|
Net Income
|
-18.25M | 23.74M | -0.23M | -0.39M | -0.05M | -0.10M | 0.04M | 0.15M | -0.54M | 24.73M | -17.92M | 37.30M | 19.13M | 19.27M | -23.64M | 41.74M | 15.65M | 19.27M | -23.64M | 41.74M | 15.65M | 13.60M | -10.69M | 36.94M | 17.04M | 15.61M | -13.70M | 38.49M | 17.48M | 25.98M | -2.01M | 44.17M | 34.20M | 36.23M | 14.29M | 44.08M | -9.90M | 31.54M | 7.49M | 49.91M | 12.02M | 4.49M | 1.52M | 43.05M | 24.24M | -114.78M | -46.62M | 13.32M | 7.76M | 45.20M | 24.05M | 78.85M | 39.00M | 19.85M | -13.30M | 42.85M | -50.52M | -28.83M | -35.35M | 38.53M | -128.84M | -37.81M | -32.11M | 20.08M | -7.98M | -34.02M | -5.41M | -4.32M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 0.90M | 0.90M | 0.50M | 0.30M | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
6.03M | 2.87M | 1.67M | | | 3.85M | 3.36M | 0.88M | 1.60M | 2.74M | 3.20M | 2.94M | 0.40M | 3.00M | 3.96M | 3.45M | 3.85M | 5.43M | 5.52M | 5.54M | 4.72M | 3.06M | 5.31M | 4.68M | 4.73M | 3.87M | 4.31M | 4.28M | 8.66M | 6.54M | 6.09M | 8.27M | 7.14M | 7.66M | 6.82M | 8.08M | 8.24M | 8.80M | 7.42M | 4.48M | 6.72M | 7.76M | 3.51M | 2.35M | 2.60M | 0.58M | 3.53M | 3.27M | 6.93M | 7.92M | 10.53M | 6.59M | 5.91M | 7.56M | 6.27M | 5.22M | 10.10M | 3.08M | -4.76M | -4.75M | 0.85M | 12.61M | -1.25M | 0.02M | 1.40M | 1.75M | 0.93M | 0.27M |
|
Deferred Taxes
|
| 10.67M | -16.55M | 18.65M | 4.58M | 11.72M | -6.19M | 10.21M | 8.43M | 2.54M | -3.33M | -0.83M | 3.90M | 1.76M | -1.43M | -2.83M | 4.48M | -1.85M | -10.62M | 0.32M | 8.60M | -2.76M | -2.41M | -4.13M | 14.93M | -0.87M | 0.74M | -4.63M | 16.92M | -5.35M | -5.12M | 2.01M | -0.92M | -3.03M | 3.97M | -4.59M | 38.55M | 2.57M | 1.46M | -4.28M | -5.32M | 3.17M | -1.04M | -1.39M | 4.62M | -55.66M | -23.38M | -1.75M | 48.12M | 8.39M | 1.00M | 8.58M | 7.87M | -1.58M | 4.35M | -0.58M | -15.86M | 0.11M | 0.72M | 0.44M | 35.71M | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 4.32M | -29.46M | -6.97M | -2.30M | -4.45M | -6.42M | -2.69M | -6.22M | -8.50M | -19.84M | 2.79M | 2.18M | 0.24M | -15.24M | 2.57M | -7.67M | -1.26M | -18.46M | -9.29M | -3.36M | -5.45M | -5.50M | -2.42M | -4.30M | -3.36M | -3.81M | -2.52M | -1.11M | -2.40M | -25.46M | -4.88M | -21.10M | -4.31M | -7.47M | -5.57M | -7.09M | -1.92M | -4.94M | 1.38M | -0.71M | -0.50M | 1.14M | 4.68M | -0.27M | 0.57M | -1.33M | 0.39M | 3.40M | 27.93M | 17.84M | -21.64M | 5.22M | 0.74M | 0.71M | 2.29M | 3.65M | 0.06M | -0.23M | -3.71M | 3.19M | -0.16M | 3.47M | 0.67M | 10.47M | 4.58M |
|
Asset Writedowns and Impairment
|
| 1.10M | 0.32M | 0.31M | | 0.93M | 1.22M | 0.35M | | | | | 0.21M | | 1.25M | 0.54M | 7.87M | | | | 7.87M | | | 3.31M | 4.79M | | | 0.92M | | | | | 0.81M | | | 3.20M | 0.53M | | | 0.40M | 0.46M | | | | 4.73M | 37.10M | 0.54M | 0.30M | 0.60M | | | 1.30M | 0.21M | | 1.40M | | 1.86M | 1.80M | 0.78M | 0.58M | 31.43M | | 28.00M | | | | | |
|
Non-cash Items
|
| 31.51M | | 41.02M | 48.75M | 43.75M | 3.44M | 37.66M | 9.90M | 28.11M | 0.12M | 13.43M | 40.10M | 43.20M | 10.55M | 45.61M | 42.44M | 18.59M | 49.93M | -6.72M | 58.64M | -9.44M | 20.47M | 17.67M | 75.82M | -2.21M | 40.40M | 6.46M | 80.12M | 2.31M | 48.90M | 6.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 55.25M | -62.17M | 79.19M | 82.91M | 71.76M | -4.83M | 68.82M | 38.76M | 57.20M | -9.66M | 47.12M | 61.45M | 67.93M | -7.38M | 82.92M | 61.57M | 37.86M | 26.29M | 35.02M | 74.29M | 4.16M | 9.78M | 54.61M | 92.85M | 13.40M | 26.70M | 44.96M | 97.59M | 28.30M | 46.89M | 50.37M | 73.74M | 29.21M | 42.24M | 58.50M | 84.44M | -12.74M | 24.06M | 72.17M | 56.44M | 21.18M | 2.11M | 77.27M | 77.34M | -40.45M | -42.75M | 32.47M | 15.01M | -16.56M | 13.27M | 70.75M | 65.83M | -18.84M | -33.95M | 35.82M | 8.75M | 5.13M | -37.84M | -9.93M | 135.43M | -110.76M | -83.93M | -44.23M | 121.32M | -42.96M | -30.48M | 6.24M |
|
Amortization of Deferred Charges
|
| 1.04M | 1.10M | 0.14M | | 0.14M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.02M | 17.56M | 18.17M | 18.19M | 0.02M | 18.20M | 17.74M | 18.08M | 17.75M | 18.48M | 18.49M | 19.71M | 17.22M | 17.48M | 23.02M | 15.97M | 16.82M | 15.59M | 16.47M | 15.97M | 14.23M | 15.56M | 15.17M | 15.54M | 14.39M | 15.25M | 16.14M | 16.90M | 16.46M | 15.89M | 16.59M | 16.80M | 15.69M | 15.98M | 16.79M | 19.70M | 17.41M | 16.59M | 17.40M | 17.48M | 18.58M | 18.47M | 18.82M | 18.91M | 17.89M | 16.71M | 15.81M | 16.00M | 15.56M | 14.39M | 14.20M | 14.26M | 13.62M | 13.24M | 12.46M | 12.14M | 11.85M | 11.95M | 11.73M | 11.65M | 11.63M | 9.51M | 9.27M | 9.21M | 8.23M | 7.57M | 7.33M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.41M | | | | -23.21M | | | | | 3.51M | -8.14M | 2.11M | 6.14M | 2.08M | -2.60M | 2.64M | -18.32M | 8.46M | 15.08M | 4.88M | -0.28M | -25.24M | 6.02M | 17.67M | -19.76M | -5.57M | 33.40M | 2.02M | -21.39M | -0.45M | 13.33M | -10.74M |
|
Change in Inventory
|
| | | -12.28M | -44.76M | -25.24M | 32.22M | 18.32M | -29.94M | -19.11M | 51.51M | 13.53M | -47.74M | -17.92M | 45.78M | 30.45M | -29.48M | -15.33M | 75.34M | 11.59M | -12.66M | -18.63M | 34.52M | 4.57M | -41.49M | -17.82M | 35.23M | 13.25M | -56.78M | -21.33M | 47.30M | 29.66M | -39.55M | -28.18M | 51.06M | 53.67M | -40.12M | 11.07M | 32.08M | 10.74M | -73.27M | 38.32M | 44.48M | 3.63M | -62.90M | 8.63M | 45.02M | 46.70M | -39.27M | 29.69M | 44.72M | -19.22M | -14.31M | 120.81M | 66.96M | -64.75M | -102.27M | 57.09M | 31.87M | -72.72M | -101.55M | 63.45M | 95.76M | -28.77M | -92.14M | 21.57M | 20.35M | -51.94M |
|
Change in Account Payables
|
| | | | | | | 20.50M | -46.91M | -22.80M | 42.69M | -2.79M | -17.72M | -7.45M | 40.26M | 38.53M | -8.06M | -17.59M | 101.72M | -41.34M | 30.81M | -40.51M | 55.10M | -25.38M | 16.84M | -42.41M | 74.39M | -17.52M | -18.50M | -51.81M | 84.48M | -6.00M | -7.69M | -58.23M | 94.05M | 30.30M | -37.20M | -40.28M | 51.54M | -10.76M | -57.39M | 28.70M | 30.60M | 4.34M | -46.14M | 69.31M | 24.33M | 27.15M | -49.06M | -30.09M | 17.00M | -34.89M | -10.35M | 52.96M | 52.27M | -93.46M | -53.50M | 61.60M | 44.31M | -102.89M | 36.93M | -45.99M | 45.13M | -90.00M | -17.00M | 9.42M | 6.82M | -49.02M |
|
Change in Accured Expenses
|
| | | 0.39M | -22.71M | -14.63M | 23.60M | 24.34M | -46.45M | -22.80M | 42.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| -2.30M | -0.09M | 4.61M | -1.44M | 0.45M | -1.25M | 3.52M | 0.35M | 13.87M | -8.96M | 13.21M | -21.21M | 9.21M | -3.45M | 18.30M | -8.43M | 8.73M | -3.80M | 17.85M | -19.34M | 0.25M | -6.72M | 17.34M | -18.21M | 5.91M | -12.10M | 19.95M | -11.91M | 16.26M | 2.14M | 16.31M | -9.60M | 8.16M | -36.69M | 20.48M | 14.92M | -16.44M | -6.07M | 16.11M | -1.29M | -2.96M | -0.33M | 14.18M | -2.31M | -8.86M | 2.72M | 7.80M | -44.97M | 8.35M | 3.71M | -5.62M | -12.42M | 20.84M | -12.83M | 10.89M | -4.21M | -9.70M | -13.64M | -1.96M | 23.09M | 5.78M | -1.77M | -1.18M | 7.09M | 0.69M | -8.99M | -4.69M |
|
Other Working Capital Changes
|
| | | -1.53M | -2.18M | -0.90M | 2.56M | 3.32M | -2.60M | 4.38M | 0.13M | 2.17M | -7.49M | 1.90M | 5.39M | 3.78M | -9.94M | 4.37M | 5.93M | -3.44M | -0.82M | 0.00M | 13.84M | -11.10M | 3.52M | -2.83M | 4.61M | 5.87M | -4.49M | -1.35M | 7.47M | -1.98M | -1.64M | -0.22M | 0.44M | 5.77M | -5.67M | 0.98M | 22.87M | -9.77M | -17.65M | 1.07M | 1.12M | 0.83M | -5.76M | -3.51M | -0.86M | -2.75M | 0.04M | -68.30M | -39.27M | -35.00M | 149.76M | -23.82M | -24.11M | -27.84M | -26.75M | -20.87M | -21.01M | -22.79M | -28.72M | -16.12M | -20.34M | -20.05M | -19.28M | -17.43M | -17.88M | -18.36M |
|
Capital Expenditures
|
100.37M | 0.01M | 15.02M | 17.93M | 17.21M | 0.02M | 23.04M | 16.35M | 20.64M | 24.54M | 22.19M | 17.16M | 15.88M | 22.01M | 22.23M | 27.14M | 18.80M | 22.10M | 16.57M | 18.49M | 15.45M | 15.90M | 14.87M | 13.86M | 27.57M | 10.06M | 10.09M | 13.82M | 8.18M | 7.08M | 8.95M | 10.45M | 8.20M | 13.29M | 9.86M | 14.73M | 20.77M | 11.06M | 16.78M | 27.66M | 15.61M | 11.01M | 10.83M | 20.56M | 15.11M | 5.73M | 8.54M | 9.49M | 6.82M | 6.73M | 6.77M | 8.50M | 7.31M | 13.51M | 8.04M | 12.43M | 14.38M | 10.98M | 7.17M | 6.22M | 3.19M | 5.85M | 6.63M | 3.45M | -0.09M | 3.41M | 3.02M | 8.06M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | 35.00M | 17.50M | 45.00M | 19.00M | 10.00M | 29.00M | 23.00M | 36.28M | 23.30M | 11.30M | 28.80M | | | 49.30M | | | | 15.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -12.06M | -15.02M | -20.07M | -17.17M | -23.96M | -23.16M | -16.45M | -20.75M | -22.33M | -22.24M | -17.20M | -15.88M | -22.07M | -22.19M | -27.15M | -33.80M | -22.11M | -36.57M | -35.97M | -25.05M | -17.40M | 20.13M | -23.86M | -40.59M | -17.35M | -10.37M | 10.78M | -13.69M | -25.83M | -25.35M | -10.57M | 17.50M | -20.19M | -9.98M | 25.96M | -20.93M | 3.60M | -16.92M | -27.81M | -15.74M | -86.49M | -10.98M | -21.66M | -15.22M | -5.61M | -8.50M | -9.44M | -6.82M | -6.71M | -6.76M | -8.49M | -7.34M | -10.98M | -8.14M | -12.49M | -14.33M | -11.04M | -7.22M | -6.28M | -3.25M | -4.69M | -7.78M | -3.45M | 0.09M | -3.41M | -1.43M | -9.65M |
|
Other financing activities
|
| | | | | | | | 0.69M | 6.87M | | 0.43M | -6.67M | | | 0.09M | 4.85M | 0.01M | 0.02M | 0.04M | 0.14M | 0.31M | | | | 0.79M | 0.27M | -0.02M | 0.60M | 1.01M | 0.46M | 0.10M | 0.16M | | | | | | | | | | | | | | | 1.16M | 0.02M | 0.29M | 0.07M | 0.01M | 2.10M | | | | | | 0.62M | | 0.24M | 2.78M | 1.54M | 0.81M | 1.65M | 0.40M | | |
|
Cash from Financing Activities
|
| -46.58M | 1.16M | -108.87M | 0.28M | 5.39M | 1.04M | -78.53M | -5.91M | -10.01M | -27.83M | -26.36M | -20.84M | -19.21M | -14.68M | -11.56M | -36.80M | -23.02M | -23.45M | -6.88M | -10.78M | -30.48M | 9.03M | -28.08M | -38.07M | -31.93M | -6.56M | -17.85M | -75.02M | -23.95M | -22.54M | -15.61M | -92.96M | -27.79M | -4.56M | -33.16M | -75.09M | -145.32M | 8.95M | -58.11M | -64.71M | 61.96M | 7.34M | -54.23M | -59.45M | 49.19M | 15.38M | 6.12M | -9.76M | 24.45M | -8.21M | -58.18M | -70.79M | 33.86M | 11.86M | -31.70M | 3.05M | 7.76M | 45.21M | 11.07M | -132.31M | 114.89M | 88.76M | 44.39M | -119.64M | 42.30M | 35.46M | 2.80M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | -2.94M | -2.89M | -2.85M | 20.18M | -3.13M | 9.33M | 3.03M | 2.98M | 3.80M | 3.75M | 3.65M | 3.58M | 7.00M | 7.09M | 7.05M | 6.96M | 8.41M | 8.31M | 8.22M | 8.10M | 8.93M | 8.87M | 8.68M | 8.45M | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 1.46M | 3.95M | -0.16M | 0.08M | 1.94M | -0.53M | 0.66M | 1.03M | 3.83M | -1.12M | -2.45M | -0.69M | 1.52M | -1.96M | 0.28M | 0.07M | -0.60M | -2.86M | -0.09M | -6.21M | 1.15M | 0.57M | -2.84M | -11.69M | 3.87M | -5.30M | 0.28M | -5.27M | 8.75M | -2.97M | -2.78M | 3.18M | 0.69M | -0.99M | 4.12M | -1.65M | 0.06M | 0.19M | 0.29M | 0.20M | 0.32M | 0.77M | -0.68M | -0.23M | 0.14M | 0.24M | -0.81M | 0.66M | 0.65M | 0.31M | -0.99M | 0.03M | -0.33M | -0.07M | -0.58M | -0.01M | -0.30M | 0.46M | -0.19M | 0.24M | -0.12M | -0.43M | -0.54M | -2.18M | 4.42M | -1.44M | 0.06M |
|
Change in Cash
|
| -1.93M | -72.08M | -49.92M | 66.10M | 55.13M | -27.48M | -25.51M | 13.13M | 28.69M | -60.84M | 1.12M | 24.03M | 28.17M | -46.20M | 44.48M | -8.97M | -7.87M | -36.59M | -7.93M | 32.25M | -42.56M | 39.52M | -0.16M | 2.50M | -32.01M | 4.47M | 38.17M | 3.61M | -12.73M | -3.97M | 21.41M | 1.47M | -18.08M | 26.70M | 55.41M | -13.22M | -154.40M | 16.28M | -13.46M | -23.81M | -3.02M | -0.75M | 0.70M | 2.43M | 3.26M | -35.63M | 28.34M | -0.91M | 1.83M | -1.39M | 3.08M | -12.28M | 3.71M | -30.30M | -8.95M | -2.56M | 1.55M | 0.60M | -5.32M | 0.12M | -0.68M | -3.39M | -3.82M | -0.40M | 0.35M | 2.10M | -0.55M |
|
Beginning Cash Balance
|
| 228.14M | 224.28M | 152.20M | 117.56M | 168.38M | 223.51M | 196.03M | 170.53M | 183.66M | 212.35M | 151.50M | 149.96M | 176.66M | 204.83M | 158.62M | 203.10M | 194.13M | 186.26M | 149.68M | 141.75M | 174.00M | 131.43M | 170.95M | 170.79M | 173.29M | 141.28M | 145.75M | 183.92M | 187.53M | 174.80M | 170.83M | 192.24M | 193.71M | 175.63M | 202.33M | 257.74M | 244.52M | 90.12M | 106.41M | 92.95M | 69.14M | 66.11M | 65.36M | 66.06M | 68.49M | 71.75M | 36.12M | 64.46M | 63.55M | 65.38M | 63.98M | 67.06M | 54.79M | 58.49M | 28.19M | 19.24M | 16.69M | 18.24M | 18.85M | 13.52M | 13.64M | 12.96M | 9.57M | 5.75M | 5.35M | 5.69M | 7.80M |
|
Free Cash Flow
|
-100.37M | 55.24M | -77.19M | 61.26M | 65.70M | 71.74M | -27.88M | 52.47M | 18.12M | 32.66M | -31.85M | 29.97M | 45.56M | 45.92M | -29.60M | 55.77M | 42.77M | 15.76M | 9.72M | 16.53M | 58.84M | -11.74M | -5.09M | 40.75M | 65.28M | 3.33M | 16.62M | 31.14M | 89.41M | 21.21M | 37.94M | 39.92M | 65.54M | 15.92M | 32.37M | 43.77M | 63.66M | -23.81M | 7.28M | 44.51M | 40.83M | 10.18M | -8.72M | 56.72M | 62.23M | -46.18M | -51.29M | 22.98M | 8.19M | -23.29M | 6.50M | 62.24M | 58.52M | -32.34M | -41.99M | 23.40M | -5.64M | -5.85M | -45.01M | -16.14M | 132.24M | -116.61M | -90.56M | -47.67M | 121.42M | -46.37M | -33.50M | -1.81M |
|
Net Cash Flow
|
| -3.39M | -76.03M | -49.76M | 66.02M | 53.19M | -26.95M | -26.16M | 12.10M | 24.86M | -59.73M | 3.56M | 24.72M | 26.65M | -44.25M | 44.20M | -9.04M | -7.27M | -33.73M | -7.84M | 38.46M | -43.72M | 38.95M | 2.68M | 14.20M | -35.88M | 9.77M | 37.89M | 8.88M | -21.48M | -1.00M | 24.19M | -1.72M | -18.77M | 27.70M | 51.29M | -11.58M | -154.46M | 16.09M | -13.74M | -24.02M | -3.35M | -1.52M | 1.38M | 2.66M | 3.12M | -35.87M | 29.15M | -1.56M | 1.18M | -1.71M | 4.07M | -12.30M | 4.04M | -30.23M | -8.37M | -2.54M | 1.85M | 0.15M | -5.13M | -0.13M | -0.56M | -2.95M | -3.29M | 1.77M | -4.07M | 3.55M | -0.61M |