|
Net Income
|
| | -32.67M | -40.70M | -36.59M | -34.97M | -22.66M | -29.44M | -22.69M | -27.51M | -22.62M | -22.65M | -21.76M | -21.03M | -20.67M | -20.62M | -17.70M | -18.93M | -19.00M | -9.13M | -18.62M | -20.02M | -12.07M | 1.87M | -1.83M | -19.34M | -18.86M | -17.56M | -18.71M | -24.14M | -25.21M | -22.20M | -21.15M | -24.53M | -22.34M | -25.29M | -31.25M | -30.76M | -25.02M | -28.78M | -18.59M | -32.98M | -23.52M | -23.71M | 74.94M | -35.50M | -41.16M | 16.54M | -69.33M | -81.50M | -71.39M | -76.97M | -84.38M | -88.02M | -69.83M | -66.87M | -82.02M | -78.18M | -173.32M | -60.73M | 2.37M | -426.07M | -41.93M | -38.00M |
|
Depreciation and Depletion
|
4.10M | 1.05M | 1.21M | 1.44M | 11.91M | 1.47M | 1.39M | 1.44M | | 1.63M | 1.72M | 1.69M | | 1.49M | 1.40M | 1.34M | | 1.22M | 1.09M | 1.00M | | 0.91M | 0.94M | 0.85M | | 0.85M | 0.97M | 1.00M | | 2.85M | 1.99M | 1.79M | 1.81M | 1.80M | 1.81M | 1.82M | 1.78M | 1.80M | 1.79M | 1.90M | 1.78M | 1.66M | 1.59M | 1.58M | 1.60M | 1.61M | 1.59M | 1.75M | 2.26M | 2.27M | 2.32M | 2.35M | 2.56M | 2.75M | 2.83M | 2.90M | 3.01M | 3.24M | 3.50M | 4.19M | 2.87M | 5.13M | 2.66M | 2.46M |
|
Share-based Compensation
|
3.63M | 2.10M | 1.91M | 2.26M | 3.42M | 3.10M | 3.01M | 2.99M | 3.28M | 2.19M | 2.58M | 2.39M | 2.55M | 2.75M | 2.44M | 2.17M | 2.54M | 2.27M | 2.22M | 2.45M | 3.00M | 3.25M | 3.32M | 3.24M | 4.03M | 4.58M | 5.04M | 5.11M | 4.84M | 4.98M | 5.01M | 4.97M | 5.39M | 5.28M | 5.22M | 5.12M | 7.52M | 4.38M | 4.09M | 4.06M | 3.87M | 4.03M | 3.23M | 4.99M | 5.28M | 10.16M | 15.80M | 35.82M | 18.94M | 22.70M | 19.02M | 18.94M | 17.95M | 17.95M | 17.89M | 19.69M | 16.58M | 19.52M | 17.22M | 18.26M | 16.03M | 9.20M | 11.89M | 10.98M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | | | | | | | | -0.72M | | | | -0.20M | -0.55M | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.85M | 0.86M | 0.88M | 1.00M | 1.41M | 1.49M | 1.76M | 1.80M | 1.84M | 0.00M | 2.40M | 2.58M | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.19M | | | -0.12M | -0.39M | -0.03M | 0.23M | -0.24M | 11.04M | -0.05M | | -0.22M | -1.02M | -0.03M | 13.70M | | 0.43M | 15.71M | -0.18M | -0.04M | 2.24M | 0.07M | -0.05M | -0.04M | 3.52M | -0.07M | -0.08M | 0.04M | 4.81M | -0.00M | -0.08M | 0.05M | 1.74M | 0.04M | 0.16M | 0.20M | 4.90M | 23.83M | 23.41M | | -0.05M | 26.40M | 27.20M | 19.92M | | 12.33M | 12.34M | 14.64M | | -1.06M | -5.44M | 4.28M | 4.60M | 12.26M | 1.98M | -0.27M | 1.10M | -0.40M | | 1.17M | -1.95M | 29.60M | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 1.40M | 0.88M | 3.36M | 3.52M | 0.77M | 0.40M | 5.89M | 0.00M | 93.20M | | 91.30M | 15.00M | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | 15.40M | | | | 53.30M | | | | 145.40M | | | | 7.30M | | | | 1.70M | | | | 58.00M | | | | 20.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-74.79M | -26.84M | -22.76M | -33.35M | -39.05M | -33.46M | -30.89M | -23.85M | -14.77M | -17.34M | -23.61M | -17.65M | -18.22M | -17.57M | -16.41M | 18.72M | -14.57M | -16.26M | -13.62M | -6.24M | -15.36M | -23.91M | -7.49M | -15.77M | -0.71M | -20.27M | -18.89M | -15.88M | -12.90M | -16.67M | -12.81M | -17.84M | -20.20M | -18.77M | -14.50M | -14.18M | -18.98M | -25.31M | -17.56M | -17.26M | -18.18M | 75.36M | -23.79M | -17.81M | -14.26M | -23.10M | -15.71M | -40.66M | -31.71M | -79.03M | -60.56M | -63.05M | -60.57M | -94.69M | -41.74M | -65.18M | -57.56M | -75.68M | -54.26M | -45.46M | -30.65M | -44.06M | -29.38M | -18.71M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.20M | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.16M | 0.20M | 0.36M | 0.65M | 0.64M | 0.67M | 0.73M | 0.71M | 0.68M | 0.73M | 0.75M | 0.79M | -2.57M | -1.32M | -0.90M | 1.70M | 1.72M | 1.74M | 1.77M | 2.15M | 3.96M | 3.98M | 2.75M | 6.85M | 6.85M | 6.85M | 6.85M | 366.39M | 1.02M | 1.02M |
|
Amortization of Deferred Charges
|
| | | | 0.06M | | | | | | | | | 0.09M | 0.16M | 0.17M | 0.18M | 0.18M | 0.19M | 0.20M | 0.21M | 0.22M | 0.23M | 0.25M | 0.26M | 0.27M | 0.28M | 0.30M | 0.31M | 0.32M | 0.33M | 0.28M | 0.27M | 0.24M | 0.25M | 0.26M | 0.28M | 0.65M | 0.64M | 0.67M | -0.74M | 0.71M | 0.68M | 0.73M | -2.00M | 0.07M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | | | | | | | | | |
|
Amortization
|
16.46M | | | | 24.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
4.10M | 1.05M | 1.21M | 1.44M | 11.91M | 1.47M | 1.39M | 1.44M | | 1.63M | 1.72M | 1.69M | | 1.49M | 1.40M | 1.34M | | 1.22M | 1.09M | 1.00M | | 0.91M | 0.94M | 0.85M | | 0.85M | 0.97M | 1.00M | | 2.85M | 1.99M | 1.79M | 1.81M | 1.80M | 1.81M | 1.82M | 1.78M | 1.80M | 1.79M | 1.90M | 1.78M | 1.66M | 1.59M | 1.58M | 1.60M | 1.61M | 1.59M | 1.75M | 2.26M | 2.27M | 2.32M | 2.35M | 2.56M | 2.75M | 2.83M | 2.90M | 3.01M | 3.24M | 3.50M | 4.19M | 2.87M | 5.13M | 2.66M | 2.46M |
|
Change in Receivables
|
| | | | -0.71M | -0.28M | 5.38M | -1.00M | 0.12M | -3.05M | 1.87M | -2.84M | 2.29M | -0.81M | 2.10M | -0.29M | -1.07M | 0.64M | 0.87M | -1.89M | 1.04M | 1.88M | -1.34M | 0.21M | 0.98M | 2.87M | 2.32M | 1.33M | -0.34M | -0.98M | -0.92M | -0.63M | 4.54M | -4.98M | -1.01M | -1.04M | 2.19M | -1.32M | 4.84M | -2.16M | 5.30M | -7.91M | 4.02M | 0.46M | 5.03M | -3.93M | 7.03M | 3.77M | 0.29M | 3.61M | -0.79M | -4.30M | -3.97M | 10.80M | -5.55M | 6.45M | 6.13M | -6.29M | 2.11M | -3.05M | -1.86M | 4.12M | 0.61M | -1.64M |
|
Change in Inventory
|
| | | | | 6.67M | 7.15M | 1.25M | -3.66M | -3.09M | -0.99M | -0.07M | -0.61M | 0.61M | -0.31M | -0.46M | 0.23M | -1.75M | 1.14M | 1.96M | -0.06M | 2.12M | -1.48M | 1.35M | 0.48M | 2.12M | 2.37M | 2.59M | -0.93M | 0.15M | 2.09M | 1.79M | 4.42M | 2.72M | -2.16M | -3.57M | -0.61M | 1.89M | -1.85M | -2.29M | -1.66M | 3.37M | 0.45M | -0.83M | -1.36M | 2.56M | 2.47M | 0.42M | 7.66M | 6.66M | 8.29M | 8.41M | 10.54M | 13.32M | 6.38M | 3.15M | -9.01M | 11.65M | 5.11M | -1.37M | -7.07M | 2.54M | 1.33M | 1.06M |
|
Change in Account Payables
|
3.89M | -1.28M | 3.25M | 13.21M | 9.52M | 9.43M | -0.30M | -0.73M | -3.56M | -0.49M | -0.19M | -1.16M | 0.09M | 0.02M | -0.41M | 0.81M | -1.70M | 2.21M | 1.45M | 0.47M | -0.24M | 0.98M | -0.78M | 0.16M | -1.08M | -0.04M | 0.72M | 1.72M | 1.00M | -0.09M | -1.85M | 2.38M | 0.33M | -0.94M | -3.82M | 1.84M | 0.69M | 2.08M | -1.39M | 0.77M | 0.26M | -4.13M | 3.09M | -1.92M | -2.12M | 0.15M | 1.25M | -1.21M | 6.17M | 6.37M | -5.04M | 0.18M | -0.49M | 5.07M | -0.81M | -2.56M | -1.50M | 6.64M | -3.25M | -5.61M | 3.63M | -1.52M | 1.02M | 1.27M |
|
Change in Accured Expenses
|
1.17M | 1.79M | 3.72M | 8.52M | -2.82M | 0.90M | 1.81M | -1.05M | 1.39M | 1.22M | -4.94M | 0.47M | 1.46M | -0.78M | 1.48M | -1.83M | 2.46M | -1.49M | 0.88M | 1.43M | 2.71M | -2.00M | 1.50M | 2.03M | 4.21M | -3.35M | 4.68M | -0.40M | 0.81M | -4.76M | 7.17M | -8.40M | 2.02M | -2.40M | 0.72M | -1.81M | 3.01M | -1.70M | 4.90M | 1.72M | -7.39M | 4.72M | -2.76M | -0.32M | 3.40M | -2.98M | 8.54M | 4.71M | 5.05M | -17.23M | 5.88M | 0.30M | 7.40M | -13.19M | 7.23M | 8.01M | 11.05M | -23.75M | 0.50M | -3.42M | 0.32M | 2.35M | -4.75M | 0.19M |
|
Other Working Capital Changes
|
| | | 2.25M | 0.84M | 1.13M | -1.97M | -0.92M | -0.11M | -0.49M | -0.31M | -0.50M | 1.25M | -0.43M | -0.80M | 0.44M | -0.05M | 0.51M | -0.47M | -0.12M | 0.31M | -0.04M | -0.04M | 15.49M | 2.48M | -4.71M | 3.71M | -2.02M | 3.23M | -3.38M | -2.99M | -0.99M | -0.44M | -0.31M | -0.03M | -0.20M | 0.83M | -0.09M | -0.30M | 0.15M | 0.76M | 0.06M | -0.58M | 0.31M | 1.28M | 0.68M | -0.37M | -0.31M | 1.02M | 1.95M | -5.78M | -2.07M | 18.23M | 6.89M | -0.80M | 1.20M | -17.71M | -3.05M | -1.70M | -4.50M | -2.67M | -3.43M | -3.38M | -0.99M |
|
Capital Expenditures
|
5.18M | -1.19M | 4.18M | 1.04M | 1.23M | 1.50M | 4.09M | 2.26M | 1.44M | 0.27M | 0.51M | 0.48M | 0.44M | 0.30M | 0.28M | 0.23M | 0.10M | 0.48M | 0.47M | 0.19M | 0.48M | 0.72M | 0.95M | 0.46M | 0.88M | 0.46M | 2.80M | 2.30M | 2.65M | 2.67M | 3.45M | 3.26M | 1.06M | 0.34M | 1.36M | 0.10M | 0.06M | 1.25M | 0.61M | 0.83M | 0.14M | 0.12M | 0.32M | 0.54M | 0.07M | 0.40M | 1.57M | 1.12M | 2.84M | 3.64M | 4.02M | 4.19M | 4.90M | 3.72M | 2.27M | 0.83M | 2.02M | 3.88M | 1.48M | -0.79M | 1.62M | 1.39M | 0.55M | -0.09M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.11M | -0.10M | | | | | -0.01M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.00M | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.56M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
49.16M | 3.50M | | 26.11M | 18.37M | 54.02M | 71.26M | 69.64M | 48.35M | 29.89M | 34.08M | 28.42M | 51.10M | 37.18M | 62.19M | 34.02M | 35.85M | 45.19M | 31.00M | 43.48M | 27.91M | 34.46M | 17.43M | 16.66M | 23.79M | 15.54M | 6.54M | 24.13M | 19.69M | 34.91M | 11.61M | 21.56M | 20.00M | 21.70M | 26.50M | 22.48M | 12.50M | 56.86M | 27.55M | 24.95M | 11.75M | 18.75M | 43.70M | 52.25M | 38.90M | 68.40M | 81.78M | 73.11M | 199.22M | 122.06M | 108.45M | 124.91M | 220.38M | 163.86M | 147.26M | 320.12M | 138.27M | 161.65M | 189.97M | 128.82M | 113.53M | 113.44M | 82.00M | 84.64M |
|
Cash from Investing Activities
|
18.59M | 2.31M | -50.53M | -2.51M | -87.51M | -29.91M | -2.53M | 23.08M | 15.80M | 12.98M | 0.71M | 15.90M | 32.20M | -5.58M | -7.14M | 3.76M | -24.15M | 8.20M | 0.18M | 12.70M | -1.51M | 15.30M | 1.17M | 14.57M | -22.43M | -23.24M | -9.16M | 10.87M | 6.67M | 25.48M | -42.59M | 4.88M | 10.68M | -7.75M | 12.19M | -37.34M | -5.51M | 37.98M | 7.81M | 19.66M | -3.41M | -54.33M | -2.86M | -63.64M | -98.50M | 8.17M | -460.81M | -291.65M | 65.75M | 42.05M | -60.28M | 53.91M | 80.40M | -72.55M | -98.59M | 242.32M | -66.58M | -34.14M | 76.84M | 23.07M | 58.24M | 45.23M | 25.28M | 18.90M |
|
Other financing activities
|
14.88M | | | 22.44M | 612.00M | 615.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 0.03M | 1.66M | 5.47M | 6.69M | 1.40M | 0.33M | 0.13M | 0.20M | 0.63M | 13.35M | 32.19M | 22.34M | 2.97M | 4.81M | -30.37M | 5.59M | 0.85M | 3.54M | | | | 0.49M | 0.05M | | | | | | | |
|
Cash from Financing Activities
|
66.95M | 0.12M | 98.62M | 8.44M | 211.49M | 0.33M | 3.32M | 3.83M | 0.26M | 1.75M | 0.27M | 0.68M | 0.00M | 29.66M | 11.35M | 1.45M | 0.32M | 22.96M | 0.38M | 0.75M | 17.90M | 2.43M | 1.98M | 2.48M | 29.57M | 29.96M | 32.74M | 3.03M | 0.20M | 3.41M | 62.90M | 2.41M | 0.10M | 35.47M | -0.09M | 66.52M | 5.28M | 6.69M | 1.40M | 0.33M | 18.13M | 18.20M | 0.63M | 107.14M | 125.88M | 865.72M | 2.88M | 299.66M | 1.32M | 5.21M | 0.46M | 3.13M | 0.82M | 195.99M | -4.71M | -0.78M | -81.60M | 6.55M | -0.15M | 0.81M | -50.20M | 1.96M | | 1.47M |
|
Change in Cash
|
10.74M | -24.42M | 25.33M | -27.43M | 84.93M | -63.03M | -30.10M | 3.07M | 1.28M | -2.60M | -22.64M | -1.06M | 13.98M | 6.50M | -12.21M | 23.93M | -38.41M | 14.90M | -13.06M | 7.21M | 1.04M | -6.18M | -4.34M | 1.28M | 6.42M | -13.55M | 4.70M | -1.98M | -6.03M | 12.22M | 7.50M | -10.55M | -9.42M | 8.95M | -2.40M | 15.01M | -19.22M | 19.36M | -8.35M | 2.73M | -3.46M | 39.23M | -26.02M | 25.69M | 13.12M | 850.79M | -473.64M | -32.65M | 35.37M | -31.76M | -120.39M | -6.01M | 20.66M | 28.75M | -145.05M | 176.36M | -205.74M | -103.27M | 22.42M | -21.59M | -22.61M | 3.14M | -4.09M | 1.66M |
|
Free Cash Flow
|
-79.97M | -25.65M | -26.94M | -34.39M | -40.28M | -34.95M | -34.98M | -26.11M | -16.21M | -17.61M | -24.12M | -18.13M | -18.66M | -17.87M | -16.69M | 18.49M | -14.68M | -16.73M | -14.09M | -6.42M | -15.83M | -24.63M | -8.45M | -16.23M | -1.59M | -20.72M | -21.68M | -18.18M | -15.55M | -19.34M | -16.26M | -21.09M | -21.26M | -19.12M | -15.85M | -14.27M | -19.04M | -26.57M | -18.17M | -18.09M | -18.32M | 75.25M | -24.11M | -18.34M | -14.33M | -23.50M | -17.28M | -41.77M | -34.55M | -82.67M | -64.58M | -67.24M | -65.47M | -98.41M | -44.01M | -66.01M | -59.58M | -79.56M | -55.74M | -44.68M | -32.27M | -45.45M | -29.93M | -18.62M |
|
Net Cash Flow
|
10.74M | -24.42M | 25.33M | -27.43M | 84.93M | -63.03M | -30.10M | 3.07M | 1.28M | -2.60M | -22.64M | -1.06M | 13.98M | 6.50M | -12.21M | 23.93M | -38.41M | 14.90M | -13.06M | 7.21M | 1.04M | -6.18M | -4.34M | 1.28M | 6.42M | -13.55M | 4.70M | -1.98M | -6.03M | 12.22M | 7.50M | -10.55M | -9.42M | 8.95M | -2.40M | 15.01M | -19.22M | 19.36M | -8.35M | 2.73M | -3.46M | 39.23M | -26.02M | 25.69M | 13.12M | 850.79M | -473.64M | -32.65M | 35.37M | -31.76M | -120.39M | -6.01M | 20.66M | 28.75M | -145.05M | 176.36M | -205.74M | -103.27M | 22.42M | -21.59M | -22.61M | 3.14M | -4.09M | 1.66M |