|
Net Income
|
7.53M | 1.79M | 4.85M | 5.73M | -13.84M | 1.56M | 2.71M | 7.71M | 10.36M | 7.27M | 6.29M | 12.80M | 17.79M | 7.46M | 5.30M | 14.36M | 15.44M | -0.60M | 3.97M | 5.76M | -1.02M | -6.89M | -0.78M | 2.31M | -28.06M | -6.89M | 0.17M | 3.48M | -34.99M | -3.86M | -2.70M | 0.26M | -8.24M | -5.93M | -5.19M | 2.38M | 1.69M | -1.61M | 5.18M | 10.78M | -2.16M | -0.45M | 5.51M | 8.21M | 0.67M | 2.26M | 6.40M | 9.91M | 0.78M | 10.55M | 11.25M | 21.82M | 22.43M | 17.54M | 24.96M | 41.26M | 18.11M | 26.96M | 31.32M | 30.19M | 23.96M | 9.44M | -4.30M | 1.71M | -43.76M | -13.20M | -6.00M | 1.20M |
|
Depreciation and Depletion
|
1.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.20M | 0.19M | 0.24M | 0.29M | 0.24M | 0.28M | 0.29M | 0.30M | 0.30M | 0.30M | 0.34M | 0.35M | 0.38M | 0.36M | 0.41M | 0.42M | 0.45M | 0.47M | 0.52M | 0.61M | 0.53M | 0.46M | 0.61M | 0.67M | 0.38M | 0.53M | 0.60M | 0.66M | 0.30M | 0.63M | 0.58M | 0.60M | 0.34M | 0.79M | 0.94M | 0.75M | 0.96M | 0.54M | 0.71M | 0.66M | 0.62M | 0.60M | 0.69M | 0.77M | 0.62M | 0.65M | 0.54M | 0.69M | 0.64M | 0.61M | 0.58M | 0.66M | 0.70M | 0.62M | 0.80M | 0.89M | 0.92M | 0.66M | 0.78M | 0.90M | 0.78M | 0.84M | 1.26M | 1.10M | 1.09M | 1.59M | 1.40M | 1.23M |
|
Deferred Taxes
|
0.90M | 0.06M | 4.39M | 4.92M | 1.17M | -0.38M | 6.60M | 6.99M | 1.69M | 9.66M | 0.13M | 0.04M | 15.85M | 0.11M | -0.10M | -0.01M | 6.10M | 0.17M | -0.23M | -0.17M | -4.71M | 0.23M | 0.15M | -0.14M | -15.08M | 0.50M | 0.19M | -0.21M | -9.64M | 0.61M | 0.18M | 0.03M | -3.67M | -3.60M | -1.32M | 1.81M | -5.80M | -0.80M | 1.70M | 1.77M | -0.15M | -0.32M | 0.07M | 0.88M | -2.29M | 0.12M | -1.06M | 3.06M | -5.66M | -1.01M | -0.64M | -1.47M | 7.43M | -1.00M | -0.01M | -0.83M | 9.47M | -0.90M | -1.59M | -1.24M | 6.64M | -0.38M | -0.27M | -2.35M | -12.81M | -5.08M | -3.75M | 0.66M |
|
Gains from Sales and Divestitures
|
0.02M | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.65M | 1.69M | 5.71M | | 0.86M | | 2.14M | 5.84M | 5.17M | 5.71M | 7.31M | 0.54M | 1.17M | 2.31M | 5.74M | 9.41M | 6.49M | 1.19M | 1.45M | 6.61M | 3.97M | -0.24M | 2.06M | 0.57M | 4.09M | | 1.19M | 2.04M | -3.33M | -9.59M | -0.03M | -0.14M | -0.72M | 2.59M | -7.63M | 0.21M | 0.91M | 0.24M | 1.52M | 1.02M | 0.52M | 2.55M | 1.87M | -1.28M | 0.36M | 0.00M | 0.33M | -11.72M | -2.70M | 20.08M | 4.75M | 0.82M | -2.06M | 13.18M | 4.59M | 10.86M | -1.66M | 16.88M | 13.68M | 10.95M | 2.37M | 4.34M | -0.82M | 0.68M | 1.03M | 2.84M | 3.68M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | 0.27M | | 30.96M | 0.15M | | 0.04M | 6.71M | | | 0.28M | 4.10M | | | 0.13M | 0.54M | | 0.16M | 0.30M | 1.70M | 0.14M | | 0.05M | 3.58M | 0.22M | | 2.56M | 0.41M | | 1.50M | | | | | | | | | | | | | 0.26M | 0.10M | 0.27M | 0.32M | 0.24M |
|
Non-cash Items
|
| | | | | | | | | | | | 5.82M | | | | 0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-9.57M | -21.35M | 48.76M | -60.48M | -14.59M | 8.32M | -38.48M | -11.15M | 6.30M | -4.93M | -71.93M | -99.98M | -5.34M | -24.85M | -68.50M | -79.33M | 57.35M | -6.32M | -42.16M | -58.87M | 25.11M | -54.60M | -24.80M | -3.15M | 123.61M | 14.31M | 171.26M | 13.19M | 33.12M | -24.87M | 85.31M | 13.96M | 66.60M | 40.93M | 25.95M | -10.85M | 39.78M | -27.03M | 12.94M | 25.81M | 34.88M | 2.85M | -9.15M | -1.99M | 9.24M | -5.44M | 18.48M | 47.78M | 112.18M | 26.96M | 1.60M | 43.71M | 86.64M | 5.32M | -26.27M | 13.82M | 17.95M | -77.70M | -44.99M | 40.63M | 49.78M | -32.35M | -15.01M | -8.83M | 126.49M | 6.20M | 43.70M | 33.99M |
|
Amortizatization of Intangibles
|
0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 0.26M | 0.15M | 0.17M | 1.10M | 1.06M | 1.10M | 1.11M | 1.14M | 1.15M | 1.14M | 1.15M | 1.18M | 1.18M | 1.22M | 1.76M | 1.25M | 2.27M | 1.43M | 1.38M | 1.24M | 1.69M | 1.01M | 0.91M | 1.23M | 0.78M | 0.73M | 0.73M | 0.70M | 0.59M | 0.41M | 0.40M | 0.01M | -0.01M | 0.01M | 0.03M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.08M | 0.09M | 0.09M | 0.41M | 0.04M | 0.53M | 0.24M | 0.25M | 0.24M |
|
Depreciation & Amortization (CF)
|
1.64M | 1.91M | 2.05M | 1.93M | 2.06M | 2.08M | 2.13M | 2.24M | 2.53M | 2.64M | 3.41M | 4.12M | 5.09M | 4.93M | 5.29M | 7.30M | 5.95M | 5.87M | 7.47M | 9.81M | 7.65M | 6.73M | 8.02M | 9.17M | 7.85M | 6.67M | 7.16M | 7.76M | 6.95M | 6.21M | 6.62M | 7.07M | 6.97M | 6.09M | 6.17M | 6.68M | 6.16M | 5.53M | 5.92M | 6.44M | 5.72M | 6.06M | 7.20M | 7.80M | 7.01M | 5.38M | 5.91M | 6.45M | 5.97M | 5.21M | 5.39M | 5.73M | 5.80M | 5.22M | 5.76M | 7.37M | 6.84M | 6.95M | 7.69M | 8.23M | 8.61M | 8.71M | 9.70M | 10.27M | 9.91M | 8.91M | 9.41M | 9.85M |
|
Change in Receivables
|
4.54M | 2.08M | -2.83M | -3.37M | 1.64M | 1.90M | -8.75M | -5.73M | -7.29M | -6.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.13M | 0.01M | 1.02M | 11.36M | 6.08M | -6.06M | -9.85M | 12.76M | 7.59M | -15.77M | 32.31M | -11.68M | 11.32M | 16.14M | -20.11M | 1.62M | 5.96M | -16.26M | 3.83M | 0.37M | 14.85M |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | -105.01M | 41.96M | 26.35M | -65.86M | -174.04M | -0.52M | -8.39M | -63.53M | -124.55M | -9.42M | -4.22M | -77.58M | -120.57M | 3.81M | 28.17M | 9.77M | -62.09M | 42.35M | 31.56M | -45.21M | -33.70M | 78.25M | 61.90M | -6.22M | -34.46M | -11.94M | -19.94M | -44.61M | -122.75M | 1.61M | 15.55M | -20.35M | -2.62M | 69.32M | 68.39M | -21.97M | 65.19M | 140.11M | 123.01M | 95.72M | 117.55M | 137.76M | 104.35M | -127.63M | -280.67M | -16.43M | 19.36M | -122.95M |
|
Change in Account Payables
|
5.14M | -0.83M | 9.61M | -15.55M | 0.12M | 0.19M | -5.11M | 6.64M | 21.52M | 16.38M | -10.40M | 8.66M | 21.79M | -26.24M | -18.57M | 25.04M | 17.04M | -4.61M | -6.20M | 4.64M | 16.63M | -14.64M | -23.71M | 6.62M | 2.13M | -9.09M | -12.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | -9.09M | -12.35M | -6.40M | | -14.89M | -3.38M | 15.73M | | -5.74M | 1.18M | -2.77M | | -10.24M | -3.23M | -4.18M | | -9.29M | -3.07M | -8.34M | 24.18M | -13.92M | -1.22M | -0.41M | 21.21M | 2.13M | -18.18M | 25.11M | -10.22M | -7.96M | -1.22M | 11.83M | -16.58M | -4.23M | -9.94M | 3.78M | -7.46M | -5.41M | -17.28M | 6.58M | -12.54M | 16.87M | -8.46M | 8.02M |
|
Change in Taxes
|
-5.22M | 0.53M | 2.51M | -0.03M | -3.13M | 0.60M | 1.48M | 2.62M | -1.02M | -0.25M | -1.92M | 1.16M | -4.61M | 3.37M | 1.15M | 3.63M | -5.45M | -7.20M | 1.66M | 3.02M | 2.20M | -5.66M | 2.41M | 1.46M | 5.34M | -6.58M | -0.85M | 1.23M | -10.08M | 0.78M | 7.41M | -0.24M | -0.66M | 0.08M | -0.34M | 6.48M | 1.20M | -0.99M | 0.80M | -0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | 3.71M | -15.88M | 4.25M | -0.54M | 4.50M | 39.65M | -2.11M | 95.49M | 9.62M | -82.81M | 65.53M | 75.33M | 10.27M | -123.50M | -17.31M | 16.66M | -67.85M | -88.86M | -13.53M | 200.09M | -62.26M | -79.30M | -27.00M | 79.04M | -72.87M | -74.52M | 51.14M | 56.69M | -10.10M | -51.59M | 24.65M | 44.57M | -40.23M | -31.63M | 89.60M | 39.04M | -15.00M | -64.03M | -10.67M | -16.06M | -19.74M | -63.62M | 19.66M | 36.78M | -10.63M | 28.44M | 51.07M | 54.35M | -188.44M | 152.66M | 86.26M | 64.65M | 124.06M | 93.14M | 92.08M | 114.02M | -127.39M | -161.44M | -34.38M | 135.01M | -169.24M |
|
Capital Expenditures
|
-13.30M | -2.88M | -4.75M | 18.70M | 1.33M | -2.17M | 8.42M | 4.96M | 2.09M | 1.82M | 5.88M | 3.18M | 7.90M | 16.23M | 9.55M | 0.37M | 10.33M | 5.45M | 8.07M | 5.11M | 3.61M | 5.08M | 3.17M | 3.89M | 4.07M | 2.17M | 1.74M | 1.80M | 6.44M | 1.05M | 1.70M | 4.37M | 2.17M | 5.61M | 4.61M | 1.91M | 1.41M | 2.12M | 1.02M | 1.52M | 1.00M | 5.86M | 3.39M | 3.52M | 1.54M | 3.38M | 2.62M | 2.55M | 10.98M | 15.76M | -6.75M | 6.78M | -1.17M | 1.25M | 4.77M | 2.58M | 1.39M | 1.47M | 3.70M | 0.30M | 12.43M | 2.97M | 5.45M | 4.07M | 23.48M | 1.68M | 0.66M | -0.72M |
|
Sales of Property, Plant and Equipment
|
0.17M | 0.29M | -0.10M | 0.15M | 0.06M | 0.12M | 0.32M | 0.28M | 0.17M | 0.65M | -0.01M | 2.60M | 0.10M | 0.06M | 0.87M | 3.09M | 4.40M | 0.24M | 0.18M | 10.18M | 6.12M | 0.47M | 1.97M | 10.69M | 3.67M | 0.63M | 1.57M | 2.93M | 2.64M | 0.89M | 0.49M | 0.90M | 0.10M | 0.42M | 1.84M | 2.31M | 0.47M | 0.41M | 0.20M | 0.49M | 0.45M | 0.42M | 0.25M | 0.72M | 1.03M | 0.31M | 0.18M | 0.31M | 5.80M | 0.14M | 0.28M | 0.25M | 15.38M | 0.84M | 0.79M | 0.48M | 1.65M | 2.85M | 3.18M | 0.42M | 0.68M | 0.95M | 0.25M | 0.29M | 2.67M | 2.43M | 1.40M | 0.95M |
|
Change in Intangibles
|
| | | | | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | 29.89M | 7.13M | 20.08M | 11.49M | 9.84M | 8.40M | 7.78M | | 15.70M | 4.85M | | | | | | 0.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | 0.21M | | 1.22M | 2.14M | 2.48M | 0.18M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-7.32M | 42.41M | -8.88M | -3.00M | -4.80M | -2.20M | -6.33M | -4.67M | -35.24M | -8.67M | -26.32M | -12.17M | -19.46M | -26.28M | -13.18M | -8.42M | -16.23M | -9.62M | -7.07M | 5.72M | 3.89M | -6.12M | 0.14M | 8.44M | 1.95M | -1.45M | -0.04M | 1.13M | 0.23M | -0.67M | -2.92M | -3.43M | -2.11M | -9.75M | -5.61M | -3.56M | -5.67M | -2.59M | -2.72M | -18.41M | -2.12M | -8.04M | -6.60M | -16.12M | -5.71M | -5.12M | -11.67M | -5.42M | 1.92M | -8.98M | -10.42M | -9.60M | -26.19M | -11.94M | -8.79M | -103.23M | -10.10M | -26.30M | -24.44M | -13.31M | -99.32M | -12.90M | -8.56M | -7.97M | -18.31M | -5.23M | -19.62M | 7.83M |
|
Other financing activities
|
137.75M | 137.95M | 138.19M | 138.52M | 138.78M | 139.06M | 139.43M | 139.77M | -2.00M | 0.36M | 0.10M | -0.13M | 0.66M | 2.46M | | | | 0.27M | -0.47M | 0.00M | 1.25M | -0.21M | -0.06M | 0.52M | 0.33M | -0.44M | -0.13M | 3.95M | 0.02M | -0.16M | 0.10M | 0.02M | -0.03M | -1.12M | 0.64M | 0.11M | 0.41M | -0.61M | -0.01M | -0.03M | -0.01M | -0.49M | | -0.02M | | 0.67M | | 0.03M | -1.61M | -0.97M | -0.00M | -0.02M | -0.03M | -0.68M | -0.01M | -0.01M | -0.45M | -0.99M | -0.01M | | -0.00M | -0.79M | 4.54M | 0.01M | 0.11M | -0.70M | -0.01M | -0.00M |
|
Cash from Financing Activities
|
16.08M | 16.61M | 22.20M | 5.06M | 13.20M | -0.97M | 24.94M | 20.37M | 39.05M | 19.10M | 118.84M | 107.84M | 6.79M | 77.92M | 102.27M | 77.13M | -33.09M | 5.94M | 37.39M | 64.04M | -67.57M | 68.42M | 32.38M | 15.77M | -107.57M | -35.32M | -180.41M | -31.21M | -22.02M | -0.55M | -94.84M | -9.25M | -63.34M | -28.17M | -19.41M | 0.64M | -24.53M | 33.35M | -17.63M | -4.41M | -28.04M | 11.78M | 1.87M | 21.25M | -12.03M | 17.71M | -13.20M | -45.30M | -77.16M | -6.83M | -15.54M | -8.94M | -4.02M | 7.99M | 31.57M | -5.23M | -12.37M | 98.20M | 83.62M | -11.55M | 18.31M | 43.08M | 19.33M | 8.56M | -94.59M | -15.78M | -14.18M | -25.77M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | 0.09M | -0.80M | -0.23M | 0.66M | -0.11M | -0.00M | 0.07M | -0.56M | 0.07M | -0.01M | -0.55M | -0.69M | -0.71M | 0.24M | -0.12M | -0.28M | 0.41M | -0.24M | 0.05M | -0.43M | 0.07M | 0.36M | 0.10M | -0.05M | 0.12M | -0.16M | -0.43M | -0.23M | -0.00M | 0.07M | -0.25M | -0.20M | -0.04M | 0.04M | 0.27M | 0.24M | -0.40M | 0.21M | -0.21M | -0.82M | -0.42M | -1.55M | -1.56M | 2.58M | 0.25M | 0.21M | 1.45M | -0.68M | -0.20M | -0.22M | 0.44M | -1.11M | 0.44M | 1.26M | 0.07M |
|
Change in Cash
|
-0.81M | 37.67M | 7.27M | -3.60M | -6.19M | 5.15M | -19.87M | 4.54M | 10.11M | 5.50M | 20.59M | -4.30M | -18.05M | 26.88M | 19.79M | -10.84M | 8.69M | -10.11M | -11.85M | 10.96M | -39.13M | 7.77M | 7.70M | 20.51M | 17.31M | -23.17M | -8.94M | -17.01M | 11.06M | -25.68M | -12.69M | 1.34M | 0.72M | 3.09M | 1.28M | -13.66M | 9.54M | 3.86M | -7.58M | 2.57M | 4.50M | 6.59M | -13.81M | 2.90M | -8.70M | 7.11M | -6.35M | -2.68M | 37.18M | 10.74M | -24.14M | 24.96M | 55.61M | 0.95M | -5.04M | -96.20M | -1.94M | -5.56M | 14.41M | 17.22M | -31.91M | -2.38M | -4.46M | -7.80M | 12.48M | -14.38M | 11.16M | 16.11M |
|
Free Cash Flow
|
3.73M | -18.47M | 53.51M | -79.18M | -15.92M | 10.49M | -46.90M | -16.11M | 4.21M | -6.75M | -77.81M | -103.16M | -13.24M | -41.09M | -78.05M | -79.69M | 47.02M | -11.77M | -50.23M | -63.98M | 21.51M | -59.68M | -27.98M | -7.04M | 119.55M | 12.14M | 169.52M | 11.39M | 26.68M | -25.93M | 83.61M | 9.59M | 64.43M | 35.32M | 21.34M | -12.75M | 38.37M | -29.15M | 11.91M | 24.29M | 33.88M | -3.01M | -12.54M | -5.50M | 7.71M | -8.82M | 15.85M | 45.23M | 101.20M | 11.19M | 8.35M | 36.93M | 87.81M | 4.07M | -31.05M | 11.24M | 16.56M | -79.18M | -48.69M | 40.33M | 37.35M | -35.32M | -20.46M | -12.90M | 103.01M | 4.51M | 43.04M | 34.72M |
|
Net Cash Flow
|
-0.81M | 37.67M | 62.08M | -58.41M | -6.19M | 5.15M | -19.87M | 4.54M | 10.11M | 5.50M | 20.59M | -4.30M | -18.02M | 26.79M | 20.59M | -10.62M | 8.03M | -10.00M | -11.84M | 10.89M | -38.56M | 7.70M | 7.71M | 21.06M | 17.99M | -22.46M | -9.18M | -16.89M | 11.34M | -26.10M | -12.45M | 1.29M | 1.15M | 3.02M | 0.92M | -13.77M | 9.58M | 3.74M | -7.42M | 3.00M | 4.73M | 6.59M | -13.88M | 3.15M | -8.50M | 7.15M | -6.39M | -2.94M | 36.94M | 11.14M | -24.35M | 25.17M | 56.43M | 1.37M | -3.49M | -94.64M | -4.52M | -5.81M | 14.19M | 15.77M | -31.23M | -2.18M | -4.25M | -8.24M | 13.59M | -14.82M | 9.90M | 16.05M |