|
Net Income
|
| -0.09M | -0.95M | | | | | | | -6.07M | 11.20M | 6.11M | 56.38M | 4.97M | 9.38M | 2.79M | 14.49M | -3.69M | -21.69M | -1.97M | 26.43M | -0.67M | 11.71M | -5.87M | 12.94M | -9.36M | 2.62M | -18.97M | -95.48M | -80.61M | -437.83M | -31.45M | -122.51M | -142.70M | 14.71M | 14.54M | -22.72M | -3.10M | -53.70M | -54.12M | 32.67M | 10.26M | -12.69M | -2.57M | -22.90M | -84.77M | 13.72M | -19.65M | 64.32M | -7.33M | 78.40M | -39.25M |
|
Depreciation and Depletion
|
| | | | 5.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.02M | 0.00M | | | 0.00M | 0.02M | 0.02M | 0.02M | 0.14M | 0.37M | 0.40M | 0.41M | 0.62M | 0.62M | 0.61M | 0.60M | 0.83M | 0.76M | 0.77M | 0.77M | 1.16M | 0.67M | 0.67M | 0.66M | 1.14M | 0.71M | 0.69M | 8.79M | 11.58M | 7.39M | 3.84M | 3.54M | 3.42M | 5.78M | 4.60M | 4.63M | 3.39M | 5.38M | 4.50M | 3.47M | 3.74M | 5.05M | 3.94M | 3.84M | 2.83M | 3.51M | 2.90M | 3.28M | 2.88M | 2.10M | 1.90M |
|
Deferred Taxes
|
| | | | | | | 1.70M | -4.52M | 0.33M | -0.62M | -0.60M | -0.26M | 5.12M | 0.40M | -0.54M | -2.12M | 5.07M | -6.16M | -0.90M | 1.69M | 0.09M | -2.36M | 0.42M | 1.65M | 0.62M | 1.18M | -5.71M | 91.68M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
-0.06M | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.02M | | | -0.03M | -0.00M | | | -2.55M | -0.55M | 0.20M | 0.23M | 54.46M | -1.52M | -0.83M | -0.97M | -0.24M | -0.09M | 2.63M | -0.69M | -0.21M | 3.17M | 0.81M | 0.07M | -3.55M | -1.79M | -0.95M | -0.60M | 5.41M | 1.61M | 0.33M | 0.02M | -1.08M | 1.71M | -1.37M | 0.60M | 0.50M | 0.50M | 0.05M | | 0.02M | | 0.01M | 0.01M | 0.18M | 0.00M | 0.20M | | -0.81M | | | 1.00M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | 6.49M | 27.45M | | | | | 1.12M | 0.42M | 1.21M | 1.26M | | 98.27M | | 393.45M | | | 0.83M | | | 0.84M | 0.85M | 0.09M | 0.07M | 0.05M | 0.01M | 1.18M | 0.19M | | 45.99M | | 0.09M | 0.51M | 1.89M | 0.18M | |
|
Cash from Operations
|
| 0.19M | -1.28M | -8.65M | 16.16M | 1.51M | 1.67M | 20.80M | 17.46M | 25.05M | 26.13M | 53.64M | 10.49M | 9.83M | 21.00M | 36.49M | 27.49M | 18.25M | 31.39M | 31.13M | 29.74M | 18.66M | 38.94M | 14.38M | 37.58M | 31.74M | 25.91M | 40.88M | -73.00M | 60.49M | -35.85M | 49.64M | -16.51M | 61.32M | 31.27M | 40.76M | -5.89M | 32.43M | -30.74M | 31.29M | 7.79M | 6.72M | 46.07M | 20.63M | 21.16M | 22.45M | 35.12M | 33.74M | 8.99M | 23.31M | 32.55M | 15.16M |
|
Amortization of Deferred Charges
|
| 0.26M | 0.26M | 0.28M | 0.17M | 0.42M | 0.33M | 0.14M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 9.88M | 9.81M | 10.75M | 6.59M | 9.81M | 10.11M | 10.90M | 10.63M | 15.70M | 17.39M | 18.70M | 15.96M | 16.09M | 17.26M | 17.02M | 17.41M | 17.60M | 18.76M | 18.26M | 19.77M | 19.25M | 19.93M | 25.09M | 20.52M | 20.92M | 23.33M | 24.48M | 43.15M | 78.02M | 66.33M | 61.35M | 58.11M | 58.10M | 48.24M | 48.11M | 49.51M | 47.78M | 49.53M | 44.78M | 39.93M | 43.70M | 39.78M | 40.64M | 38.50M | 38.30M | 38.26M | 40.40M | 39.33M | 42.63M | 42.64M | 43.21M |
|
Change in Receivables
|
| 5.86M | -0.94M | 0.55M | 7.08M | 10.55M | -3.77M | 0.94M | -9.50M | -10.58M | 4.12M | -6.38M | 17.11M | -25.47M | 4.97M | -3.68M | 9.29M | -13.69M | -1.83M | -1.29M | 11.82M | -19.41M | 3.82M | -1.37M | 16.95M | -24.68M | -2.02M | -8.93M | 23.03M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| 0.31M | 0.40M | -0.23M | 0.25M | -0.35M | 0.75M | -0.45M | -1.17M | -0.26M | -0.45M | -0.33M | -1.66M | 1.62M | -0.46M | -0.33M | 0.16M | -0.59M | -0.45M | 0.67M | -0.70M | 3.17M | 1.69M | 2.11M | -2.63M | -0.99M | -5.30M | 0.68M | 0.46M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| -0.17M | -0.12M | 2.24M | 0.73M | -2.44M | -3.23M | 1.40M | -0.02M | -9.00M | -3.24M | 5.39M | -7.82M | 1.11M | -2.28M | 0.18M | 5.97M | 3.51M | 2.49M | -0.62M | -9.38M | 3.03M | -3.84M | -3.69M | 1.97M | 10.80M | -15.77M | 7.38M | 1.54M | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.34M | 2.25M | 2.06M | 8.93M | -9.33M | -2.78M | 6.02M | -1.39M | 14.05M | 3.21M | 11.27M | 9.28M | -30.54M | 1.85M | 9.18M | -2.21M | -13.29M | -0.32M | 10.63M | 9.63M | -17.57M | 10.73M | 1.54M | 10.79M | -6.29M | 9.62M | 6.42M | 34.56M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 1.03M | -0.51M | -3.40M | -0.67M | -0.76M | -3.28M | 5.24M | 0.01M | 1.28M | -3.39M | 4.64M | 0.95M | 4.62M | -1.54M | -1.23M | 5.32M | 3.93M | 0.08M | -1.35M | -7.27M | 4.03M | -9.28M | 0.84M | -3.23M | -15.97M | 2.92M | -34.19M | 38.92M | -24.42M | 9.72M | -35.33M | 30.68M | -33.33M | 21.50M | 2.29M | 21.44M | -5.54M | 14.43M | -59.45M | 20.49M | 34.14M | -10.99M | -3.58M | -49.53M | -25.94M | 21.19M | -8.21M | -4.32M | -4.62M | 87.18M | -11.90M |
|
Capital Expenditures
|
| 0.44M | 1.58M | 1.22M | 1.54M | 0.78M | 0.86M | 1.38M | 1.99M | 1.69M | 2.19M | 2.50M | 3.77M | 2.59M | 2.85M | 2.29M | 2.90M | 2.40M | 2.42M | 2.38M | 3.88M | 1.93M | 3.11M | 2.99M | 3.61M | 2.24M | 2.69M | 2.35M | 6.70M | 13.78M | 8.37M | 6.79M | 8.03M | 7.61M | 8.21M | 11.44M | 12.29M | 10.76M | 12.53M | 12.65M | 9.43M | 8.80M | 7.65M | 13.26M | 8.41M | 13.00M | 9.73M | 13.98M | 12.83M | 13.55M | 15.06M | 10.30M |
|
Sales of Property, Plant and Equipment
|
| 0.14M | 0.60M | 0.00M | 0.16M | 0.14M | 0.17M | 0.54M | 0.17M | | 0.72M | 0.66M | 141.20M | 0.24M | 2.83M | 0.16M | 0.05M | 0.29M | 14.37M | 0.01M | 0.30M | 9.21M | 3.38M | 0.59M | 1.86M | 2.46M | 4.64M | 3.21M | 17.17M | 10.40M | 7.39M | 8.39M | 170.16M | 10.12M | 13.22M | 44.09M | 44.33M | 20.47M | 9.15M | 41.38M | 12.50M | 29.50M | 1.96M | 52.33M | 1.50M | 0.57M | 5.50M | 13.18M | 1.72M | 48.37M | 1.88M | 1.11M |
|
Acquisitions
|
| | | | | 8.03M | | 63.79M | 5.80M | 378.53M | 47.00M | 4.59M | 1.00M | 58.73M | 24.09M | 24.89M | 29.77M | 21.71M | 0.35M | 19.64M | 122.45M | 29.41M | 120.19M | 5.56M | 49.71M | 37.95M | 1.40M | 10.31M | 746.84M | | | | | | | | 0.12M | 15.43M | 0.01M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.30M | -0.98M | -1.22M | -1.38M | -8.66M | -0.69M | -64.63M | -7.62M | -380.23M | -48.48M | -6.43M | 136.43M | -61.07M | -24.11M | -27.02M | -32.62M | -23.82M | 11.60M | -22.02M | -126.04M | -22.13M | -119.93M | -7.96M | -51.46M | -37.73M | 0.55M | -9.45M | -738.43M | -3.42M | 0.39M | 1.05M | 162.12M | 2.52M | 4.67M | 32.05M | 31.41M | -6.22M | -3.43M | 28.73M | 3.04M | 20.70M | -5.70M | 39.06M | -7.09M | -12.43M | -3.84M | -0.80M | -10.88M | 34.82M | -7.02M | -10.19M |
|
Other financing activities
|
| | | | 3.69M | 2.63M | 1.93M | -0.02M | 0.06M | 0.88M | 0.46M | | | | | | 0.08M | 0.43M | | 3.04M | 0.11M | 0.50M | | | -1.66M | | | | 121.22M | -0.36M | 0.96M | -0.94M | -12.71M | 33.92M | | | -12.85M | 0.42M | 0.53M | | 0.69M | -0.32M | -0.32M | 2.24M | -0.64M | -0.42M | -0.42M | -0.41M | 10.18M | 0.78M | 0.19M | 0.03M |
|
Cash from Financing Activities
|
| -6.65M | | 4.11M | -3.69M | -2.71M | 8.42M | 147.54M | -21.20M | 258.39M | 8.09M | -29.56M | -30.61M | -16.00M | -15.58M | -15.63M | 119.30M | -30.79M | -24.55M | -2.90M | -21.49M | 27.44M | 87.72M | -23.47M | 6.84M | -18.13M | -31.93M | -22.84M | 971.81M | -14.68M | -5.65M | -17.14M | -163.87M | -74.70M | -46.28M | -91.31M | -48.89M | -3.82M | -31.23M | -23.00M | -44.82M | -38.64M | -15.92M | -58.38M | -22.57M | -18.25M | -25.28M | -28.98M | 3.65M | -78.35M | -23.81M | -18.54M |
|
Dividends Paid - Common
|
| | | | 149.00M | | | 8.10M | 10.11M | 13.34M | 14.67M | 14.68M | 14.67M | 14.77M | 14.71M | 14.69M | 15.59M | 18.88M | 18.65M | 18.52M | 19.56M | 20.05M | 22.18M | 22.19M | 22.77M | 23.25M | 22.86M | 22.80M | 23.04M | | | | | | | | | 2.05M | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | -3.49M | 1.55M | -2.33M | 1.22M | 1.06M | 0.31M | 0.31M | -0.24M | -0.42M | -0.99M | -0.15M | -0.31M | 2.60M | 0.04M | 0.06M | 0.59M | -0.92M | 0.98M | -0.59M | -1.08M | 2.74M | 0.12M | -1.65M | 0.22M |
|
Change in Cash
|
| -6.76M | -2.25M | -5.76M | 11.09M | -9.86M | 9.40M | 103.72M | -11.35M | -96.78M | -14.26M | 17.66M | 116.31M | -67.25M | -18.70M | -6.17M | 114.17M | -36.36M | 18.44M | 6.21M | -117.78M | 23.97M | 6.73M | -17.05M | -7.04M | -24.12M | -5.47M | 8.59M | 156.90M | 43.95M | -43.44M | 34.77M | -17.21M | -10.55M | -10.03M | -18.73M | -23.80M | 21.40M | -65.55M | 36.72M | -31.39M | -11.18M | 24.51M | 1.90M | -9.42M | -7.24M | 5.42M | 2.88M | 4.50M | -20.10M | 0.08M | -13.35M |
|
Free Cash Flow
|
| -0.26M | -2.85M | -9.87M | 14.62M | 0.73M | 0.81M | 19.42M | 15.47M | 23.36M | 23.94M | 51.14M | 6.72M | 7.24M | 18.14M | 34.20M | 24.59M | 15.85M | 28.97M | 28.75M | 25.85M | 16.73M | 35.83M | 11.39M | 33.97M | 29.50M | 23.22M | 38.53M | -79.69M | 46.71M | -44.22M | 42.85M | -24.54M | 53.71M | 23.06M | 29.32M | -18.19M | 21.66M | -43.27M | 18.64M | -1.64M | -2.08M | 38.42M | 7.37M | 12.75M | 9.45M | 25.40M | 19.76M | -3.84M | 9.76M | 17.50M | 4.87M |
|
Net Cash Flow
|
| -6.76M | -2.25M | -5.76M | 11.09M | -9.86M | 9.40M | 103.72M | -11.35M | -96.78M | -14.26M | 17.66M | 116.31M | -67.25M | -18.70M | -6.17M | 114.17M | -36.36M | 18.44M | 6.21M | -117.78M | 23.97M | 6.73M | -17.05M | -7.04M | -24.12M | -5.47M | 8.59M | 160.39M | 42.39M | -41.11M | 33.55M | -18.27M | -10.87M | -10.34M | -18.49M | -23.37M | 22.39M | -65.40M | 37.03M | -33.99M | -11.22M | 24.45M | 1.31M | -8.50M | -8.22M | 6.01M | 3.96M | 1.76M | -20.22M | 1.73M | -13.56M |