|
Net Income
|
| -3.97M | -6.48M | -7.49M | -7.36M | -9.57M | -9.17M | -9.60M | -15.29M | -11.89M | -8.30M | -15.74M | -16.35M | -23.14M | -14.03M | -14.78M | -11.96M | -11.48M | -5.04M | -3.00M | -13.72M | 1.26M | 0.01M | 3.09M | -2.50M | -3.85M | -7.96M | -22.16M | -3.97M | -19.87M | -19.74M | -7.60M | 4.59M | -10.68M | 2.56M | -0.64M | 8.29M | -2.77M | 2.73M | -6.12M | -4.91M | 8.16M | -7.27M | 130.15M | 14.52M | 10.32M | 19.08M | 17.66M | -5.13M | 6.83M | 19.88M | -0.69M | -10.10M | -19.54M | 25.76M | 10.86M | 24.87M | 8.98M | 18.89M | -143.47M | 16.04M | 4.81M | -4.85M | 5.43M |
|
Depreciation and Depletion
|
| | | | | | 0.50M | 0.50M | 0.70M | 0.90M | 0.90M | 0.90M | 0.90M | 0.90M | 0.80M | 0.80M | 1.20M | 2.10M | 2.30M | 2.30M | 9.30M | 2.70M | 2.70M | 2.80M | 3.10M | 0.10M | 3.20M | 3.30M | 3.20M | 3.10M | 3.70M | 3.40M | 3.60M | 2.80M | 2.80M | 3.50M | 4.10M | 3.60M | 3.50M | 3.60M | 3.30M | 2.90M | 3.00M | 3.10M | 3.10M | 2.90M | 2.90M | 3.80M | 5.40M | 5.70M | 6.50M | 5.80M | 16.20M | 5.30M | 4.70M | 4.10M | 4.20M | 4.10M | 4.50M | 6.00M | 6.90M | 6.80M | 13.00M | 6.90M |
|
Share-based Compensation
|
| | | 0.01M | 0.01M | 0.97M | 0.55M | 0.44M | 0.53M | 0.71M | 1.04M | 1.47M | 1.56M | 2.23M | 2.23M | 3.78M | 3.29M | 3.98M | 5.54M | 7.69M | 24.82M | 7.52M | 7.30M | 8.83M | 9.73M | 8.49M | 7.67M | 7.36M | 7.73M | 7.40M | 7.34M | 8.66M | 8.19M | 8.38M | 7.05M | 8.11M | 8.19M | 7.43M | 7.78M | 9.24M | 9.19M | 8.85M | 9.22M | 10.95M | 10.90M | 10.11M | 10.46M | 10.78M | 10.89M | 11.19M | 11.54M | 12.68M | 12.68M | 11.99M | 10.96M | 12.53M | 12.42M | 13.15M | 12.52M | 13.23M | 12.27M | 14.55M | 15.47M | 13.98M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -124.57M | -2.04M | 1.75M | 5.87M | 5.34M | -2.08M | 0.03M | 2.16M | 0.70M | -10.84M | -7.34M | 11.44M | 4.91M | 6.60M | 3.46M | 12.54M | 1.11M | 3.51M | 1.40M | 0.75M | 8.07M |
|
Gains from Investment Securities
|
| | | | | | | | 2.34M | | 1.00M | 0.82M | 0.75M | | 0.03M | -0.06M | | -0.01M | -0.15M | | | 0.16M | -0.00M | 0.04M | | 0.14M | 0.10M | 0.01M | | -0.14M | -1.89M | -0.11M | 2.14M | -0.01M | 0.16M | | -0.15M | | | 7.30M | 9.35M | -3.87M | 1.56M | 4.64M | 2.88M | -1.13M | 2.57M | 0.81M | 0.40M | -1.07M | -21.28M | -1.04M | -6.08M | 11.62M | -18.26M | 2.79M | 0.42M | -3.81M | 8.47M | 4.91M | -14.03M | -5.89M | 16.89M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.13M | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 0.01M | | | | 11.83M | | | | 1.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | -6.91M | -5.84M | -3.99M | -10.92M | -8.49M | -7.60M | -17.55M | -20.23M | -11.18M | -21.18M | -13.79M | -13.31M | -9.84M | -6.90M | -4.74M | 8.22M | 8.36M | 26.56M | -0.87M | 7.18M | 4.72M | 16.99M | -3.12M | 7.54M | 11.68M | 17.35M | 0.01M | 3.66M | -2.81M | 16.93M | -2.69M | 13.71M | 16.63M | 21.22M | 3.50M | 22.76M | 18.35M | 25.90M | 6.21M | -15.62M | 39.78M | 46.67M | 12.08M | 30.13M | 60.29M | 23.21M | 30.78M | 29.81M | 42.65M | 42.04M | 19.13M | 43.50M | 44.44M | 47.58M | 49.10M | 53.24M | 53.92M | 33.13M | 35.46M | 12.01M | 60.83M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 163.24M | | | | |
|
Amortizatization of Intangibles
|
| | | 0.03M | 0.05M | 1.19M | 0.10M | 0.25M | 0.10M | 0.10M | 0.21M | 0.26M | 0.26M | 0.85M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | 4.14M | 1.03M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.02M | 1.41M | 2.95M | 3.00M | 3.06M | 3.11M | 3.17M | 3.23M | 3.29M | 3.35M | 3.40M | 3.47M | 3.53M | 3.59M | 3.66M | 5.43M | 5.57M | 5.66M | 5.74M | 5.84M | 5.91M | 0.71M | 0.71M | 0.69M | 0.70M | 0.68M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M |
|
Amortization of Deferred Charges
|
0.13M | | | | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.69M | 0.68M | 0.69M | 0.68M | 0.76M | 0.84M | 0.85M | 0.84M | 0.85M | 0.63M |
|
Depreciation & Amortization (CF)
|
| | | 1.02M | 1.00M | 0.99M | 0.40M | 0.40M | 1.28M | 1.38M | 0.90M | 1.42M | 1.45M | 1.43M | 1.29M | 1.33M | 1.70M | 2.60M | 2.33M | 2.39M | 10.04M | 2.74M | 2.78M | 2.83M | 3.12M | 3.17M | 3.22M | 3.28M | 3.26M | 3.10M | 3.71M | 3.36M | 3.66M | 2.76M | 2.85M | 3.50M | 4.05M | 3.60M | 5.28M | 5.61M | 5.09M | 4.82M | 4.99M | 5.04M | 5.06M | 4.85M | 4.90M | 5.73M | 13.07M | 20.03M | 20.86M | 20.20M | 30.41M | 19.60M | 19.05M | 18.43M | 18.48M | 18.43M | 18.86M | 20.25M | 21.24M | 21.17M | 27.32M | 21.19M |
|
Change in Receivables
|
| | | -0.72M | -1.34M | 0.62M | -0.76M | 0.44M | 0.62M | -1.25M | 2.35M | -0.76M | 1.89M | 0.89M | 2.51M | 2.02M | 4.82M | 1.38M | 4.58M | -0.03M | 7.78M | 2.15M | -0.23M | 1.64M | -0.06M | 0.05M | 2.75M | -1.89M | 3.17M | -2.23M | -0.23M | -0.45M | 4.64M | -0.80M | 4.44M | -1.38M | 3.73M | 1.77M | 0.38M | 1.43M | 4.96M | -8.54M | 5.03M | 2.13M | 6.90M | -0.46M | 15.77M | -18.38M | 13.50M | -4.21M | -1.00M | 2.37M | 4.93M | -5.19M | 5.88M | -2.12M | 8.60M | -3.92M | 3.14M | -4.13M | 12.65M | -8.56M | 9.61M | 0.90M |
|
Change in Inventory
|
| | | -0.15M | 0.56M | 0.17M | 0.11M | -0.22M | -0.42M | 3.83M | 4.22M | 2.61M | 0.17M | -1.32M | 3.46M | 1.39M | -0.05M | -0.19M | 3.83M | 4.47M | 13.71M | 7.00M | 12.51M | 7.36M | 5.51M | 2.10M | -2.83M | -23.44M | -6.20M | -0.97M | 3.29M | 5.51M | 2.30M | -1.37M | 2.01M | 2.83M | 3.68M | -1.54M | 4.06M | 7.45M | -1.94M | 1.37M | 7.02M | 1.85M | -3.89M | -0.04M | 0.66M | 1.95M | 1.91M | 5.11M | -3.07M | -3.79M | -0.73M | -3.09M | -0.85M | 4.39M | 7.83M | -7.57M | 6.66M | 8.43M | 13.42M | 8.47M | 14.40M | 9.51M |
|
Change in Account Payables
|
| | | 0.49M | | | | -0.74M | | | | | | | | | | | | | | | | | | | | | | 1.24M | 0.91M | 0.75M | 2.81M | 0.11M | -2.93M | 1.43M | 0.83M | -1.44M | 0.12M | 2.15M | -2.65M | 2.87M | -6.38M | 2.40M | -2.19M | -1.35M | 3.51M | -2.98M | -9.44M | 6.11M | -0.85M | -0.58M | 1.59M | 2.63M | 7.05M | -7.70M | -1.07M | -6.98M | 9.75M | 0.64M | -0.33M | 2.46M | 6.88M | -12.01M |
|
Change in Accured Expenses
|
| | | 0.17M | 0.87M | 0.83M | -0.13M | 0.03M | 1.83M | -0.61M | -0.64M | 8.11M | -5.46M | 0.45M | 2.81M | 3.16M | 3.20M | -1.53M | 6.76M | 4.33M | 15.35M | -5.68M | 7.86M | -1.08M | 7.87M | -6.23M | -2.43M | 2.97M | 4.35M | -2.30M | 10.70M | -11.40M | 6.65M | -7.62M | 5.32M | 3.12M | 4.39M | -5.17M | 7.01M | 2.16M | 18.04M | -24.70M | 3.23M | 5.01M | 10.46M | -18.03M | -0.11M | 1.11M | 22.48M | -9.16M | -9.88M | -4.52M | 3.70M | -25.12M | -5.65M | 4.62M | 4.12M | 3.47M | -2.11M | 11.19M | -0.83M | 4.70M | -19.38M | 7.53M |
|
Other Working Capital Changes
|
| | | -0.58M | -0.54M | 1.00M | -0.34M | 0.25M | 0.16M | -6.17M | -6.32M | -3.48M | -0.82M | 0.87M | -0.16M | -1.44M | 1.70M | -0.25M | 7.68M | -0.36M | 6.71M | -0.37M | -0.66M | -0.04M | 3.08M | 2.92M | -3.01M | 4.29M | -0.82M | -3.05M | 1.20M | -1.89M | 0.26M | 1.21M | -1.31M | 1.51M | 1.82M | 1.64M | -0.48M | 2.79M | -0.07M | 3.97M | -2.27M | -4.48M | 1.16M | -0.25M | 2.85M | 0.04M | -3.78M | 4.26M | -1.03M | -2.67M | 2.13M | 1.93M | 2.44M | 2.62M | 2.65M | -0.90M | 2.21M | 5.03M | 1.02M | 7.11M | 11.52M | -4.72M |
|
Capital Expenditures
|
| | | 1.90M | 2.95M | 0.83M | 1.20M | 1.65M | 2.48M | 2.90M | 4.37M | 6.26M | 4.73M | 2.93M | 1.74M | 4.70M | 2.80M | 3.81M | 6.02M | 4.33M | 22.98M | 7.87M | 11.83M | 11.51M | 9.08M | 7.05M | 8.87M | 3.91M | 4.88M | 3.62M | 5.16M | 5.42M | 5.08M | 5.18M | 2.63M | 4.45M | 2.24M | 2.02M | 2.05M | 1.59M | 4.50M | 6.72M | 8.91M | 7.76M | 14.41M | 13.07M | 10.55M | 13.08M | 9.17M | 7.67M | 11.73M | 5.18M | 5.49M | 6.57M | 3.40M | 3.39M | 1.80M | 2.84M | 1.59M | 4.09M | 2.12M | 8.55M | 2.70M | 3.87M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.99M | | | | | | | | | | | | | | | | | | | | | 16.70M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | -0.92M | 43.32M | 0.37M | 19.63M | 5.95M | 27.17M | 18.75M | 12.05M | 23.76M | 31.00M | 32.77M | 24.17M | 11.07M | 80.29M | 59.63M | 38.55M | 36.80M | 82.26M | 54.92M | 45.14M | 37.10M | 34.46M | 42.21M | 40.57M | 141.18M | 97.75M | 127.76M | 116.80M | 101.04M | 59.59M | 103.19M | 59.83M | 85.35M | 71.10M | 50.77M | 44.68M | 59.32M | 153.10M | 145.28M | 149.01M | 176.33M | 598.12M | | 62.94M | 89.70M | 84.94M | 126.25M | 33.50M | 41.23M | 36.10M | 43.36M | 36.10M | 53.16M | 46.95M | 69.25M | 71.17M | 86.25M |
|
Cash from Investing Activities
|
| -0.42M | -1.51M | -1.90M | -2.95M | -0.83M | -20.96M | -2.56M | -11.77M | -2.53M | -47.54M | -1.81M | 22.36M | -56.25M | -5.52M | 3.62M | 15.22M | 9.02M | -30.57M | -101.19M | -120.43M | 0.20M | -18.01M | -8.74M | 7.30M | -21.88M | -19.64M | -13.32M | -6.92M | -143.84M | -61.15M | -27.48M | 8.70M | -10.29M | 59.57M | 94.46M | -123.16M | 78.48M | -181.80M | 5.62M | -30.80M | -28.57M | 36.12M | -202.85M | -82.32M | -55.66M | 3.03M | -35.08M | 66.92M | -208.02M | 19.16M | -47.52M | 11.19M | 66.18M | 7.33M | -4.34M | 8.37M | -15.53M | -15.21M | -52.16M | -0.37M | -25.63M | 62.16M | 43.61M |
|
Other financing activities
|
| | | | 1.43M | 0.91M | | | | 0.35M | 1.02M | | | 7.19M | | | | | | | | | | | | | | | | 11.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | 10.31M | 21.07M | 38.02M | | 0.01M | 49.13M | -0.88M | 64.00M | 0.25M | 0.24M | 86.19M | 1.19M | 0.98M | 0.81M | 1.96M | 111.79M | 2.38M | 118.88M | 4.05M | 2.66M | 1.82M | 2.17M | 3.04M | 2.38M | 0.77M | 1.07M | 216.86M | 2.34M | 2.69M | 2.28M | 0.42M | 2.02M | 2.98M | 3.53M | 0.53M | 3.74M | 1.42M | -2.02M | -1.28M | 3.46M | 209.76M | 10.36M | 10.32M | 5.91M | 3.05M | 361.41M | -181.59M | -153.66M | -7.78M | -58.51M | -153.91M | 0.44M | -27.79M | -1.78M | -2.82M | 24.98M | -2.85M | -1.96M | -2.99M | -57.51M | -257.48M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M |
|
Change in Cash
|
| | | 1.50M | 12.28M | 33.20M | -31.88M | -11.05M | 29.77M | -20.95M | -3.77M | -12.74M | 1.42M | 16.15M | -17.65M | -5.24M | 9.13M | 6.25M | 89.44M | -90.44M | 25.00M | 3.38M | -8.18M | -2.20M | 26.46M | -21.95M | -9.72M | -0.87M | 11.50M | 73.03M | -55.16M | -27.60M | 27.91M | -12.56M | 75.31M | 114.07M | -98.42M | 82.51M | -155.30M | 25.40M | -6.91M | -23.64M | 23.96M | 46.69M | -25.29M | -33.26M | 39.08M | 28.26M | 451.54M | -358.83M | -104.69M | -12.64M | -5.29M | -68.59M | 51.27M | 12.31M | 54.18M | 30.75M | 63.00M | -1.09M | 30.81M | 6.84M | 16.87M | -152.90M |
|
Beginning Cash Balance
|
7.08M | | 12.35M | 12.35M | 13.85M | 26.13M | 59.33M | 27.45M | 16.40M | 46.17M | 25.21M | 21.45M | 11.10M | 10.13M | 26.27M | 8.63M | 3.38M | 12.52M | 18.76M | 108.20M | 12.52M | 37.52M | 40.90M | 32.72M | 27.66M | 56.98M | 126.59M | 25.31M | 24.44M | 35.94M | 108.97M | 53.81M | 26.22M | 54.13M | 41.56M | 116.87M | 230.94M | 132.53M | 215.04M | 59.74M | 85.14M | 78.23M | 54.59M | 78.55M | 125.24M | 99.96M | 66.70M | 105.77M | 134.04M | 585.58M | 226.75M | 122.06M | 109.42M | 104.14M | 35.55M | 86.81M | 99.12M | 153.30M | 184.05M | 247.05M | 245.97M | 276.77M | 283.61M | 300.48M |
|
Free Cash Flow
|
| | | -8.81M | -8.79M | -4.82M | -12.13M | -10.14M | -10.08M | -20.45M | -24.59M | -17.43M | -25.91M | -16.72M | -15.05M | -14.53M | -9.71M | -8.54M | 2.19M | 4.03M | 3.58M | -8.74M | -4.65M | -6.79M | 7.91M | -10.17M | -1.33M | 7.78M | 12.47M | -3.61M | -1.50M | -8.23M | 11.86M | -7.87M | 11.08M | 12.18M | 18.98M | 1.48M | 20.71M | 16.76M | 21.41M | -0.52M | -24.53M | 32.02M | 32.26M | -0.99M | 19.58M | 47.21M | 14.05M | 23.11M | 18.07M | 37.47M | 36.55M | 12.56M | 40.09M | 41.04M | 45.79M | 46.27M | 51.65M | 49.83M | 31.01M | 26.91M | 9.31M | 56.96M |
|
Net Cash Flow
|
| -0.42M | -1.51M | 1.50M | 12.28M | 33.20M | -31.88M | -11.05M | 29.77M | -20.95M | -3.77M | -12.74M | 1.42M | 16.15M | -17.65M | -5.24M | 9.13M | 6.25M | 89.44M | -90.44M | 25.00M | 3.38M | -8.18M | -2.20M | 26.46M | -21.95M | -9.72M | -0.87M | 11.50M | 73.03M | -55.16M | -27.60M | 27.91M | -12.56M | 75.31M | 114.07M | -98.42M | 82.51M | -155.30M | 25.40M | -6.91M | -23.64M | 23.96M | 46.69M | -25.29M | -33.26M | 39.08M | 28.26M | 451.54M | -358.83M | -104.69M | -12.64M | -5.29M | -68.59M | 51.27M | 12.31M | 54.18M | 30.75M | 63.00M | -1.09M | 30.81M | 6.84M | 16.67M | -153.03M |