|
Net Income
|
-190.40M | -73.80M | 17.10M | 110.52M | -0.89M | -0.07M | -0.15M | 0.01M | -0.01M | | | | -6.75M | | | -9.97M | -19.71M | -0.48M | -0.16M | 4.27M | -2.69M | 22.16M | -0.52M | 1.94M | 0.02M | | 0.46M | | | | | | -3.73M | 1.46M | 10.21M | 40.01M | 4.95M | 4.14M | 10.75M | 6.72M | -3.90M | -23.92M | 11.58M | -30.60M | -0.03M | 5.20M | 11.05M | 35.19M | 7.66M | 14.29M | 13.49M | 20.79M | 11.19M | 26.07M | 25.51M | 24.53M | 1.69M | 21.54M | 31.30M | 33.49M | 5.21M | 15.37M | 15.88M | -11.25M | -16.11M | 20.67M | -276.86M | |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 7.90M | 8.10M | 10.90M | 13.90M | 12.70M | 21.60M | 15.80M |
|
Share-based Compensation
|
| | | | 1.10M | 1.16M | 0.97M | 1.24M | 1.29M | 1.43M | 0.88M | 1.10M | 1.60M | 1.28M | 0.30M | 1.22M | 1.71M | 1.70M | 0.45M | 1.05M | 1.09M | 0.85M | 0.89M | 1.09M | 1.26M | 1.06M | 1.06M | 0.88M | 1.53M | 2.30M | 0.76M | 1.50M | 2.23M | 1.00M | 1.08M | 0.88M | 0.58M | -0.37M | 0.79M | 0.87M | 0.22M | 0.82M | 0.38M | 0.62M | -0.24M | 0.33M | 0.43M | 0.37M | 0.52M | 0.45M | 0.50M | 0.50M | 0.55M | 0.57M | 0.58M | 0.58M | 0.68M | 0.72M | 0.43M | 0.69M | 0.58M | 0.78M | 0.79M | 0.79M | 0.90M | 0.92M | 0.94M | 0.92M |
|
Deferred Taxes
|
| | | | 0.65M | 1.71M | 4.16M | 5.77M | -3.20M | -1.34M | 4.24M | 3.66M | -5.46M | -4.61M | 0.63M | -2.54M | -6.50M | -2.24M | 1.88M | -4.55M | -1.89M | 10.01M | 2.91M | 3.21M | -3.24M | 0.28M | 4.54M | 3.63M | -6.16M | 1.91M | -2.12M | -2.10M | -3.68M | -0.55M | 2.39M | 1.74M | -8.48M | 0.40M | 2.30M | 0.23M | -1.88M | 0.62M | 3.19M | 1.33M | -0.41M | 1.61M | -0.76M | -0.63M | 1.93M | 0.41M | 3.09M | -3.64M | 0.85M | -0.27M | -0.08M | 1.59M | 0.18M | -0.08M | 0.08M | 4.97M | 1.14M | -1.29M | -2.17M | -13.02M | 2.85M | -1.60M | -27.69M | 7.91M |
|
Cash from Discontinued Operations
|
| | | | -0.20M | -0.16M | -0.05M | -0.01M | 0.46M | | | | | | | | | | | | | | -0.52M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.14M | 0.17M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | -1.31M | -0.07M | -0.00M | 2.09M | 1.02M | | -0.02M | 2.15M | -4.77M | 0.48M | 0.30M | -0.08M | -1.48M | -0.73M | -0.70M | -0.30M | 1.14M | 0.48M | -0.03M | -1.10M | 0.16M | -1.01M | -0.49M | 0.96M | 1.33M | -1.24M | -0.11M | 0.22M | -0.39M | 0.71M | | 0.25M | | -0.79M | -0.29M | -0.65M | 0.99M | -1.10M | 0.63M | -0.30M | 1.22M | -3.19M | -1.86M | -0.44M | 2.45M | 1.38M | -2.92M | -1.11M | 4.06M | -1.51M | 0.53M | -1.44M | 2.99M | -1.79M | 2.98M | | 4.03M | -6.17M | -1.07M | -1.96M | 10.60M |
|
Asset Writedowns and Impairment
|
137.30M | 45.30M | | -0.04M | -137.30M | -100.00M | | 182.60M | | | | | | | | | | | | 1.47M | 0.51M | 0.50M | | | | | | | | | | | | | | | | | | | | 29.98M | | 44.62M | | | | | | | | | | | | | | | | | | | | 3.47M | | | 302.30M | -302.28M |
|
Non-cash Items
|
| | | | | | | | | | 1.26M | 3.52M | 6.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | 8.96M | 31.64M | 23.55M | 25.41M | 0.68M | -6.09M | 15.30M | 43.05M | 2.07M | -13.86M | 17.78M | 20.49M | -30.34M | 9.56M | 27.36M | 36.94M | -11.48M | 0.46M | 20.78M | 11.02M | -5.75M | 9.05M | 24.24M | 39.54M | 0.78M | 23.81M | 24.47M | 38.28M | 3.08M | 13.65M | 29.74M | 33.31M | 8.19M | 13.42M | 26.84M | 56.16M | -20.24M | 20.39M | 29.89M | 66.34M | -3.66M | 6.13M | 45.09M | 53.23M | -3.40M | 32.35M | 18.48M | 31.15M | -21.65M | 19.77M | 51.73M | 48.11M | 3.13M | 35.33M | 64.10M | 44.49M | 3.85M | 33.09M | 46.39M | 5.48M | -12.51M | 28.50M | 60.66M | 88.25M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 7.35M | 7.05M | 6.66M | 7.22M | 7.54M | 7.88M | 9.21M | 9.30M | 9.71M | 9.58M | 9.13M | 9.21M | 9.66M | 11.54M | 12.19M | 27.11M | 10.29M | 9.78M | 8.51M | 8.32M | 8.21M | 7.83M | 8.50M | 10.68M | 12.97M | 13.82M | 12.97M | 13.39M | 15.41M | 14.38M | 13.91M | 13.79M | 13.27M | 13.31M | 12.69M | 12.55M | 12.57M | 12.40M | 12.18M | 12.43M | 12.90M | 11.89M | 11.06M | 11.38M | 11.02M | 10.85M | 10.68M | 10.19M | 10.26M | 10.56M | 9.73M | 9.55M | 10.62M | 10.46M | 10.60M | 11.19M | 11.15M | 10.89M | 10.95M | 27.33M | 24.74M | 19.19M | 33.88M | 25.63M |
|
Change in Receivables
|
| | | | -24.26M | 23.52M | -0.86M | 7.97M | -37.51M | 38.69M | 3.81M | 8.77M | -21.28M | 21.17M | 7.22M | -2.86M | -10.86M | 17.24M | 3.26M | -0.44M | -26.65M | 22.69M | 3.80M | -0.32M | -15.32M | 10.77M | 0.23M | 1.66M | -20.91M | 17.85M | 1.02M | 1.24M | -21.14M | 16.58M | -2.36M | 1.54M | -18.38M | 15.02M | 4.60M | 4.30M | -12.68M | 9.20M | 3.16M | -0.25M | -18.64M | 3.96M | 16.53M | 3.91M | -7.10M | 13.83M | 1.55M | 10.74M | -8.34M | 21.35M | -7.70M | -12.25M | -20.50M | 8.94M | 1.65M | 2.95M | -18.15M | 7.32M | -0.28M | 10.14M | -30.33M | 25.01M | 7.05M | 5.15M |
|
Change in Inventory
|
| | | | 2.20M | 0.34M | 3.25M | -8.93M | 10.89M | 2.07M | -3.18M | -10.31M | 8.52M | 1.14M | -2.14M | 2.77M | 13.42M | -7.15M | -9.36M | -9.70M | 16.00M | 6.84M | 0.40M | 2.42M | 2.92M | 3.13M | -6.00M | -9.86M | 4.50M | 0.68M | -3.65M | -6.88M | 7.62M | -1.03M | 1.98M | -5.34M | 6.93M | -2.30M | -4.93M | -16.92M | 11.60M | 3.92M | -0.78M | -18.54M | 10.66M | -2.29M | -11.92M | -2.57M | 14.06M | 4.20M | 13.85M | -0.73M | 25.32M | 14.45M | 8.51M | -16.25M | -0.65M | -14.15M | -9.06M | -6.16M | 8.76M | -5.75M | -2.83M | -33.67M | 8.60M | -7.27M | -6.59M | -18.29M |
|
Change in Account Payables
|
| | | | -18.38M | 20.69M | 5.65M | -3.39M | -19.16M | 25.26M | -8.90M | -10.55M | -9.58M | 13.07M | 6.75M | 4.68M | -11.50M | 7.26M | 1.25M | -2.91M | -10.89M | 21.02M | 7.31M | -4.59M | -10.30M | 4.50M | 0.56M | 2.37M | -8.30M | 8.15M | -1.94M | -0.18M | -7.23M | 0.06M | 4.03M | -1.75M | -4.52M | 4.90M | 0.78M | 7.16M | -11.74M | 9.12M | 4.18M | 6.56M | -12.06M | -4.74M | 14.93M | 17.80M | -14.58M | 20.16M | -3.98M | 5.50M | -8.39M | 15.77M | -4.62M | -5.81M | -21.38M | 1.55M | 4.35M | 3.86M | -19.04M | 6.42M | 2.98M | -26.19M | -16.55M | 1.78M | 14.91M | 3.17M |
|
Change in Accured Expenses
|
| | | | -5.93M | 8.34M | 2.67M | 4.42M | -9.90M | 2.23M | 0.80M | -0.25M | -4.48M | 3.60M | 6.67M | 2.75M | -15.59M | 8.12M | 0.58M | -0.59M | -15.03M | 8.79M | -5.88M | 5.24M | -10.93M | 5.68M | -0.35M | 5.03M | -11.88M | 10.11M | -0.37M | 4.17M | -17.97M | 10.50M | -3.86M | 3.81M | -10.63M | 5.41M | -2.35M | 14.46M | -18.85M | 4.13M | -0.65M | 8.61M | -12.52M | -1.15M | 6.06M | 4.46M | -2.69M | 3.69M | 11.53M | 3.69M | -18.25M | 2.26M | 11.26M | 1.56M | -12.69M | -1.72M | 9.26M | 0.90M | -7.18M | 2.58M | 5.55M | 5.30M | -22.56M | 8.51M | 4.32M | 0.07M |
|
Change in Taxes
|
| | | | 0.02M | 11.98M | -0.07M | -2.33M | 0.19M | 0.27M | -1.85M | 0.90M | 0.35M | 0.08M | -1.20M | 0.22M | 0.49M | 1.28M | -0.14M | 0.09M | 0.03M | 1.64M | 0.33M | -1.13M | -0.06M | 0.32M | -1.08M | 1.19M | 0.30M | 3.09M | -0.40M | -3.35M | 2.76M | 0.45M | 1.13M | 0.32M | 0.34M | -0.32M | 0.21M | 0.45M | 0.42M | -0.24M | 0.21M | 3.02M | -0.94M | -3.12M | 4.16M | 0.13M | -2.79M | -1.28M | -1.09M | 4.78M | 1.39M | 0.29M | 5.84M | -12.71M | 0.54M | -2.29M | -1.78M | -5.47M | 0.26M | 1.59M | 4.80M | 2.48M | -5.09M | -0.38M | 5.45M | 11.13M |
|
Other Working Capital Changes
|
| | | | 0.72M | -2.43M | -1.00M | -1.47M | -0.95M | -1.20M | -0.42M | 5.34M | -1.89M | -0.56M | 0.88M | 0.88M | 0.89M | -2.36M | 2.70M | -2.85M | 2.31M | -5.85M | 6.03M | 0.61M | 0.52M | 0.68M | 0.67M | -0.57M | -1.18M | 2.84M | 0.83M | -4.99M | 0.84M | 0.84M | 0.85M | -1.16M | 0.86M | 0.60M | 0.72M | -0.14M | 0.68M | 0.88M | 0.78M | 0.18M | -1.20M | 0.41M | -0.43M | -1.68M | 0.87M | 1.14M | 0.76M | -0.95M | 3.53M | 0.01M | -2.72M | 0.15M | 1.46M | 0.35M | -3.33M | 3.40M | 1.68M | -0.56M | -2.77M | -5.51M | 8.98M | -1.16M | -0.60M | -11.92M |
|
Capital Expenditures
|
| | | | 3.73M | 3.68M | 4.38M | 2.94M | 4.12M | 6.77M | 6.07M | 8.34M | 8.02M | 13.29M | 10.40M | 11.16M | 11.50M | 13.48M | 9.53M | 3.41M | 6.75M | 11.85M | 10.43M | 4.75M | 7.32M | 6.06M | 8.54M | 8.06M | 8.65M | 8.77M | 8.52M | 11.30M | 8.14M | 9.41M | 9.55M | 7.47M | 7.81M | 7.40M | 5.88M | 5.39M | 6.27M | 6.75M | 3.96M | 7.90M | 9.31M | 7.00M | 4.36M | 5.05M | 5.25M | 4.55M | 6.21M | 8.00M | 7.37M | 6.42M | 5.70M | 13.63M | 7.58M | 7.49M | 7.38M | 14.94M | 9.58M | 7.60M | 6.25M | 13.65M | 11.62M | 14.92M | 14.45M | 21.65M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.29M | | | | | 0.11M | | | | 0.64M | 0.02M | 0.01M | 0.31M | 0.01M | 0.40M | 1.00M | | 3.40M | 0.51M | | 6.10M | 6.10M | 0.56M | 0.37M | 0.05M | | 0.39M | 0.20M | 0.64M | 0.70M | 0.07M | 0.12M | 0.08M | 0.17M | 0.07M | 0.22M | 0.02M | 1.01M | | 0.03M | 0.10M | 0.37M | 0.06M | 1.60M | 1.47M | 2.16M | 0.01M | 0.03M | 0.10M | 0.03M | 0.10M | 0.00M | 0.08M | 0.07M | 0.03M | 0.06M | 0.02M | 14.93M | 0.17M | 0.21M | -0.01M | 0.27M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | 22.45M | -0.35M | | | 5.16M | | | | | | 131.69M | | 245.95M | -0.04M | | | 8.50M | | | | | | | | | | | | | | | | | | | | | | | | 92.00M | -0.70M | | | | | | 398.55M | | | | |
|
Divestments
|
| | | | | 0.09M | | | | | | | | | | | | | | | | | -2.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | -3.73M | -5.16M | -4.05M | -2.94M | -3.37M | -117.62M | -6.07M | -8.31M | -8.02M | -13.27M | -9.90M | -10.51M | -33.93M | -13.12M | -9.22M | -3.41M | -11.21M | 99.15M | -12.49M | -1.33M | -6.81M | -5.86M | -139.47M | -8.01M | -254.04M | -8.35M | -8.47M | -11.24M | -16.25M | -9.21M | -8.91M | 1.74M | -7.75M | -7.29M | -5.80M | -5.21M | -6.20M | -6.53M | -3.94M | -6.89M | -9.31M | -6.97M | -4.26M | -4.68M | -5.18M | -2.95M | -4.73M | -5.84M | -7.36M | -6.39M | -5.61M | -13.61M | -99.48M | -6.79M | -7.29M | -14.87M | -9.55M | -7.54M | -6.23M | -397.27M | -11.46M | -14.71M | -14.47M | -21.37M |
|
Other financing activities
|
| | | | -0.20M | -0.04M | 0.01M | -0.43M | -0.39M | | 0.78M | | | | 0.41M | 0.08M | 1.07M | 0.09M | | 0.04M | 0.00M | 0.64M | 0.00M | 0.01M | 0.06M | | | 0.44M | 8.35M | 0.36M | 3.08M | -0.36M | 0.09M | 0.01M | 0.13M | -0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.80M | | | | |
|
Cash from Financing Activities
|
| | | | -1.32M | -0.94M | -3.74M | -4.03M | -2.44M | -1.04M | -4.55M | -6.88M | -2.43M | -0.50M | -0.20M | -0.81M | -1.90M | 8.50M | -11.49M | 0.02M | -1.18M | 1.61M | -1.11M | -23.77M | -44.16M | -7.27M | 82.51M | -35.66M | 256.96M | -13.51M | -13.88M | -34.13M | 1.75M | -3.84M | -19.50M | -33.54M | -4.38M | -9.51M | -18.16M | -33.78M | 14.56M | -10.68M | -34.43M | -40.72M | 5.04M | 58.48M | -80.91M | -37.73M | -0.57M | -23.70M | -19.21M | -28.38M | 20.86M | -4.36M | -34.44M | -27.94M | 83.31M | -29.00M | -27.63M | -42.84M | -9.12M | -12.77M | -3.57M | 410.61M | -21.97M | -8.35M | -57.06M | -40.10M |
|
Dividends Paid - Common
|
0.03 | 0.03 | 0.03 | 4.52M | 0.03 | 0.03 | 0.04 | 1.50M | 1.50M | 1.50M | 1.50M | 1.48M | 1.47M | 1.47M | 1.47M | 1.48M | 1.48M | 1.48M | 1.48M | 1.49M | 1.49M | 1.50M | 1.50M | 1.50M | 1.45M | 1.35M | 1.35M | 1.36M | 1.36M | 1.37M | 1.37M | 1.37M | 1.37M | 1.38M | 1.38M | 1.39M | 1.40M | 1.40M | 1.40M | 2.82M | 2.67M | 2.66M | 2.65M | 2.65M | 2.66M | 2.63M | 2.62M | 2.62M | 2.64M | 2.69M | 2.69M | 2.76M | 2.59M | 2.67M | 2.66M | 2.68M | 2.66M | 2.66M | 2.63M | 2.69M | 2.65M | 2.65M | 2.65M | 4.03M | 3.81M | 3.74M | 3.68M | 3.66M |
|
Exchange Rate Effect
|
| | | | 0.01M | 0.02M | -0.01M | 0.00M | 0.02M | -0.07M | 0.09M | -0.27M | 0.48M | 0.05M | 0.47M | -0.21M | -0.52M | 0.14M | -0.21M | 0.10M | -0.06M | -0.04M | 0.08M | 0.23M | 0.25M | 0.18M | -0.30M | 0.24M | 0.92M | -0.70M | 1.06M | 0.44M | -0.04M | -0.16M | -0.05M | 0.16M | 0.23M | -0.29M | -0.58M | -0.56M | 0.33M | -0.38M | -1.13M | 1.49M | 0.18M | -0.50M | 0.90M | -0.28M | 0.95M | 0.13M | -0.13M | -0.53M | -0.19M | -1.84M | -0.56M | -1.50M | 1.00M | 0.91M | 0.58M | -1.56M | 0.76M | -1.05M | 1.23M | -9.79M | -1.59M | 3.89M | 14.00M | -16.59M |
|
Change in Cash
|
| | | | 3.92M | 25.56M | 15.76M | 18.44M | -4.71M | -124.74M | 4.69M | 27.20M | -7.90M | -27.58M | 8.15M | 8.96M | -66.70M | 5.07M | 6.45M | 33.66M | -23.93M | 101.18M | 7.25M | -13.85M | -56.46M | -3.89M | -33.02M | -3.89M | 4.62M | 1.25M | 3.18M | -6.66M | -11.45M | 0.44M | 1.28M | 1.66M | -3.70M | -3.66M | 2.30M | 16.60M | -11.55M | 2.81M | -9.61M | 20.22M | -7.75M | 57.14M | -39.18M | 10.55M | -8.20M | 5.83M | -5.59M | -3.60M | -8.34M | 7.18M | 11.13M | 5.06M | -12.04M | 0.44M | 29.76M | -14.78M | -14.05M | 11.73M | 37.82M | 9.03M | -47.53M | 9.33M | 3.13M | 10.19M |
|
Free Cash Flow
|
| | | | 5.23M | 27.96M | 19.18M | 22.46M | -3.44M | -12.86M | 9.22M | 34.71M | -5.95M | -27.15M | 7.38M | 9.33M | -41.84M | -3.93M | 17.83M | 33.53M | -18.23M | -11.39M | 10.35M | 6.27M | -13.07M | 3.00M | 15.70M | 31.47M | -7.87M | 15.04M | 15.95M | 26.98M | -5.06M | 4.24M | 20.19M | 25.85M | 0.38M | 6.02M | 20.95M | 50.77M | -26.51M | 13.63M | 25.93M | 58.44M | -12.97M | -0.87M | 40.73M | 48.18M | -8.64M | 27.80M | 12.27M | 23.15M | -29.02M | 13.36M | 46.03M | 34.48M | -4.45M | 27.83M | 56.72M | 29.55M | -5.73M | 25.49M | 40.14M | -8.17M | -24.13M | 13.58M | 46.20M | 66.61M |
|
Net Cash Flow
|
| | | | 3.91M | 25.54M | 15.77M | 18.44M | -5.13M | -124.74M | 4.67M | 27.86M | -8.38M | -27.63M | 7.68M | 9.18M | -66.17M | 4.93M | 6.65M | 33.56M | -23.87M | 101.22M | 7.17M | -14.07M | -56.71M | -4.07M | -32.72M | -4.13M | 3.71M | 1.95M | 2.12M | -7.09M | -11.42M | 0.60M | 1.33M | 1.50M | -3.93M | -3.37M | 2.88M | 17.17M | -11.88M | 3.18M | -8.48M | 18.73M | -7.93M | 57.64M | -40.08M | 10.82M | -9.14M | 5.70M | -5.47M | -3.07M | -8.15M | 9.03M | 11.69M | 6.56M | -13.04M | -0.47M | 29.18M | -13.21M | -14.81M | 12.78M | 36.59M | 18.82M | -45.94M | 5.44M | -10.87M | 26.78M |