|
Net Income
|
-0.18M | -0.32M | -1.03M | -9.80M | -2.64M | -3.04M | -1.14M | -2.83M | -2.74M | 0.59M | 3.12M | 3.37M | 3.10M | 22.22M | 16.23M | 7.17M | 4.88M | 3.79M | 2.77M | 17.36M | 2.60M | -18.02M | 0.90M | 2.67M | -3.26M | -6.87M | -3.11M | 5.90M | 5.19M | 4.78M | 5.51M | -70.86M | -10.21M | -45.03M | -4.96M | -406.64M | -2.67M | -15.33M | -3.16M | -9.21M | 9.58M | 22.50M | -53.87M | -287.83M | -13.95M |
|
Depreciation and Depletion
|
| | 0.01M | 0.71M | 2.00M | 2.22M | 2.34M | 2.47M | 2.90M | 3.93M | 4.89M | 5.02M | 5.14M | 40.93M | 5.03M | 23.37M | 15.99M | 15.73M | 14.77M | 19.86M | 22.84M | 22.93M | 22.67M | 23.52M | 23.76M | 24.04M | 26.55M | 32.73M | 33.07M | 33.05M | 32.09M | 32.49M | 26.27M | 22.34M | 20.05M | 19.54M | 16.35M | 16.36M | 15.60M | 15.40M | 8.20M | 39.09M | 17.15M | 15.70M | 9.00M |
|
Share-based Compensation
|
| | | | | | | | | | 0.14M | 0.10M | 0.03M | -0.09M | 0.02M | 0.01M | 0.00M | 0.00M | 0.07M | 0.65M | 0.95M | 0.95M | 0.98M | 1.14M | 0.99M | 0.99M | 1.71M | 2.12M | 1.89M | 1.75M | 1.76M | 1.69M | 2.70M | 3.43M | 2.56M | 4.03M | 2.44M | 3.01M | 1.58M | 2.23M | 2.02M | 2.06M | 1.45M | 1.74M | 1.59M |
|
Gains from Investment Securities
|
| | | | | | | -0.31M | 0.28M | 0.89M | 0.17M | -0.10M | -0.09M | 116.40M | 0.07M | -0.37M | -0.35M | 2.06M | 27.57M | 0.79M | -2.85M | 4.42M | 2.15M | 2.71M | 3.67M | -4.45M | 0.89M | | | 1.98M | 1.36M | | 33.20M | | 1.36M | 0.09M | | 1.18M | 0.21M | 0.01M | 0.11M | 1.00M | 0.21M | -1.06M | 2.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | 30.73M | | 12.62M | 9.57M | 1.28M | 4.24M | | | | | 75.56M | 10.70M | 41.32M | | 397.37M | | 12.14M | 1.38M | 6.50M | 42.89M | 2.54M | 51.96M | 286.13M | |
|
Cash from Operations
|
0.31M | -0.25M | -0.55M | -1.96M | 6.73M | -7.16M | 2.46M | 2.40M | 3.14M | 8.44M | 14.19M | 6.24M | 10.86M | 110.82M | 8.51M | 54.45M | 40.30M | 17.59M | 41.06M | 47.23M | 31.14M | 41.43M | 39.55M | 43.16M | 46.24M | 35.59M | 36.74M | 58.13M | 60.90M | 49.20M | 55.92M | 59.49M | 19.94M | 17.33M | 22.25M | 2.51M | 34.01M | 30.38M | 16.19M | 24.54M | 22.23M | 31.70M | 20.22M | 19.52M | 28.61M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.03M | 4.59M | | | 5.68M | | | |
|
Amortizatization of Intangibles
|
| | 0.00M | 1.16M | 2.79M | 3.19M | 3.29M | 3.52M | 4.40M | 5.05M | 5.63M | 5.93M | 6.10M | 42.94M | 5.97M | 24.80M | 14.11M | 14.18M | 20.38M | 15.87M | 18.60M | 18.16M | 18.48M | 16.36M | 16.16M | 16.11M | 17.92M | 22.75M | 22.57M | 22.26M | 21.14M | 27.86M | 16.74M | 13.32M | 11.67M | 11.31M | 9.03M | 9.42M | 8.22M | -0.37M | -0.13M | 23.71M | 8.66M | -2.11M | -3.25M |
|
Amortization of Deferred Charges
|
| 0.02M | 0.10M | 0.10M | 0.10M | 0.19M | 0.19M | 0.19M | 0.20M | 0.62M | 0.27M | 0.27M | 0.28M | 1.62M | 0.27M | 1.26M | 0.76M | 0.78M | 0.73M | 3.55M | 0.64M | 0.64M | 0.63M | 0.65M | 0.65M | 0.68M | 0.88M | 0.89M | 0.91M | 0.91M | 0.89M | 0.94M | 2.79M | 1.10M | 1.38M | 0.74M | 0.76M | 1.17M | 1.16M | 1.06M | 1.47M | 1.17M | 1.07M | 1.08M | 1.12M |
|
Depreciation & Amortization (CF)
|
| | 0.01M | 0.71M | 2.00M | 2.22M | 2.34M | 2.47M | 2.90M | 3.93M | 4.89M | 5.02M | 5.14M | 40.93M | 5.03M | 23.37M | 15.99M | 15.73M | 14.77M | 19.86M | 22.84M | 22.93M | 22.67M | 23.52M | 23.76M | 24.04M | 26.55M | 32.73M | 33.07M | 33.05M | 32.09M | 32.49M | 26.27M | 22.34M | 20.05M | 19.54M | 16.35M | 16.36M | 15.60M | 15.40M | 8.20M | 39.09M | 17.15M | 15.70M | 9.00M |
|
Change in Account Payables
|
0.49M | 0.38M | 1.46M | 5.85M | 2.81M | -9.97M | 0.44M | 0.35M | -0.46M | -1.25M | 3.26M | -2.16M | 0.24M | -0.52M | -0.06M | 1.25M | -0.71M | -2.73M | 4.72M | 3.87M | -1.68M | -2.83M | -0.93M | -1.13M | -0.73M | -0.78M | -0.16M | -0.22M | 0.38M | 0.36M | 0.11M | -0.77M | -0.05M | 0.02M | -0.06M | -0.24M | -0.34M | -0.09M | | | 0.02M | | | | |
|
Change in Accured Expenses
|
0.05M | 0.12M | 0.45M | 1.22M | 3.24M | 1.36M | -1.97M | 1.00M | 2.10M | 1.97M | -0.46M | -1.61M | 1.44M | 1.73M | -2.34M | -0.70M | 10.48M | -3.98M | -3.11M | -15.43M | 9.59M | -0.56M | 4.36M | -1.09M | 2.32M | -1.40M | -12.83M | -1.63M | 9.42M | -2.95M | -4.93M | 6.04M | -9.36M | -4.10M | -2.19M | 2.43M | 4.79M | 0.48M | -12.89M | -1.44M | 1.08M | 0.58M | -7.01M | -2.87M | 7.28M |
|
Other Working Capital Changes
|
0.06M | 0.46M | 1.54M | 0.47M | 0.42M | -0.37M | -0.97M | 0.70M | 1.23M | 0.09M | -2.51M | -1.02M | -0.20M | 0.40M | -1.80M | 1.11M | -0.44M | 14.62M | 1.53M | -12.32M | 16.17M | 2.40M | 4.01M | 3.20M | -3.46M | -8.14M | -0.43M | -1.43M | 6.64M | 9.15M | -5.20M | 4.61M | 2.57M | -2.98M | 0.24M | 5.00M | -0.75M | | -1.24M | 1.17M | 4.30M | | | | |
|
Capital Expenditures
|
| | 5.50M | 337.76M | 117.21M | 18.72M | 35.20M | 87.84M | 131.30M | 284.51M | 14.90M | 29.34M | | 89.90M | 0.08M | 182.17M | | | 7.82M | 12.79M | 17.17M | 8.56M | 16.58M | 20.80M | 4.60M | 16.96M | 30.49M | 11.87M | 4.77M | 2.14M | 2.28M | 3.56M | 7.87M | 3.78M | 0.85M | 0.87M | 7.38M | 7.22M | 1.85M | 0.18M | -1.74M | 493.21M | 1.12M | 2.65M | 52.99M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | 10.06M | | | 46.78M | 92.66M | | 23.48M | | 28.21M | 1.68M | 20.73M | | | | | 970.38M | 150.43M | 165.90M | 130.80M | 8.30M | 27.23M | 62.41M | 8.65M | 39.80M | 189.45M | 34.03M | 158.40M | 36.07M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | 36.75M | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00M | | |
|
Cash from Investing Activities
|
-2.00M | | -6.70M | -337.06M | -116.71M | -25.67M | -33.75M | -92.34M | -132.30M | -275.42M | -35.16M | -29.23M | -0.25M | 319.21M | -0.18M | -194.45M | -5.15M | 5.29M | -5.59M | 6.39M | 10.94M | 74.08M | -27.11M | 1.81M | -9.15M | 9.49M | -65.66M | 11.70M | -4.91M | -3.93M | -2.53M | -3.68M | 927.76M | 176.80M | 164.98M | 124.17M | 0.64M | 18.76M | 60.53M | 7.34M | 38.36M | -322.07M | 46.89M | 150.32M | 253.08M |
|
Other financing activities
|
| 1.72M | | | | | | | | | | 4.97M | 1.73M | -6.70M | 5.28M | -5.28M | 4.73M | 0.23M | 0.01M | 5.73M | | -3.35M | 0.30M | 0.03M | 0.16M | 0.10M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.79M | | | | | | | |
|
Cash from Financing Activities
|
1.83M | 6.09M | 50.11M | 295.20M | 114.35M | 40.86M | 55.70M | 109.64M | 96.43M | 301.55M | 30.11M | 8.40M | -10.13M | -267.03M | -13.12M | -15.63M | -19.29M | -28.91M | -32.42M | -49.96M | -30.89M | -84.42M | -30.11M | 60.61M | -20.70M | -59.33M | -42.44M | -35.54M | -37.73M | -43.63M | -36.22M | -36.83M | -1082.11M | -44.06M | -54.97M | -133.23M | -28.22M | -18.23M | -30.26M | -18.05M | -251.85M | 174.54M | -9.32M | -109.12M | -220.21M |
|
Dividends Paid - Common
|
| 0.02M | 0.09M | 0.43M | 0.84M | 1.82M | 1.78M | 2.50M | 3.29M | 4.91M | 4.53M | 4.87M | 4.92M | 56.81M | 4.94M | 17.83M | 18.01M | 21.80M | 25.28M | 26.30M | 21.20M | 20.56M | 23.63M | 20.09M | 12.86M | 12.79M | 15.65M | 20.55M | 23.35M | 33.70M | 28.07M | 28.39M | 28.93M | 28.44M | 21.82M | 8.12M | 8.14M | 8.14M | 8.19M | 8.27M | 8.33M | 8.28M | 8.32M | 8.42M | 8.42M |
|
Change in Cash
|
0.14M | 5.83M | 42.86M | -43.82M | 4.37M | 8.03M | 24.41M | 19.70M | -32.73M | 34.57M | 9.14M | -14.60M | 0.47M | 162.99M | -4.79M | -155.63M | 15.86M | -6.03M | 3.04M | 3.66M | 11.19M | 31.09M | -17.67M | 105.58M | 16.39M | -14.26M | -71.36M | 34.28M | 18.27M | 1.64M | 17.16M | 18.99M | -134.41M | 150.06M | 132.26M | -6.54M | 6.43M | 30.91M | 46.45M | 13.83M | -194.56M | -112.52M | 57.78M | 60.72M | 61.48M |
|
Free Cash Flow
|
0.31M | -0.25M | -6.05M | -339.72M | -110.48M | -25.89M | -32.74M | -85.44M | -128.16M | -276.07M | -0.71M | -23.10M | 10.86M | 20.92M | 8.43M | -127.71M | 40.30M | 17.59M | 33.23M | 34.44M | 13.97M | 32.86M | 22.97M | 22.37M | 41.63M | 18.63M | 6.25M | 46.26M | 56.14M | 47.06M | 53.64M | 55.93M | 12.07M | 13.55M | 21.41M | 1.64M | 26.62M | 23.16M | 14.35M | 24.35M | 23.97M | -461.51M | 19.10M | 16.87M | -24.39M |
|
Net Cash Flow
|
0.14M | 5.83M | 42.86M | -43.82M | 4.37M | 8.03M | 24.41M | 19.70M | -32.73M | 34.57M | 9.14M | -14.60M | 0.47M | 162.99M | -4.79M | -155.63M | 15.86M | -6.03M | 3.04M | 3.66M | 11.19M | 31.09M | -17.67M | 105.58M | 16.39M | -14.26M | -71.36M | 34.28M | 18.27M | 1.64M | 17.16M | 18.99M | -134.41M | 150.06M | 132.26M | -6.54M | 6.43M | 30.91M | 46.45M | 13.83M | -191.27M | -115.82M | 57.78M | 60.72M | 61.48M |