|
Net Income
|
-4.05M | -1.20M | -0.77M | -0.19M | 0.28M | 0.25M | 0.12M | 1.06M | -52.82M | 1.38M | -1.00M | 0.16M | -5.35M | -20.37M | -28.91M | -103.58M | -59.78M | -76.79M | -25.68M | -93.84M | 0.54M | 3.71M | 7.47M | 30.80M | 8.38M | 43.29M | 43.85M | 35.30M | 28.90M | 17.80M | 18.48M | 17.79M | 9.34M | 15.15M | 25.80M | -39.22M | 25.84M | 26.64M | 22.37M |
|
Depreciation and Depletion
|
| | | | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | 32.90M | 32.10M | 31.60M | 31.00M | 30.40M | 31.00M |
|
Share-based Compensation
|
0.15M | 0.15M | 0.15M | 0.15M | | | 0.43M | 0.23M | 0.67M | 0.72M | 0.75M | 1.03M | 1.77M | 2.11M | 1.81M | 1.81M | 2.11M | 2.53M | 2.45M | 2.17M | 2.69M | 2.74M | 2.76M | 2.44M | 2.19M | 2.95M | 2.98M | 2.98M | 3.17M | 3.29M | 3.33M | 3.33M | 3.68M | 5.11M | 3.83M | 3.76M | 3.86M | 4.12M | 4.17M |
|
Gains from Sales and Divestitures
|
| | | | 0.00M | | 0.01M | 0.01M | | 0.06M | 0.06M | 0.06M | | 0.18M | 0.18M | 0.42M | | 0.16M | 0.16M | 0.39M | 0.31M | 0.42M | 0.42M | 0.65M | 0.63M | 0.63M | 0.63M | 0.63M | 0.94M | 0.94M | 0.94M | 0.94M | 0.97M | 1.05M | 1.05M | 1.05M | 0.98M | 0.98M | 0.98M |
|
Gains from Investment Securities
|
| | 0.01M | 0.01M | | | | | | | | | 0.61M | 0.03M | 2.91M | -2.75M | 0.95M | 0.95M | 0.95M | | 0.22M | 0.27M | 0.17M | 0.35M | 0.39M | 3.39M | | | 1.00M | 1.00M | 1.00M | | 1.09M | 1.09M | 1.09M | | 1.22M | 37.00 | |
|
Asset Writedowns and Impairment
|
3.72M | 0.97M | 0.31M | 0.01M | | | | | 54.75M | | | 12.60M | 2.80M | 28.15M | 34.90M | 103.37M | 70.93M | 65.54M | 22.24M | 92.90M | | | | | | | | | | | | 18.22M | 6.00M | | | 56.12M | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.60M | 31.30M | 31.30M | | 35.30M | 35.30M | 35.30M |
|
Cash from Operations
|
0.16M | 0.39M | 0.41M | 0.13M | 2.71M | 5.87M | 5.39M | 4.61M | 7.29M | 6.89M | 4.40M | 14.61M | 15.81M | 23.33M | 24.84M | 16.72M | 20.79M | 14.76M | 12.38M | 14.32M | 15.48M | 28.48M | 25.12M | 22.36M | 36.03M | 40.42M | 51.55M | 38.63M | 47.05M | 31.52M | 36.39M | 59.31M | 69.05M | 62.88M | 62.42M | 56.57M | 54.15M | 72.32M | 62.76M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.01M | 0.01M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M |
|
Amortization of Deferred Charges
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.18M | 0.26M | 0.26M | 0.26M | 0.27M | 0.27M | 0.27M | 0.27M | 0.28M | 0.30M | 0.37M | 0.38M | 0.39M | 0.41M | 0.44M | 0.46M | 0.48M | 0.49M | 0.52M | 0.49M | 0.41M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.53M | 0.58M | 0.63M |
|
Depreciation & Amortization (CF)
|
0.48M | 0.35M | 0.42M | 0.36M | 2.54M | 4.13M | 4.49M | 4.39M | 4.46M | 3.43M | 7.61M | 9.72M | 10.28M | 12.31M | 15.10M | 14.43M | 13.27M | 12.03M | 10.70M | 11.99M | 7.91M | 8.34M | 8.83M | 11.72M | 10.76M | 11.27M | 11.33M | 16.73M | 17.56M | 19.66M | 23.06M | 36.20M | 38.17M | 33.02M | 32.16M | 31.78M | 31.12M | 30.46M | 31.04M |
|
Change in Receivables
|
-1.37M | | | | 0.28M | -0.08M | 0.07M | -0.02M | 0.13M | -0.14M | 0.20M | -0.38M | 0.49M | -0.17M | 0.06M | -0.36M | 0.51M | -0.20M | 0.56M | 0.03M | 0.58M | -0.01M | -0.06M | 1.56M | -0.73M | -0.18M | 0.45M | 0.97M | -0.51M | 0.09M | -0.28M | -1.16M | 1.15M | -0.46M | -0.72M | 1.10M | -0.02M | -0.79M | 0.55M |
|
Change in Account Payables
|
-1.55M | 0.20M | 0.27M | 0.12M | 0.66M | -0.28M | -0.23M | 0.16M | 0.38M | 0.83M | -0.03M | -0.19M | -0.69M | -0.26M | 0.55M | 0.27M | -0.45M | 0.43M | -0.19M | -0.11M | 0.15M | -0.01M | 133.00 | -0.22M | 1.08M | -0.34M | -0.68M | 0.34M | -0.29M | 0.45M | 0.85M | -0.50M | 0.31M | -0.35M | 0.31M | -0.36M | -0.94M | -0.00M | 1.38M |
|
Change in Accured Expenses
|
0.05M | 0.04M | -0.01M | -0.01M | 1.15M | -0.18M | 1.18M | -0.40M | -0.46M | -0.06M | 1.79M | -1.53M | 0.78M | 0.96M | 1.46M | -1.44M | -0.81M | 1.27M | 1.15M | -1.08M | -1.09M | 1.23M | 1.42M | -2.02M | 0.46M | 1.40M | 1.24M | -1.51M | 0.26M | 3.18M | 2.20M | -4.37M | -0.85M | 3.65M | 1.90M | -4.72M | 1.83M | 5.21M | -1.19M |
|
Other Working Capital Changes
|
| | | | 0.28M | -0.08M | 0.07M | | | | | | | | | | | | | | | | | | 0.35M | -0.06M | -0.20M | -0.18M | -0.31M | 1.00M | | | | | | | | | |
|
Capital Expenditures
|
0.01M | 0.05M | 0.01M | 0.00M | 96.25M | 16.93M | 0.00M | 12.67M | 0.01M | 0.00M | 210.56M | 0.53M | 0.50M | 0.50M | 0.19M | 10.49M | 0.20M | 87.22M | 0.07M | 0.11M | 0.49M | 0.02M | | 54.78M | 0.41M | 0.03M | | 140.85M | 0.28M | 43.89M | 445.96M | 0.53M | 0.02M | 395.00 | | -395.00 | 222.62M | 0.13M | 0.01M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 585.00 | -0.00M |
|
Divestments
|
| | | | | | | | | | | | | | | | 0.02M | 0.23M | 0.21M | | 0.06M | 0.13M | 0.31M | | 0.04M | 3.42M | | 0.17M | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.02M | -0.06M | -0.01M | -0.00M | -98.64M | -14.56M | -3.99M | -8.72M | -0.02M | -10.46M | -189.92M | -0.53M | -0.84M | -0.57M | -4.57M | -9.62M | -11.18M | -77.32M | -0.34M | -1.99M | -0.81M | -0.21M | 0.27M | -54.82M | -237.31M | 3.36M | -0.04M | -140.73M | -0.32M | 200.20M | -446.00M | -0.56M | -0.09M | -0.04M | -0.04M | -0.03M | -222.95M | -0.34M | -0.12M |
|
Other financing activities
|
| | | | | | | | | | | | | | | -0.03M | | | | | -0.92M | -0.22M | | -0.92M | 0.92M | 1.74M | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.15M | -0.11M | -0.30M | -0.30M | 99.82M | 10.63M | -1.00M | 3.51M | -6.06M | 5.06M | 193.71M | -14.83M | -17.20M | -19.42M | -16.86M | -13.20M | -9.33M | 59.34M | -10.95M | -14.87M | -16.35M | -23.43M | -25.65M | 26.81M | 207.77M | -43.22M | -48.50M | 110.02M | -52.58M | -230.12M | 428.36M | -67.28M | -60.27M | -71.58M | -58.61M | -57.07M | 170.26M | -73.08M | -57.17M |
|
Dividends Paid - Common
|
| | | | | | 4.95M | 5.12M | 6.06M | 7.07M | 11.54M | 13.63M | 7.80M | 8.55M | 9.16M | 9.88M | 11.12M | 6.23M | 4.76M | 7.40M | 7.39M | 10.73M | 13.30M | 15.88M | 17.45M | 26.95M | 31.53M | 31.47M | 31.18M | 22.73M | 28.80M | 37.66M | 32.10M | 36.58M | 34.01M | 33.20M | 37.36M | 43.90M | 35.49M |
|
Change in Cash
|
-0.01M | 0.22M | 0.09M | -0.17M | 3.89M | 1.94M | 0.40M | -0.60M | 1.21M | 1.50M | 8.19M | -0.75M | -2.23M | 3.34M | 3.41M | -6.09M | 0.28M | -3.22M | 1.09M | -2.54M | -1.68M | 4.84M | -0.26M | -5.65M | 6.49M | 0.56M | 3.00M | 7.92M | -5.85M | 1.60M | 18.75M | -8.54M | 8.69M | -8.73M | 3.76M | -0.54M | 1.46M | -1.10M | 5.48M |
|
Free Cash Flow
|
0.15M | 0.34M | 0.39M | 0.13M | -93.54M | -11.06M | 5.38M | -8.06M | 7.28M | 6.89M | -206.15M | 14.08M | 15.31M | 22.84M | 24.64M | 6.23M | 20.59M | -72.46M | 12.31M | 14.21M | 14.99M | 28.46M | 25.12M | -32.42M | 35.62M | 40.39M | 51.55M | -102.22M | 46.77M | -12.37M | -409.57M | 58.78M | 69.02M | 62.88M | 62.42M | 56.57M | -168.47M | 72.19M | 62.76M |
|
Net Cash Flow
|
-0.01M | 0.22M | 0.09M | -0.17M | 3.89M | 1.94M | 0.40M | -0.60M | 1.21M | 1.50M | 8.19M | -0.75M | -2.23M | 3.34M | 3.41M | -6.09M | 0.28M | -3.22M | 1.09M | -2.54M | -1.68M | 4.84M | -0.26M | -5.65M | 6.49M | 0.56M | 3.00M | 7.92M | -5.85M | 1.60M | 18.75M | -8.54M | 8.69M | -8.73M | 3.76M | -0.54M | 1.46M | -1.10M | 5.48M |