|
Net Income
|
| -9.57M | -7.14M | -10.26M | -13.62M | -8.85M | -13.37M | -12.90M | -13.33M | -11.99M | -11.98M | -10.61M | -8.21M | -6.34M | -6.94M | -6.61M | -7.77M | -7.98M | 6.10M | -2.24M | -2.12M | 0.27M | -0.12M | -2.72M | -8.29M | -9.52M | -5.65M | -6.34M | -9.24M | -12.75M | -25.26M | -60.72M | 0.47M | -20.96M | -1.83M | -0.19M | -110.96M | -146.77M | -118.36M | -150.99M | -159.51M | -284.64M | -284.06M | -54.41M | -21.53M | -42.10M | -47.20M | -28.51M | -14.78M | -7.83M | -7.17M | -10.37M | 13.18M | 17.56M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | 3.50M | 3.80M | 4.00M | 4.10M | 4.50M | 4.70M | 4.80M | 5.00M | 5.80M | 6.50M | 7.30M | 7.60M | 7.90M | 9.40M | 10.50M | 12.00M | 13.00M | 14.20M | 15.50M | 16.20M | 16.90M | 17.60M | 18.30M | 19.20M | 20.30M | 20.50M | 21.00M | 21.10M | 21.70M | 21.60M | 21.10M | 21.60M | 21.70M | 21.60M | 21.90M |
|
Share-based Compensation
|
| 0.77M | 1.12M | 1.11M | 1.22M | 2.21M | 2.99M | 3.18M | 3.93M | 4.20M | 4.21M | 4.75M | 5.29M | 5.75M | 6.30M | 6.74M | 7.48M | 8.39M | 8.24M | 8.94M | 10.63M | 10.94M | 11.56M | 13.27M | 17.60M | 18.52M | 18.71M | 19.40M | 24.92M | 27.38M | 29.66M | 36.59M | 49.26M | 51.57M | 52.19M | 54.96M | 95.36M | 104.43M | 103.22M | 97.61M | 100.51M | 95.66M | 92.23M | 98.19M | 104.66M | 111.68M | 112.15M | 88.17M | 86.78M | 83.66M | 80.45M | 77.88M | 63.47M | 64.70M |
|
Deferred Taxes
|
| | | | | | 0.03M | 0.00M | 0.08M | | -0.12M | 0.01M | -0.00M | -0.01M | | | | | | | | | | | | | | 3.25M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.06M | | | 0.05M | 0.06M | | | | 0.11M | | | | 0.57M | | 0.51M | 0.80M | 1.10M | 0.30M | 0.83M | 1.25M | 1.68M | 0.43M | 1.00M | 1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
5.62M | | 1.54M | 0.80M | 1.13M | 6.03M | 0.41M | 9.68M | 9.59M | 3.94M | 15.03M | 3.81M | 6.01M | 7.13M | 11.37M | 1.46M | 7.93M | 7.75M | -6.70M | 5.45M | 5.88M | 5.58M | -29.06M | 4.51M | 19.26M | 18.84M | 1.72M | 1.93M | 3.11M | 5.20M | 4.42M | 22.25M | -3.64M | 9.10M | -108.69M | -57.52M | 23.16M | 51.36M | 4.55M | 47.38M | 50.66M | 78.17M | 27.27M | 2.41M | 5.25M | 1.64M | 1.65M | 4.89M | 6.66M | 1.97M | 4.23M | 2.30M | 6.02M | 1.97M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 0.05M | 0.08M | 0.02M | 1.30M | 0.23M | 0.16M | 0.07M | 0.19M | 0.29M | 0.71M | 0.51M | 0.17M | 0.55M | 0.58M | 1.25M | 0.70M | 0.34M | 0.66M | 1.34M | 0.61M | 1.49M | 1.58M | 0.84M | 2.03M | 1.49M | 2.26M | 1.64M | 2.75M | 4.61M | 2.50M | 117.80M | 180.45M | 2.73M | 2.21M | 0.26M | 1.65M | 1.56M | 1.37M | 1.92M | 3.81M | 4.44M | 3.57M | 5.60M |
|
Non-cash Items
|
8.92M | | 40.70M | | | 4.61M | 139.48M | 108.55M | 73.10M | 47.45M | 61.37M | 24.60M | 82.47M | 5.04M | 107.09M | 45.04M | 72.65M | 101.05M | 74.06M | 124.33M | 4.77M | 4.67M | 201.48M | 260.18M | 275.08M | 360.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | -2.97M | -9.49M | -2.86M | -8.23M | -3.18M | -2.46M | -8.52M | 3.87M | -4.32M | -0.69M | 1.07M | 1.82M | 2.88M | 4.81M | 9.87M | 7.75M | 7.27M | 8.71M | 8.74M | 13.42M | 10.29M | 12.19M | 16.69M | 20.23M | 23.03M | 20.20M | 24.05M | 26.76M | -6.16M | 13.07M | 27.04M | -72.82M | -2.48M | 36.95M | 24.52M | 43.03M | 47.65M | 58.99M | 50.68M | 42.26M | 39.37M | 108.53M | 90.69M | 86.59M | 113.84M | 96.09M | 127.08M | 127.22M | 132.88M | 149.66M | 167.41M | 151.36M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | -0.10M | -0.31M | -0.20M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | 1.60M | 0.07M | 0.05M | 0.07M | 0.07M | 0.06M | 0.06M | 0.04M | | | | | | 2.60M | 2.90M | 3.40M | 3.75M | 4.00M | 4.70M | 5.30M | 5.80M | 6.23M | 7.00M | 8.00M | 8.93M | 9.81M | 12.56M | 12.60M | 15.93M | 16.20M | 17.80M | 19.90M | 20.89M | 23.20M | 26.90M | 31.50M | 33.66M | 32.21M | 32.90M | 35.50M | 37.52M | 38.60M | 40.50M | 41.60M | 41.90M | 40.80M | 41.10M | 41.10M |
|
Depreciation & Amortization (CF)
|
| | 1.80M | 2.16M | 2.19M | 2.25M | 2.37M | 2.12M | 2.47M | 2.82M | 2.97M | 3.22M | 3.31M | 3.41M | 3.53M | 3.38M | 3.58M | 3.80M | 3.91M | 3.79M | 4.06M | 4.09M | 4.29M | 5.54M | 5.93M | 5.72M | 6.08M | 7.70M | 8.79M | 9.57M | 11.81M | 16.55M | 17.95M | 19.06M | 22.05M | 24.58M | 26.15M | 27.50M | 47.07M | 60.93M | 61.27M | 61.97M | 62.40M | 57.52M | 58.04M | 59.17M | 59.22M | 56.65M | 56.32M | 54.58M | 55.05M | 55.06M | 54.92M | 56.42M |
|
Change in Receivables
|
| | 1.51M | -0.80M | 0.07M | 0.53M | 0.55M | 0.83M | 1.25M | 2.33M | 0.25M | 3.97M | 0.75M | 2.97M | 4.24M | 6.69M | -1.29M | -0.52M | 7.02M | 1.59M | 3.12M | 6.48M | 6.71M | 9.24M | 12.22M | 8.42M | 17.99M | 5.27M | 5.54M | 14.04M | 12.32M | 6.93M | 8.46M | 12.10M | 24.48M | -7.70M | 34.29M | 18.89M | 19.46M | 29.09M | -1.25M | 12.41M | 47.60M | 6.75M | 9.06M | 23.83M | 18.18M | 8.48M | 0.00M | 27.73M | -5.74M | -0.70M | 13.61M | -5.61M |
|
Change in Inventory
|
| | -0.33M | -0.27M | 0.59M | 0.88M | 0.08M | 0.19M | -0.13M | -0.16M | -0.30M | 0.34M | 0.32M | -0.08M | 0.03M | -1.41M | -0.78M | -0.04M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | 2.00M | -1.70M | 1.83M | 1.52M | -2.10M | -1.35M | 0.85M | 1.58M | -1.59M | 0.48M | 0.85M | -1.40M | 1.65M | -2.43M | -1.48M | 1.44M | 3.99M | -2.22M | 0.80M | 3.60M | -1.99M | -2.82M | 2.32M | -0.63M | 3.91M | 7.76M | 3.39M | -0.52M | 11.13M | 0.89M | -1.86M | 6.15M | 16.74M | -8.11M | 11.60M | -7.96M | 22.32M | 6.87M | 21.63M | -9.11M | -25.55M | -18.94M | -19.95M | 7.23M | 10.45M | -28.73M | 14.87M | -3.61M | -12.32M | 38.46M | 4.98M | -30.94M |
|
Change in Accured Expenses
|
| | -0.28M | 1.41M | 1.84M | -2.70M | 0.82M | 7.01M | -1.89M | 6.20M | -2.26M | 2.81M | 0.29M | 1.65M | -2.40M | 6.93M | 4.57M | 2.25M | 1.43M | 4.16M | -1.02M | 6.29M | 0.49M | 6.08M | 11.66M | 10.22M | 5.74M | -0.24M | 4.97M | 17.70M | 4.07M | 19.95M | 8.14M | 21.36M | 27.02M | 11.60M | 13.31M | 31.06M | 18.55M | 15.10M | 5.05M | 26.85M | 42.47M | 15.01M | 2.45M | -8.08M | -0.28M | -9.94M | -21.20M | 6.67M | -12.97M | -16.00M | 4.01M | 7.13M |
|
Other Working Capital Changes
|
| | 0.02M | -2.96M | 5.38M | 1.92M | 0.92M | 1.76M | 2.15M | 2.95M | 2.17M | 2.74M | 2.70M | 3.26M | 2.37M | 2.38M | 3.07M | 0.63M | 1.88M | 3.99M | 3.98M | 3.32M | 7.01M | 5.12M | 5.20M | 6.78M | 7.67M | 5.83M | 9.00M | 1.80M | 2.21M | 8.96M | 6.18M | 4.99M | 14.72M | -7.13M | 30.49M | 3.82M | 7.05M | 24.94M | 5.65M | 2.38M | 0.30M | 10.29M | 7.20M | -33.48M | -4.84M | 13.07M | 6.74M | -1.11M | -38.52M | -13.19M | 1.48M | -5.66M |
|
Capital Expenditures
|
| | 3.55M | 3.93M | 2.02M | 3.07M | 1.76M | 3.51M | 7.00M | 4.02M | 2.75M | 2.86M | 4.86M | 3.39M | 3.52M | 2.02M | 4.03M | 3.58M | 4.60M | 5.16M | 3.66M | 7.07M | 3.61M | 4.59M | 7.27M | 6.00M | 9.27M | 6.86M | 8.13M | 6.36M | 6.41M | 7.39M | 9.63M | 16.97M | 9.63M | 9.76M | 9.84M | 11.33M | 12.76M | 13.59M | 12.64M | 13.41M | 14.09M | 12.60M | 13.37M | 12.28M | 13.99M | 13.28M | 13.24M | 14.34M | 14.68M | 13.90M | 14.07M | 14.27M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 18.47M | | | | | | | 89.06M | | | | | 8.36M | | | | 1.48M | | | | | | | | | | | 27.26M | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 26.43M | 27.87M | | | | | | | | | | | | | | | | | | 14.71M | | | | | | | | 20.75M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 6.78M | 9.48M | 9.50M | 2.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -3.55M | -4.06M | -2.02M | -3.07M | -1.76M | -3.51M | -7.00M | -33.36M | -2.80M | 3.58M | -0.22M | 4.88M | -1.88M | -2.46M | -4.55M | -4.13M | -5.25M | -6.79M | -4.98M | -9.02M | -5.60M | -25.82M | -9.88M | -8.75M | -39.01M | -38.27M | -12.19M | -10.23M | -236.08M | -14.25M | -18.35M | -29.44M | -45.65M | -26.84M | -16.77M | -19.57M | -333.65M | -21.93M | -23.78M | -18.52M | -22.98M | -21.32M | -17.80M | -31.34M | -19.98M | -19.41M | -44.58M | -24.31M | -21.05M | -19.49M | -23.03M | -42.59M |
|
Other financing activities
|
| | | 0.07M | 0.16M | 1.54M | 1.95M | 0.25M | 0.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.19M | -5.19M | | | 1.87M | 0.28M | 2.16M | 0.54M | 1.02M | 0.61M | 5.01M |
|
Cash from Financing Activities
|
| | 27.65M | -1.99M | 1.94M | 17.40M | 95.88M | 56.42M | 0.13M | -1.28M | -0.48M | -2.06M | 5.88M | 2.40M | 6.42M | -0.74M | 3.36M | 0.94M | 5.78M | -12.56M | 13.87M | 1.23M | 4.24M | 387.22M | 5.33M | -0.57M | 5.27M | 0.73M | 6.79M | -1.12M | 2.64M | 420.30M | 2.78M | 73.28M | -58.77M | -186.50M | -145.74M | -3.06M | 208.24M | -1.93M | -20.00M | -22.85M | -53.44M | -82.73M | -122.12M | 153.04M | -306.22M | -94.67M | -86.21M | -92.20M | -78.01M | -219.88M | -133.91M | -130.87M |
|
Exchange Rate Effect
|
| | 0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.02M | 0.04M | 0.09M | 0.14M | -0.10M | 0.10M | 0.17M | -0.12M | 0.04M | 0.04M | 0.17M | -0.02M | -0.31M | -0.35M | -0.05M | 0.18M | 0.18M | -0.91M | -0.25M | 0.05M | -0.01M | -0.42M | 0.55M | -0.66M | 0.22M | 0.77M | 1.20M | -0.41M | 0.23M | -0.54M | -0.24M | -0.37M | -2.33M | -2.00M | 1.64M | 0.33M | -0.22M | -1.30M | 2.20M | -1.08M | -0.09M | 2.62M | -3.66M | 1.33M | 3.20M | -0.64M |
|
Change in Cash
|
| | 21.13M | -15.54M | -2.95M | 6.09M | 90.93M | 50.45M | -15.41M | -30.73M | -7.51M | 0.97M | 6.64M | 9.21M | 7.58M | 1.49M | 8.72M | 4.60M | 7.96M | -10.66M | 17.32M | 5.29M | 8.89M | 373.77M | 12.32M | 10.00M | -10.95M | -17.30M | 18.64M | 14.99M | -239.06M | 418.46M | 11.69M | -28.20M | -105.70M | -176.79M | -137.77M | 19.86M | -77.99M | 34.77M | 4.57M | -1.11M | -35.40M | 4.82M | -49.45M | 207.00M | -210.16M | -19.07M | -3.80M | 13.32M | 30.16M | -88.38M | 13.68M | -22.74M |
|
Beginning Cash Balance
|
13.58M | 16.73M | 16.73M | 37.86M | 22.32M | 19.37M | 25.45M | 116.38M | 166.83M | 151.42M | 120.69M | 113.18M | 114.15M | 120.79M | 130.00M | 137.59M | 139.07M | 147.79M | 152.39M | 160.35M | 149.69M | 167.01M | 172.31M | 181.19M | 554.96M | 567.28M | 577.28M | 566.33M | 549.03M | 567.67M | 582.66M | 343.61M | 762.06M | 773.76M | 745.56M | 639.85M | 463.07M | 325.30M | 345.15M | 267.16M | 301.93M | 306.50M | 305.38M | 269.98M | 274.80M | 225.35M | 432.35M | 222.19M | 203.13M | 199.33M | 212.65M | 242.81M | 154.44M | 168.11M |
|
Free Cash Flow
|
| | -6.52M | -13.43M | -4.88M | -11.31M | -4.95M | -5.97M | -15.52M | -0.14M | -7.07M | -3.55M | -3.79M | -1.56M | -0.65M | 2.79M | 5.84M | 4.18M | 2.67M | 3.56M | 5.08M | 6.35M | 6.68M | 7.60M | 9.42M | 14.23M | 13.76M | 13.34M | 15.92M | 20.40M | -12.57M | 5.68M | 17.41M | -89.79M | -12.11M | 27.20M | 14.67M | 31.70M | 34.89M | 45.40M | 38.04M | 28.85M | 25.28M | 95.94M | 77.32M | 74.32M | 99.86M | 82.82M | 113.84M | 112.88M | 118.21M | 135.76M | 153.34M | 137.09M |
|
Net Cash Flow
|
| | 21.13M | -15.54M | -2.95M | 6.10M | 90.93M | 50.45M | -15.39M | -30.77M | -7.60M | 0.83M | 6.73M | 9.11M | 7.41M | 1.60M | 8.68M | 4.56M | 7.80M | -10.65M | 17.64M | 5.64M | 8.93M | 373.59M | 12.14M | 10.91M | -10.71M | -17.35M | 18.65M | 15.41M | -239.61M | 419.12M | 11.47M | -28.97M | -106.90M | -176.38M | -138.00M | 20.40M | -77.75M | 35.14M | 6.90M | 0.89M | -37.04M | 4.49M | -49.23M | 208.30M | -212.36M | -17.98M | -3.71M | 10.71M | 33.81M | -89.70M | 10.48M | -22.10M |