | 0.14M | 0.06M | 0.14M | 0.25M | 0.08M | | 0.07M | 0.04M | 0.05M | 0.04M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | 0.78M | 1.90M | 1.05M | 0.95M | 3.56M | 4.96M | 4.82M | 2.09M | 9.76M | 4.20M | 1.12M | 1.61M | 2.22M | 0.55M | 4.97M | 4.58M | 6.93M | 8.64M | 15.31M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | 13.40M | | | | -125.00M | | | | | 357.97M | 0.00M | -0.00M | -178.38M | 354.54M | -0.68M |
|
Divestments
|
| | | | | | | | | | | | 1.55M | 2.66M | 10.02M | 3.18M | 7.54M | 6.11M | 16.41M | 8.70M | | | | | 5.79M | -5.79M | | | 1.24M | 493.15M | 30.00M | | | | |
|
Cash from Investing Activities
|
| | | | | | | -175.10M | -282.55M | -415.15M | -617.35M | -188.64M | -97.61M | -77.68M | -125.98M | -204.31M | -41.06M | -21.46M | -18.81M | -18.30M | -19.39M | -49.67M | -147.36M | -69.71M | -246.47M | -201.44M | -134.70M | -103.72M | -61.98M | 105.28M | -109.21M | -110.98M | -260.14M | -131.47M | -171.33M |
|
Other financing activities
|
| | | -7.55M | | | | 3.78M | | 0.79M | | 610.46M | 0.82M | | | 280.10M | 14.89M | | | | | 87.70M | 87.76M | 87.83M | 87.66M | 87.97M | 88.14M | 88.29M | 74.25M | 0.55M | 0.44M | 0.39M | 2.50M | 8.19M | 0.17M |
|
Cash from Financing Activities
|
-0.01M | 378.67M | -0.01M | -378.66M | | | | 624.37M | | 603.00M | 225.28M | 155.19M | 59.40M | 25.00M | 75.44M | 212.94M | 10.79M | -43.04M | -30.20M | -74.37M | -80.08M | -133.19M | -30.56M | -95.38M | 122.47M | 90.23M | -42.01M | -70.73M | -86.48M | -228.01M | -97.03M | -49.84M | 88.55M | 4.28M | -19.79M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 11.56M | -11.56M | 30.19M | 5.62M | 5.62M | -30.19M | | 11.24M | 13.11M | 14.95M | 16.93M | 19.27M | 21.83M | 23.32M | 38.75M | 44.78M | 44.90M | 46.78M | 46.98M | 47.97M | 48.57M |
|
Change in Cash
|
-0.01M | 1.02M | -0.47M | -0.55M | | | | 449.94M | -272.50M | 199.48M | -374.33M | 3.39M | 13.32M | -17.42M | 0.10M | -26.72M | 11.33M | -11.88M | 16.14M | -16.45M | -1.08M | -12.33M | 6.41M | -5.33M | -4.41M | 0.25M | -2.17M | 4.44M | 5.25M | 2.79M | 7.89M | -16.83M | 5.24M | 1.89M | -3.00M |
|
Beginning Cash Balance
|
0.01M | 249.00 | 1.02M | 0.55M | 0.32M | 0.05M | 0.04M | | 449.94M | 177.44M | 376.92M | 2.61M | 5.98M | 19.30M | 1.88M | 50.92M | 39.97M | 86.97M | 92.85M | 35.18M | 18.73M | 17.65M | 5.32M | 11.73M | 6.39M | 1.98M | 2.24M | 0.07M | 4.51M | 9.76M | 12.55M | 20.44M | 3.61M | 8.85M | 10.73M |
|
Free Cash Flow
|
| -0.33M | -0.46M | 0.79M | -108.92M | 39.42M | 2.47M | -22.12M | -154.46M | -83.14M | -29.97M | 1.20M | 32.44M | 27.84M | 47.63M | -187.23M | 21.84M | 33.00M | 43.90M | 58.80M | 69.16M | 128.33M | 95.28M | 114.08M | 60.73M | 10.15M | 88.91M | 111.83M | 95.73M | 86.14M | 155.68M | 36.25M | 102.28M | 1.78M | 31.61M |
|
Net Cash Flow
|
-0.01M | 378.35M | -0.47M | -377.87M | | | | 449.94M | -272.50M | 199.48M | -374.33M | 3.39M | 13.32M | -17.42M | 0.10M | -26.72M | 11.33M | -11.88M | 16.14M | -16.45M | -1.08M | -12.33M | 6.41M | -5.33M | -4.41M | 0.25M | -2.17M | 4.44M | 5.25M | 2.79M | 7.89M | -16.83M | 5.24M | 1.89M | -3.00M |