|
Net Income
|
| | | | | | | | | | | | 0.29M | 0.78M | 0.72M | 0.59M | 0.84M | 16.27M | 1.90M | 7.91M | 1.29M | 2.19M | 1.81M | 2.65M | 2.35M | 21.00M | -6.39M | -0.73M | -2.72M | -1.26M | -0.65M | 0.35M | -1.13M | -1.72M | -1.02M | -0.12M | 34.48M | 0.88M | -0.53M | 9.29M | 4.30M | 12.20M | -0.95M | 4.57M | -60.57M | 4.44M | 14.74M | 16.16M | 30.64M | 9.05M | 3.35M | 1.02M | -0.87M | -21.75M | 20.06M | 6.12M | 3.15M | 11.85M | 8.87M | 16.13M | 15.88M | 21.97M | 20.47M | 29.34M | 12.97M | 31.10M | 15.61M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | | | 0.58M | 0.62M | 0.64M | 0.71M | 0.50M | 0.49M | 0.51M | 0.49M | 0.48M | 0.68M | 0.77M | 0.82M | 0.75M | 0.76M | 0.74M | 1.00M | 0.78M | 1.00M | 0.89M | 0.95M | 0.84M | 0.95M | 1.03M | 1.13M | 1.07M | 2.17M | 1.43M | 1.70M | 1.58M | 1.54M | 1.52M | 1.52M | 1.53M | 1.55M | 1.90M |
|
Share-based Compensation
|
0.01M | 0.27M | 0.39M | 1.54M | 0.06M | 0.05M | -0.11M | 0.37M | 0.03M | 0.01M | 0.01M | 0.02M | 0.07M | 0.04M | 0.05M | 0.14M | 0.09M | 0.07M | -0.02M | 2.39M | 0.05M | 0.49M | -0.08M | 0.28M | 0.11M | 0.12M | 0.12M | 0.10M | 0.39M | 0.64M | 0.67M | 1.08M | 1.80M | 1.34M | 1.14M | 2.55M | 1.23M | 1.05M | 1.52M | 2.85M | 1.41M | 1.59M | 1.51M | 1.85M | 1.62M | 2.05M | 2.49M | 1.96M | 1.06M | 1.15M | 1.50M | 7.41M | 6.17M | 0.04M | 1.70M | 1.79M | 2.21M | 1.88M | 1.86M | 2.32M | 3.85M | 3.41M | 5.97M | 4.50M | 9.21M | 2.28M | 5.59M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | 1.07M | 1.25M | 0.64M | -1.39M | -3.48M | -1.39M | -1.82M | -2.16M | 5.12M | -4.88M | -6.28M | -12.90M | 6.95M | -3.64M | 0.23M | 3.08M | 6.77M | 1.17M | -1.50M | -2.03M | -8.88M | 10.76M | 0.70M | -1.19M | -6.25M | 0.73M | 3.22M | -0.86M | 3.73M | -17.93M | 4.71M | 10.37M | 13.57M | 7.79M | 2.55M | 0.44M | 6.95M | -0.05M | 25.62M | 3.77M | 18.21M | 4.10M | 11.03M | 11.63M | 10.26M | 12.78M | 17.67M | 11.24M | -10.55M | 5.84M | 16.79M | 15.29M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | -0.32M | -3.31M | 40.68M | -21.00M | 30.95M | -37.15M | | | -0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | 1.41M | 2.75M | 1.22M | 1.54M | 1.28M | 2.24M | 0.08M | 0.08M | 2.08M | -0.40M | 0.56M | 14.90M | 3.64M | | 0.52M | -0.32M | 8.06M | 0.36M | | | | | | | | | | | | | | | | 327.62M | 33.56M | 113.22M | 120.96M | 121.47M | 168.12M | 519.81M | 365.42M | 441.33M | 413.16M | 352.19M | 486.39M | 179.14M | 333.31M | 290.28M | 248.45M | 325.35M | 504.10M | 228.79M | 297.85M | 461.48M | 282.57M | 128.51M | 12.63M | 341.02M | 172.51M | 175.96M | 23.77M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.52M | 0.50M | 0.39M | 0.43M | 0.40M | 0.13M | 0.25M | 0.59M | 0.05M | 0.06M | 0.06M | 0.05M | 0.07M | 0.08M | -0.02M | 0.05M | 0.03M | 0.06M | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.32M |
|
Cash from Operations
|
3.21M | 3.02M | -1.61M | 2.03M | -1.03M | -1.59M | -4.55M | -7.02M | 2.43M | 0.77M | 1.39M | 3.24M | -1.45M | 0.55M | 42.98M | -5.40M | 10.86M | 9.76M | 20.49M | -62.62M | 26.96M | 34.15M | -7.79M | -29.67M | -21.27M | 7.39M | 24.78M | -20.36M | 13.53M | -17.29M | -26.91M | 67.30M | 49.16M | -21.95M | -2.69M | 22.39M | 3.45M | 6.71M | 33.44M | 14.12M | -8.16M | 10.00M | 17.59M | 4.32M | 25.21M | 35.10M | 7.90M | 71.95M | 27.33M | 118.27M | 40.44M | 18.28M | 149.07M | 135.45M | 116.34M | 62.22M | 43.05M | -6.68M | 57.20M | -22.11M | 62.70M | 46.88M | 61.22M | 69.96M | -33.32M | 21.25M | 135.43M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 4.40M | 1.87M | 1.86M | 2.13M | 1.24M | 1.30M | 1.50M | -1.64M | -1.05M | 1.53M | 0.68M | 0.64M | 0.60M | -4.52M | -0.33M | -0.44M | -0.32M | -0.29M | -0.34M | -0.34M | -0.28M | -0.34M | -0.17M | -0.26M | -0.25M | -0.35M | -0.31M | -0.20M | -0.31M | -0.34M | -0.42M | -0.57M | -0.62M | -0.61M | -0.67M | -0.73M | -0.73M | -0.81M | -0.65M | -0.43M | 0.07M | 0.04M | 0.46M | 3.19M | 1.63M | 2.28M | 1.74M | 1.75M | 0.93M | 1.59M | 1.26M | 2.00M | 0.48M |
|
Amortization of Deferred Charges
|
0.59M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | 0.07M | 0.07M | 0.13M | 0.07M | 2.50M | -2.50M | | | | 0.09M | 0.13M | 0.48M | 0.34M | 0.36M | 0.32M | 0.42M | 0.45M | 0.39M | 0.49M | 0.71M | 0.67M | 0.76M | 0.75M | 0.59M | 0.33M | 0.19M | 0.21M | 0.20M | 0.24M | 0.15M | 0.15M | 0.17M | 0.17M | 0.16M | 0.28M | 0.41M | 0.39M | 0.38M | 0.40M | 0.43M | 0.41M | 0.38M | 0.29M | 0.26M | 0.27M | 0.27M | 0.28M | 0.30M | 0.30M | 0.31M | 0.30M | 0.31M | 0.42M | 0.50M | 0.49M |
|
Depreciation & Amortization (CF)
|
| | | | | 0.84M | 0.60M | 1.51M | 0.87M | 0.87M | 0.88M | 0.99M | 0.98M | 0.16M | 0.99M | 1.00M | 1.09M | 0.32M | | | 1.57M | 1.84M | 1.65M | 6.88M | 15.46M | 11.36M | 10.03M | 9.87M | 8.38M | 7.08M | 6.44M | 6.64M | 7.92M | 8.31M | 7.89M | 5.87M | 2.96M | 2.95M | 3.20M | 3.48M | 3.09M | 3.29M | 3.52M | 3.66M | 3.86M | 4.37M | 4.01M | 5.33M | 5.93M | 6.21M | 6.12M | 6.18M | 6.16M | 6.01M | 5.55M | 5.26M | 5.25M | 5.88M | 6.35M | 5.99M | 5.57M | 5.29M | 5.39M | 5.40M | 4.88M | 4.92M | 5.26M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | 12.42M | 8.02M | 9.07M | 3.99M | 28.75M | -11.89M | 0.10M | -3.27M | 10.25M | 1.78M | 14.23M | 21.82M | 15.23M | -6.24M | 30.26M | -4.00M | 5.02M | -2.45M | 11.13M | 19.38M | 17.47M | -3.61M | 36.54M | -1.87M | -24.51M | 43.34M | 39.03M | -3.48M | 72.11M | -78.97M | 4.55M | 15.54M | -15.66M | 179.32M | -21.63M | 18.48M | 34.19M | 48.27M | 18.66M | 9.82M | 19.48M | 95.83M | -73.94M |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | 5.52M | 2.48M | 11.41M | 41.53M | -55.41M | | | | 9.80M | 20.82M | 12.91M | 35.27M | 20.87M | 14.40M | 1.42M | 7.11M | 2.33M | 19.15M | 7.72M | 32.62M | 28.40M | 17.64M | 5.20M | 32.08M | 41.09M | -10.37M | 57.03M | 57.01M | 51.87M | -26.47M | -15.93M | 79.94M | 68.16M | 31.32M | 76.57M | 84.54M | 70.83M | 64.81M | 30.35M | 130.24M | 8.08M | 45.78M | 118.11M | 85.70M | 88.04M | -35.41M | -30.03M | -19.56M | -15.53M | -81.37M | 174.94M | 60.47M |
|
Change in Accured Expenses
|
| | | | | | -4.91M | -5.94M | 0.42M | -0.68M | 0.49M | 1.19M | -1.31M | -0.04M | 12.27M | -9.30M | -0.09M | 2.29M | 7.66M | -3.69M | 15.83M | 48.95M | -46.55M | -36.96M | -7.59M | 9.94M | 8.15M | -19.70M | -1.22M | 1.57M | 12.15M | -13.42M | -10.35M | -6.00M | 2.05M | 17.50M | -9.71M | -10.05M | 29.02M | -2.57M | 3.26M | -21.52M | 14.82M | 3.82M | -11.07M | 15.04M | 17.62M | 2.26M | -40.38M | 15.61M | 40.28M | 11.78M | -4.85M | -33.78M | 38.12M | -27.27M | -44.66M | -9.90M | 9.28M | 23.71M | -50.80M | -6.02M | -24.30M | 29.40M | 2.80M | -13.76M | 26.06M |
|
Other Working Capital Changes
|
| | | | | | 0.31M | 0.34M | -0.41M | -0.08M | 0.71M | -0.02M | -0.02M | 0.09M | 2.67M | -3.78M | 1.05M | 0.58M | 14.15M | -3.34M | 1.60M | 2.46M | -6.59M | 8.78M | 12.99M | 6.62M | 0.56M | -3.07M | 9.26M | 7.68M | 4.30M | 1.48M | -4.03M | 9.07M | 3.17M | -2.48M | 18.36M | -0.89M | -2.82M | 4.96M | -1.03M | 5.37M | 4.14M | 7.91M | 27.45M | 15.40M | 38.71M | 40.48M | 25.40M | 48.00M | 38.66M | 23.59M | 62.17M | 47.20M | 71.85M | 54.27M | 72.61M | 82.66M | 90.75M | 31.63M | 117.57M | 124.78M | 105.65M | 105.22M | 123.46M | 81.96M | 112.21M |
|
Capital Expenditures
|
| | | | | | | 0.16M | 0.22M | 0.01M | 20.57M | | | | -0.02M | | 0.10M | 0.21M | 21.04M | -0.41M | 0.07M | 0.03M | 0.32M | 0.32M | 0.87M | 1.36M | 0.61M | 1.23M | 0.52M | 2.59M | 1.26M | -2.89M | 0.78M | 0.56M | 0.28M | 0.13M | 0.61M | 1.42M | 1.21M | 0.51M | 3.23M | 2.80M | 1.83M | 0.65M | 1.46M | 1.63M | 1.63M | 1.99M | 0.40M | 0.79M | 0.91M | 0.66M | 0.54M | 2.55M | 2.23M | 5.41M | 4.95M | 6.63M | 0.92M | 1.53M | 0.79M | 0.91M | 0.54M | 1.80M | 1.12M | 1.19M | 2.05M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | 0.00M | -0.02M | | | | | | | | | 0.21M | 0.65M | 1.67M | 2.85M | 2.03M | 4.48M | 4.89M | 2.64M | 4.20M | 5.18M | 5.62M | 2.70M | 2.56M | 3.65M | 3.43M | 2.23M | 0.39M | 0.11M | 0.77M | 2.21M | | | | 8.73M | 0.58M | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | 116.93M | 2.11M | -4.25M | 4.28M | 5.09M | -6.69M | | -0.52M | 212.31M | 81.71M | | -3.65M | | 52.73M | | 28.45M | 21.09M | 16.60M | 59.18M | -0.29M | 10.34M | | | | | | | 4.63M | | -20.14M | -0.76M | | 26.21M | | | -0.13M | | | 14.96M | | | 22.53M | -2.80M | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | 40.80M | | | | 0.32M | | | 0.22M | -5.76M | 2.73M | 5.69M | -1.36M | 0.15M | 2.27M | 140.56M | | | | | | | | 4.85M | | 9.24M | 3.56M | | 1.15M | 11.00M | 9.68M | 8.40M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | -16.02M | 20.51M | 11.64M | 13.43M | 29.57M | 35.06M | 213.54M | 3.06M | 343.21M | 12.11M | 8.23M | 12.19M | 38.19M | 36.56M | 60.44M | 62.77M | 45.37M | 51.11M | 71.11M | 79.53M | 95.10M | 76.29M | 46.22M | 25.24M | 43.20M | 120.31M | 172.40M | 50.30M | 51.32M | 114.88M | 536.33M | 337.38M | 411.63M | 372.01M | 272.18M | 420.72M | 107.13M | 322.92M | 309.22M | 312.39M | 316.06M | 289.28M | 213.50M | 427.25M | 366.30M | 326.83M | 117.89M | 33.12M | 164.98M | 136.12M | 203.76M | 420.69M |
|
Cash from Investing Activities
|
23.57M | 36.84M | 46.12M | 29.43M | 15.81M | 0.09M | -0.03M | 0.14M | 1.05M | 6.39M | 5.25M | 16.58M | -0.55M | 0.78M | -135.00M | -9.45M | -381.64M | -39.64M | -280.58M | 12.68M | 22.10M | -265.03M | 9.07M | -335.83M | -75.27M | 108.91M | -204.80M | -46.64M | -85.90M | -95.81M | -72.87M | -59.71M | 28.22M | 0.84M | 155.70M | 28.01M | -20.99M | -28.59M | -42.53M | -17.00M | 94.67M | 61.59M | -88.58M | -76.01M | -47.31M | 11.24M | -29.36M | -58.06M | -42.36M | -83.51M | -75.42M | -72.47M | -18.73M | -4.88M | 52.47M | -19.34M | -247.52M | -25.07M | 127.87M | -99.95M | 40.47M | -21.91M | -164.76M | -176.79M | -18.07M | 28.14M | -132.96M |
|
Other financing activities
|
| | | | | | | | | | | 0.06M | 0.06M | 0.56M | 0.06M | -0.65M | 0.04M | 0.00M | -0.00M | -6.94M | -1.50M | -1.50M | -2.17M | -2.50M | -3.12M | -1.88M | | 2.05M | 1.91M | 1.02M | 0.12M | 0.78M | 1.32M | 1.15M | | 7.12M | 0.35M | 1.07M | 0.95M | 0.78M | 0.05M | 0.03M | 0.04M | -3.64M | 1.44M | 0.19M | 2.01M | 0.93M | 0.10M | -1.11M | -0.38M | -2.15M | -1.57M | 13.22M | 1.20M | 0.06M | -6.08M | -7.48M | | -1.22M | 8.75M | -0.24M | -0.06M | -1.67M | -2.55M | -0.17M | -0.78M |
|
Cash from Financing Activities
|
-41.23M | -3.47M | -3.56M | -3.65M | -0.71M | -0.19M | -0.06M | -0.33M | -0.17M | -1.57M | 13.72M | -1.82M | -0.45M | -3.16M | 105.53M | 241.55M | -0.41M | 425.27M | 271.04M | 35.21M | -44.47M | 225.99M | 59.58M | 273.39M | 88.23M | 14.11M | 102.99M | 38.33M | 46.19M | 126.05M | 109.59M | -4.88M | -70.21M | 41.53M | -132.96M | -32.78M | -32.81M | 32.95M | -7.16M | 5.02M | -81.98M | 17.45M | 36.77M | 64.69M | 29.66M | -43.42M | 47.02M | -1.51M | -0.63M | -34.40M | 34.53M | 74.23M | -124.70M | 23.03M | -2.65M | -10.86M | 78.30M | 2.57M | -41.27M | 73.80M | 7.98M | -22.89M | -3.06M | 24.27M | 61.30M | -6.81M | 3.56M |
|
Dividends Paid - Common
|
-3.43M | -3.46M | -3.45M | -3.45M | -0.00M | 0.01M | | | | | 1.37M | 1.37M | | | 11.75M | -13.73M | | | 1.20M | | | | | | 0.80M | 0.80M | 0.84M | 4.54M | | 1.75M | 0.73M | 0.71M | 0.53M | 1.18M | 0.90M | 0.90M | 0.24M | 1.30M | 1.30M | 1.28M | 1.24M | 1.42M | 1.42M | 1.42M | 1.42M | 1.40M | 1.39M | 1.37M | 1.33M | 1.33M | 1.36M | 1.39M | 1.40M | 1.42M | 1.89M | 3.07M | 3.45M | 3.41M | 3.43M | 3.45M | 3.82M | 3.93M | 3.82M | 13.25M | 3.88M | 3.84M | 3.86M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | -3.64M | 5.00M | 1.26M | 1.24M | -4.44M | 3.46M | -0.75M | 0.34M | 5.60M | -5.54M | 1.79M | 4.51M | -1.53M |
|
Change in Cash
|
| | | 27.81M | | | -4.64M | -7.21M | 3.31M | 5.59M | -5.03M | 43.40M | -2.44M | -1.83M | 13.51M | -36.55M | -18.67M | 42.88M | 10.95M | -3.16M | 4.27M | -2.77M | 57.84M | -98.54M | 20.14M | 96.97M | -71.36M | -29.34M | -26.18M | 12.96M | 9.81M | 2.71M | 7.18M | 20.43M | 20.06M | 17.62M | -50.34M | 11.06M | -16.25M | 2.14M | 4.53M | 89.04M | -34.22M | -7.00M | 7.57M | 2.92M | 25.56M | 12.38M | -15.66M | 0.36M | -0.45M | 20.04M | 5.63M | 150.41M | 162.52M | 37.02M | -124.92M | -27.93M | 139.36M | -44.80M | 110.40M | 2.42M | -101.01M | -88.11M | 11.69M | 47.09M | 4.51M |
|
Beginning Cash Balance
|
17.36M | 53.75M | 94.70M | 94.70M | 136.59M | 134.89M | 12.24M | 12.24M | 5.03M | 8.35M | 13.94M | 53.61M | 52.31M | 49.87M | 92.74M | 125.11M | 79.93M | 80.84M | 112.77M | 100.81M | 96.73M | 100.12M | 63.32M | 150.60M | 26.27M | 73.13M | 170.10M | 29.35M | 69.40M | 43.23M | 56.18M | 47.08M | 60.01M | 55.33M | 91.69M | 93.05M | 131.56M | 80.43M | 99.06M | 83.86M | 83.55M | 86.79M | 170.36M | 140.12M | 113.37M | 118.01M | 95.37M | 124.54M | 139.54M | 141.30M | 150.94M | 155.68M | 172.33M | 187.51M | 340.97M | 501.05M | 536.92M | 400.34M | 375.33M | 513.51M | 364.16M | 494.92M | 497.19M | 408.17M | 330.59M | 336.74M | 361.57M |
|
Free Cash Flow
|
3.21M | 3.02M | -1.61M | 2.03M | -1.03M | -1.59M | -4.55M | -7.19M | 2.21M | 0.77M | -19.18M | 3.24M | -1.45M | 0.55M | 43.00M | -5.40M | 10.76M | 9.56M | -0.55M | -62.21M | 26.89M | 34.12M | -8.11M | -29.99M | -22.13M | 6.03M | 24.17M | -21.59M | 13.01M | -19.88M | -28.17M | 70.20M | 48.38M | -22.50M | -2.96M | 22.26M | 2.84M | 5.29M | 32.23M | 13.62M | -11.39M | 7.20M | 15.75M | 3.66M | 23.76M | 33.48M | 6.27M | 69.97M | 26.93M | 117.48M | 39.52M | 17.62M | 148.53M | 132.90M | 114.11M | 56.80M | 38.10M | -13.31M | 56.28M | -23.64M | 61.92M | 45.97M | 60.68M | 68.16M | -34.44M | 20.07M | 133.38M |
|
Net Cash Flow
|
-14.45M | 36.40M | 40.95M | 27.81M | 14.07M | -1.69M | -4.64M | -7.21M | 3.31M | 5.59M | 20.36M | 18.00M | -2.44M | -1.83M | 13.51M | 226.70M | -371.19M | 395.40M | 10.95M | -14.73M | 4.59M | -4.89M | 60.86M | -92.11M | -8.30M | 130.42M | -77.03M | -28.67M | -26.18M | 12.96M | 9.81M | 2.71M | 7.18M | 20.43M | 20.06M | 17.62M | -50.34M | 11.06M | -16.25M | 2.14M | 4.53M | 89.04M | -34.22M | -7.00M | 7.57M | 2.92M | 25.56M | 12.38M | -15.66M | 0.36M | -0.45M | 20.04M | 5.63M | 153.60M | 166.16M | 32.01M | -126.17M | -29.18M | 143.80M | -48.26M | 111.15M | 2.08M | -106.61M | -82.56M | 9.91M | 42.58M | 6.04M |