|
Net Income
|
| -6.93M | -6.61M | 0.41M | -7.64M | 2.50M | 2.77M | 2.74M | 3.23M | 2.20M | 2.73M | 3.88M | 3.12M | 0.14M | 1.60M | 1.49M | -0.23M | -1.83M | -0.73M | -0.71M | -0.79M | -1.21M | -1.14M | -4.20M | -2.06M | -5.35M | 1.93M | -20.96M | -2.66M | -7.77M | -5.88M | -9.56M | -5.68M | -7.53M | -1.31M | -3.67M | -3.20M | -8.32M | -7.04M | -6.46M | -18.89M | -23.99M | -25.87M | -27.32M | -37.00M | -18.63M | -38.71M | -13.26M | -21.20M | -21.12M | -32.81M | -49.85M | -65.36M | -75.41M | -43.25M | -41.72M | | 10.82M | -53.31M | -40.52M | -35.63M | 41.80M | -28.31M | -112.13M | -14.13M | -15.71M | 8.71M |
|
Depreciation and Depletion
|
| | | | | | 1.55M | 1.90M | 1.63M | 1.59M | 1.70M | 1.63M | 1.63M | 1.70M | 1.84M | 2.16M | 2.05M | 2.00M | 2.00M | 2.04M | 1.98M | 2.23M | 2.34M | 2.54M | 2.58M | 3.08M | 2.94M | 3.52M | 3.17M | 3.63M | 2.65M | 2.57M | 2.79M | 3.04M | 3.18M | 3.38M | 3.36M | 3.43M | 3.56M | 3.86M | 3.88M | 3.76M | 4.16M | | 5.54M | 5.74M | 5.95M | | 6.61M | 6.97M | 6.89M | | 7.22M | 7.13M | 7.10M | | | 9.70M | 7.80M | | 8.22M | 7.70M | 7.30M | | 5.60M | 5.60M | 5.50M |
|
Share-based Compensation
|
1.16M | 1.12M | 1.21M | 1.24M | 1.09M | 1.09M | 1.43M | 1.54M | 1.53M | 1.68M | 1.74M | 1.82M | 2.15M | 2.64M | 2.85M | 3.07M | 3.05M | 2.90M | 3.80M | 2.76M | 2.70M | 3.21M | 3.65M | 2.75M | 2.79M | 3.11M | 2.89M | 3.02M | 2.32M | 3.03M | 2.25M | 2.14M | 1.91M | 2.35M | 1.84M | 2.84M | 2.44M | 3.80M | 4.10M | 4.50M | 7.20M | 9.30M | 9.10M | 18.57M | 14.70M | 15.90M | 15.53M | 19.77M | 14.61M | 15.09M | 18.27M | 21.73M | 31.87M | 36.52M | 31.94M | 9.31M | | -18.15M | 11.30M | 7.37M | 7.56M | 5.90M | 5.38M | 3.16M | 4.71M | 4.26M | 2.63M |
|
Deferred Taxes
|
0.32M | -0.03M | 0.34M | 2.23M | -0.01M | -0.04M | 0.18M | 0.69M | 0.22M | -0.04M | -0.24M | 0.29M | -0.63M | -0.11M | -0.58M | -1.55M | 0.35M | -1.53M | -0.53M | 6.58M | -0.08M | -0.58M | -0.41M | 2.80M | 0.82M | -1.93M | -2.99M | -10.35M | -0.18M | 0.33M | 0.02M | -2.02M | -0.02M | 0.01M | 0.84M | -3.22M | 0.02M | 0.03M | 0.14M | -0.49M | 0.05M | 0.06M | 0.08M | -1.41M | 0.21M | -0.16M | -0.01M | 0.53M | -1.59M | 0.19M | 0.28M | -5.11M | 0.22M | 0.71M | -0.16M | -1.93M | | 0.13M | 0.02M | 0.30M | 0.07M | 0.12M | 0.21M | 0.21M | 0.08M | 0.09M | 0.06M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 1.97M | | 1.36M | 1.85M | 2.06M | 0.40M | 1.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 8.82M | | | | -8.84M | | 8.21M | 9.89M | | 0.03M | 0.08M | 0.03M | 1.01M | 1.04M | 0.81M | 0.34M | 2.20M | 0.58M | 0.54M | 2.67M | -7.47M | 0.46M | 0.46M | -0.29M | -0.20M | | 0.66M | -0.12M | 1.01M | 0.55M | 5.00M | -0.03M | -0.38M | 12.81M | -11.20M | 0.52M | 19.46M | 1.34M | | | 6.50M | 0.86M | 0.87M | 0.88M | 18.57M | 0.92M | 0.93M | 0.94M | 0.05M | | 0.97M | 0.54M | -0.24M | 0.45M | | 7.80M | 4.44M | -8.82M | | -2.93M |
|
Asset Writedowns and Impairment
|
| | | 0.04M | | | 0.05M | 0.10M | 0.06M | 0.06M | 0.11M | 0.06M | 0.02M | | | | | | | 0.46M | 0.27M | 0.71M | 0.12M | 0.75M | 0.40M | 0.63M | 0.65M | 0.67M | 0.39M | 0.32M | 0.53M | 1.36M | 0.45M | 0.51M | 0.41M | 0.53M | 0.50M | 0.37M | 0.46M | 0.46M | 0.50M | 0.44M | 0.63M | 0.59M | 0.61M | 1.34M | 0.67M | 0.58M | 0.80M | 0.80M | 0.83M | 2.45M | 1.28M | 2.20M | 1.19M | 0.97M | | | 2.96M | 5.01M | 4.72M | 8.35M | | 36.30M | 0.42M | | |
|
Non-cash Items
|
| 5.96M | 5.38M | 4,463.91M | 3.83M | 4.03M | 3.97M | 3.10M | 3.09M | | | 2.81M | | 2.77M | 42.18M | 3.22M | 3.49M | 4.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
2.83M | 5.75M | 4.27M | 8.18M | -0.41M | 3.97M | 4.11M | 7.88M | 4.52M | 7.29M | 5.64M | 7.63M | 11.63M | 2.64M | 3.40M | 10.34M | -0.66M | 1.33M | 2.97M | 13.31M | -3.00M | -0.15M | 18.08M | 0.74M | -7.58M | 7.91M | 10.54M | 10.97M | 2.15M | 12.61M | 1.79M | 8.01M | -3.10M | 8.47M | -1.85M | 6.77M | -0.68M | -1.33M | -5.10M | 11.89M | -25.69M | -3.22M | -11.53M | -18.71M | 4.29M | 8.01M | 25.35M | -4.05M | 25.23M | 5.38M | 5.03M | -32.40M | -22.87M | -41.49M | -15.10M | 17.37M | | -24.63M | 6.25M | 4.54M | 1.10M | -17.93M | 4.82M | -3.12M | -3.10M | -11.68M | -6.01M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.90M | | 3.63M | | | 56.92M | | | |
|
Amortizatization of Intangibles
|
| | | | | | 0.39M | 0.32M | 0.32M | 0.32M | 0.32M | 0.08M | 0.08M | 0.08M | 0.14M | 0.29M | 0.42M | 0.47M | 0.70M | 1.07M | 1.06M | 1.10M | 1.30M | 1.64M | 2.20M | 2.00M | 2.00M | 1.92M | 1.62M | 1.70M | 1.70M | 1.63M | 1.43M | 1.40M | 1.10M | 0.70M | 0.71M | 0.70M | 0.70M | 0.68M | 0.75M | 0.70M | 0.70M | 2.33M | 2.37M | 2.41M | 2.45M | 4.34M | 8.12M | 0.37M | 0.49M | 8.54M | 5.32M | 0.92M | 0.92M | 5.58M | | 0.88M | 0.89M | 5.83M | 4.22M | 0.67M | 0.82M | 0.41M | 0.23M | 0.18M | 0.17M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.04M | | | | | | | 0.12M | 0.26M | 0.29M | 0.29M | 0.30M | 0.30M | 0.31M | 0.43M | 0.61M | 0.62M | 0.63M | 0.64M | 0.94M | 0.94M | 0.95M | 0.95M | | 1.81M | 0.66M | 0.66M | 0.61M | 0.73M | 1.74M | 2.73M | 1.79M | 1.94M | 1.84M |
|
Depreciation & Amortization (CF)
|
| | | | | | 1.55M | 1.90M | 1.63M | 1.59M | 1.70M | 1.63M | 1.63M | 1.70M | 1.84M | 2.16M | 2.05M | 2.00M | 2.00M | 2.04M | 1.98M | 2.23M | 2.34M | 2.54M | 2.58M | 3.08M | 2.94M | 3.52M | 3.17M | 3.63M | 2.65M | 2.57M | 2.79M | 3.04M | 3.18M | 3.38M | 3.36M | 3.43M | 3.56M | 3.86M | 3.88M | 3.76M | 4.16M | | 5.54M | 5.74M | 5.95M | | 6.61M | 6.97M | 6.89M | | 7.22M | 7.13M | 7.06M | 10.87M | | 9.73M | 7.76M | 7.71M | 8.22M | 7.71M | 7.23M | 7.14M | 5.60M | 5.60M | 5.50M |
|
Change in Receivables
|
| | | | | | 4.24M | -0.23M | 3.17M | -1.80M | 2.06M | 1.36M | -3.20M | 1.81M | 3.23M | -1.18M | 0.80M | 0.73M | 5.86M | -2.77M | -0.05M | 5.28M | -0.89M | -2.98M | 4.61M | -2.70M | 0.84M | -1.38M | 0.20M | -1.24M | 1.37M | 2.92M | -2.69M | -3.33M | 7.73M | 6.28M | 8.47M | -7.42M | 14.08M | -5.46M | 5.76M | 0.62M | 2.95M | 34.42M | -24.11M | 14.06M | -9.18M | 12.86M | 13.66M | -1.99M | -5.84M | 11.48M | 16.33M | 16.40M | -18.88M | -13.82M | | -14.19M | -4.15M | -17.85M | -5.42M | -10.82M | -5.97M | -15.34M | 1.21M | -6.92M | -4.51M |
|
Change in Account Payables
|
0.50M | 3.62M | 4.74M | 5.38M | -0.74M | 7.04M | 4.73M | 6.42M | 1.23M | -0.38M | -0.38M | 0.98M | 1.99M | -0.69M | -0.17M | 1.79M | -1.55M | -3.66M | 1.69M | 0.86M | 1.11M | -2.81M | -0.55M | 0.72M | 1.36M | 0.46M | -4.31M | 0.58M | 0.09M | -1.14M | -0.35M | 1.59M | -1.12M | -2.76M | -0.47M | 1.61M | -0.17M | 0.21M | 0.54M | 1.63M | -0.74M | 0.33M | -0.00M | 4.23M | -3.41M | 0.39M | -1.55M | 3.84M | -1.92M | -4.63M | 6.19M | 1.16M | 8.02M | -1.21M | -11.04M | 16.28M | | -9.85M | 6.34M | -0.15M | 1.97M | -1.34M | 3.74M | | | | |
|
Change in Accured Expenses
|
-1.31M | 9.07M | 10.10M | 10.89M | -2.97M | 8.29M | 9.93M | 12.11M | -3.02M | 0.90M | 0.24M | 1.54M | 0.14M | 2.03M | -0.05M | 1.53M | -1.58M | 3.13M | 1.43M | 3.84M | -3.83M | 3.46M | 4.74M | -3.80M | -7.04M | 1.53M | 2.81M | 5.24M | -8.61M | 3.50M | 6.97M | 1.12M | -9.00M | 5.79M | 0.25M | 10.79M | -9.78M | 1.01M | -0.08M | 9.06M | -17.93M | 6.82M | 3.81M | -3.58M | 2.99M | 11.25M | 22.67M | -13.97M | 17.21M | 3.32M | 1.65M | -13.55M | 2.19M | 1.75M | -16.18M | 31.77M | | -24.53M | 4.49M | -10.45M | -15.10M | -21.84M | 1.32M | -8.89M | -5.94M | 12.34M | -18.82M |
|
Other Working Capital Changes
|
0.90M | 4.14M | 4.67M | 4.69M | 0.69M | 4.77M | 5.58M | 5.57M | 1.06M | -0.76M | 0.55M | -1.37M | 0.92M | -0.25M | 0.70M | -0.12M | 0.22M | -0.47M | 0.52M | 1.15M | -1.59M | -0.34M | 6.93M | -2.29M | -1.78M | 2.13M | -2.05M | 3.57M | 8.03M | 7.56M | -3.00M | 0.69M | 5.94M | 3.54M | -0.93M | -0.13M | 19.92M | -5.98M | 8.44M | -3.38M | 11.15M | 3.68M | 3.11M | 16.01M | -2.47M | 8.45M | -6.27M | 8.56M | 21.64M | -1.52M | -5.20M | -7.15M | 13.53M | -0.48M | -5.60M | -19.79M | | -9.10M | -2.96M | -15.86M | 10.85M | -13.12M | -3.84M | -16.95M | 3.17M | -5.31M | -0.68M |
|
Capital Expenditures
|
| | | | | | 3.64M | 2.02M | 2.29M | 2.00M | 1.86M | 1.11M | 1.73M | 1.24M | 3.95M | 4.30M | 1.66M | 3.00M | 1.98M | 1.41M | 1.46M | 2.87M | 2.32M | 3.94M | 2.22M | 6.22M | 2.60M | 1.93M | 4.53M | 2.12M | 2.60M | 3.09M | 2.73M | 4.28M | 5.17M | 5.21M | 4.59M | 5.07M | 4.17M | 8.11M | 8.34M | 13.05M | 12.18M | 14.02M | 10.80M | 12.81M | 9.29M | 8.74M | 10.63M | 12.54M | 10.65M | 11.88M | 159.41M | -134.21M | 10.02M | 13.27M | | 7.37M | 5.44M | 6.22M | 11.50M | 4.96M | 5.05M | 3.64M | 3.76M | 3.14M | 2.89M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | -10.80M | | | | | 3.17M | | 0.28M | | | | | | | | | | | | | | | | | | 0.00M | 0.29M | 0.40M | 0.23M | 0.23M | 0.42M | 0.61M | 0.58M | 0.81M | 0.57M | 0.56M | 0.68M | 0.74M | 0.39M | 0.27M | 1.29M | | 1.10M | 0.79M | 0.76M | 1.21M | 0.05M | 0.74M | 1.07M | 0.39M | 0.67M | 0.38M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | -0.08M | | | | | | | | | | | 0.41M | | 0.10M | 0.14M | 0.11M | | 0.26M | 0.13M | 1.11M | | 0.00M | 0.29M | 0.40M | -0.69M | | | | | | | 23.01M | 47.74M | 3.24M | 0.22M | | -0.03M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | | | | | | |
|
Cash from Investing Activities
|
-0.55M | -2.79M | -1.31M | -1.36M | -0.58M | -2.55M | -3.73M | -2.02M | -2.37M | -2.00M | -1.86M | -1.11M | -1.73M | -13.02M | -3.95M | -12.77M | -1.71M | -3.08M | -1.98M | -1.41M | -4.75M | -5.19M | -2.60M | -42.36M | -1.78M | -12.27M | -2.54M | -1.94M | -3.09M | -2.11M | -3.02M | -3.23M | -2.84M | -4.20M | -2.96M | -5.31M | -3.62M | -5.20M | -5.06M | -13.89M | -8.34M | -13.34M | -12.58M | -14.25M | -11.03M | -13.23M | -9.90M | -9.31M | -11.44M | -13.11M | -36.17M | -79.53M | -19.90M | -13.54M | -10.62M | -12.80M | | -8.47M | -6.23M | -6.98M | -12.71M | -5.01M | -5.79M | -4.71M | -4.14M | -3.80M | -3.27M |
|
Other financing activities
|
0.16M | 0.15M | 0.94M | -0.31M | 0.00M | -0.15M | -0.01M | 1.56M | 0.22M | 0.33M | 0.90M | 2.55M | 0.61M | 0.55M | 1.45M | 1.50M | -0.01M | 0.14M | | 0.06M | | | | 0.66M | 0.75M | 0.01M | 0.04M | 0.00M | | | | | | | | | | | | | 7.33M | 0.26M | 1.03M | 0.02M | | | | 11.80M | | | | | | | | | | | | | | | 3.13M | 0.23M | | | |
|
Cash from Financing Activities
|
0.25M | 0.29M | 2.28M | 2.28M | 6.28M | 0.60M | -2.79M | 5.14M | 3.64M | 1.99M | 2.71M | 5.95M | 4.72M | 3.01M | 3.44M | 2.35M | -6.08M | -17.99M | 1.23M | 2.63M | -4.86M | -3.38M | 0.87M | 4.37M | 0.98M | 0.35M | -3.34M | 0.13M | -2.97M | -0.95M | -1.02M | -2.13M | -0.52M | 1.32M | 5.20M | 1.20M | 4.60M | 19.72M | 7.04M | 2.56M | 205.49M | 3.50M | 5.78M | 3.09M | 3.10M | 6.03M | 8.02M | 466.70M | 3.02M | 4.26M | 3.25M | 1.32M | 1.00M | -1.96M | -0.59M | 3.17M | | -0.57M | -0.18M | -0.59M | -72.70M | 40.90M | -3.06M | 49.83M | -0.03M | 0.47M | -46.30M |
|
Exchange Rate Effect
|
-0.03M | 0.01M | -0.02M | -0.00M | -0.03M | -0.01M | -0.07M | -0.02M | -0.00M | -0.01M | -0.00M | -0.05M | -0.01M | 0.05M | -0.18M | 0.13M | -0.06M | -0.15M | 0.21M | -0.01M | 0.08M | 0.58M | -0.47M | -0.49M | -0.15M | 0.21M | -0.85M | -1.19M | -0.34M | -1.79M | 1.33M | -3.16M | 3.33M | 1.02M | -0.39M | -0.91M | 1.06M | -0.92M | -0.28M | -0.46M | -0.12M | 0.00M | -1.24M | 1.25M | -1.41M | 0.89M | 2.05M | 2.12M | -2.73M | 0.85M | -3.19M | -0.39M | 0.60M | 0.98M | -6.29M | 0.73M | | -2.06M | -1.95M | 1.63M | 0.40M | -1.02M | 0.18M | -0.88M | 0.28M | 0.72M | 0.27M |
|
Change in Cash
|
2.51M | 3.26M | 5.22M | 9.09M | | | -2.48M | 10.98M | 5.78M | 7.26M | 6.48M | 12.42M | 14.61M | -7.31M | 2.71M | 0.06M | -8.51M | -19.88M | 2.43M | 14.53M | -12.53M | -8.14M | 15.88M | -37.74M | -8.54M | -3.80M | 3.81M | 7.96M | -4.25M | 7.77M | -0.92M | -0.52M | -3.13M | 6.61M | -0.00M | 1.75M | 1.36M | 12.27M | -3.40M | 0.10M | 171.34M | -13.06M | -19.57M | -28.63M | -5.04M | 1.70M | 25.52M | 455.46M | 14.07M | -2.62M | -31.09M | -110.99M | -41.17M | -56.01M | -32.61M | 8.46M | | -35.73M | -2.11M | -1.41M | -83.91M | 16.94M | -3.85M | 41.13M | -6.98M | -14.29M | -55.30M |
|
Beginning Cash Balance
|
| 2.51M | 5.77M | 84.19M | 5.26M | 52.84M | 52.84M | 50.36M | 61.34M | 67.12M | 74.38M | 80.86M | 93.28M | 107.89M | 100.58M | 103.28M | 103.34M | 94.83M | 74.95M | 77.38M | 91.91M | 79.37M | 71.23M | 87.11M | 49.37M | 40.84M | 37.04M | 40.84M | 48.80M | 44.56M | 52.33M | 51.41M | 50.89M | 47.76M | 54.37M | 54.36M | 56.12M | 57.48M | 69.75M | 66.35M | 66.45M | 237.79M | 224.73M | 205.15M | 176.52M | 171.48M | 173.18M | 198.69M | 654.15M | 666.95M | 664.13M | 632.84M | 521.85M | 481.95M | 425.94M | 383.32M | 3.06M | 249.49M | 214.30M | 212.19M | 210.97M | 129.02M | 145.96M | 142.10M | 183.24M | 176.25M | 161.96M |
|
Free Cash Flow
|
2.83M | 5.75M | 4.27M | 8.18M | -0.41M | 3.97M | 0.47M | 5.86M | 2.23M | 5.29M | 3.78M | 6.51M | 9.90M | 1.40M | -0.55M | 6.04M | -2.32M | -1.66M | 0.99M | 11.90M | -4.46M | -3.01M | 15.76M | -3.20M | -9.80M | 1.69M | 7.93M | 9.03M | -2.38M | 10.49M | -0.82M | 4.92M | -5.83M | 4.18M | -7.01M | 1.56M | -5.27M | -6.40M | -9.27M | 3.78M | -34.03M | -16.27M | -23.71M | -32.74M | -6.51M | -4.79M | 16.06M | -12.79M | 14.60M | -7.16M | -5.62M | -44.28M | -182.28M | 92.72M | -25.12M | 4.10M | | -32.00M | 0.81M | -1.68M | -10.40M | -22.89M | -0.23M | -6.75M | -6.86M | -14.81M | -8.90M |
|
Net Cash Flow
|
2.54M | 3.25M | 5.24M | 9.09M | 5.29M | 2.02M | -2.42M | 11.00M | 5.79M | 7.27M | 6.49M | 12.46M | 14.62M | -7.37M | 2.88M | -0.08M | -8.45M | -19.73M | 2.22M | 14.54M | -12.62M | -8.72M | 16.35M | -37.25M | -8.39M | -4.01M | 4.65M | 9.15M | -3.91M | 9.56M | -2.25M | 2.64M | -6.46M | 5.59M | 0.39M | 2.66M | 0.30M | 13.19M | -3.12M | 0.56M | 171.46M | -13.06M | -18.33M | -29.88M | -3.64M | 0.81M | 23.47M | 453.33M | 16.81M | -3.47M | -27.90M | -110.60M | -41.77M | -56.99M | -26.32M | 7.73M | | -33.67M | -0.16M | -3.04M | -84.31M | 17.96M | -4.04M | 42.01M | -7.27M | -15.01M | -55.57M |