|
Net Income
|
-25.79M | -228.24M | -35.20M | -24.71M | -12.28M | -10.49M | 2.59M | -14.95M | 16.13M | 25.01M | 31.26M | -18.55M | 1.40M | 8.07M | 7.17M | -12.50M | -291.22M | -52.57M | -36.26M | -21.55M | -27.42M | -19.61M | -14.17M | 11.30M | 8.09M | 14.79M | 24.93M | 7.78M | 14.06M | 22.90M | 16.24M | 27.82M | 4.32M | 14.80M | 18.30M | -1.63M | 9.46M | 11.85M | 7.08M |
|
Depreciation and Depletion
|
| | | | 19.60M | 20.30M | 21.20M | 31.30M | 27.50M | 27.90M | 29.50M | 34.93M | 29.31M | 26.23M | 26.16M | 26.04M | 23.98M | 23.29M | 21.45M | 21.13M | 19.59M | 19.02M | 20.61M | 22.16M | 23.95M | 26.75M | 24.38M | 28.06M | 29.52M | 30.88M | 30.18M | 31.50M | 33.76M | 33.76M | 34.42M | 35.44M | 34.04M | 37.38M | 39.20M |
|
Share-based Compensation
|
0.31M | 0.01M | -0.00M | | 0.64M | 0.59M | 0.55M | 5.91M | 2.48M | 2.98M | 2.56M | 2.34M | 4.18M | 4.13M | 3.57M | 3.61M | 0.57M | 1.24M | 2.24M | 1.71M | 1.42M | 2.52M | 2.30M | 3.22M | 3.27M | 3.94M | 3.80M | 4.55M | 2.96M | 4.81M | 5.01M | 4.58M | 6.36M | 6.20M | 5.80M | 8.00M | 3.48M | 3.20M | 7.40M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.04M | -0.05M | -61.86M | 1.13M | 3.79M | 5.65M | 3.06M | 2.49M | 4.47M | 0.61M |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.03M | 0.03M | 0.14M | 0.19M | 0.19M | 0.18M | 0.26M | 0.26M | 0.38M | 0.41M | 0.56M | 0.58M | 625.00 | 0.48M | 0.69M | 0.69M | 0.69M | 1.03M | 1.39M | 1.53M | 1.62M | 1.38M | 1.55M | 1.68M | 1.93M | 2.12M | 2.31M | 2.37M | 2.49M | 0.95M | 1.16M | 1.27M |
|
Gains from Investment Securities
|
-0.62M | 1.23M | 0.01M | -0.81M | 1.04M | 1.01M | 0.98M | -0.40M | -0.55M | 3.98M | 3.88M | 0.84M | -0.36M | 0.26M | 0.19M | 124.33M | -0.43M | -1.77M | 0.89M | 10.64M | 2.00M | -4.24M | 4.44M | 6.46M | 3.47M | 0.80M | 2.50M | 8.01M | 2.91M | -1.25M | 0.09M | 5.82M | 0.33M | 1.12M | 0.89M | 10.25M | 72.06M | | |
|
Asset Writedowns and Impairment
|
0.16M | 0.19M | 138.32M | | 0.33M | 0.37M | 0.39M | 0.44M | 2.00M | 0.10M | | 15.61M | 4.40M | 0.10M | | | 276.02M | 0.50M | 0.20M | | 0.30M | 0.10M | 0.10M | 0.89M | 0.57M | 0.30M | -0.80M | -0.07M | 11.17M | 0.40M | 0.10M | 1.05M | 0.60M | -0.40M | -0.10M | 0.38M | 1.15M | 1.50M | 2.30M |
|
Non-cash Items
|
| | | | | | | 16.37M | 0.57M | 1.76M | 2.85M | 0.02M | 3.30M | 2.52M | 3.37M | 0.51M | 3.76M | 3.54M | 3.53M | 3.52M | 2.27M | 2.13M | 2.11M | 2.07M | 1.90M | 1.85M | 1.68M | 0.35M | 1.66M | 1.66M | 1.65M | 1.65M | 1.47M | 1.19M | 1.18M | 1.03M | 1.00M | 1.00M | 0.56M |
|
Cash from Operations
|
16.42M | -5.44M | -2.90M | -2.95M | -7.94M | -16.07M | 19.76M | 1.35M | 35.20M | 29.10M | 60.33M | 107.78M | 36.59M | 38.15M | 67.48M | 61.73M | 46.71M | 56.02M | 17.09M | -14.02M | -3.87M | -7.57M | -2.46M | -2.35M | -18.55M | 11.08M | 5.36M | 35.34M | -18.02M | 101.97M | 118.21M | 83.19M | 32.13M | 83.11M | 51.88M | 67.77M | -5.06M | 82.59M | 71.70M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 3.04M | 2.81M | 2.97M | 2.97M | 2.97M | 2.99M | 2.99M | 2.99M | 2.96M | 2.76M | 2.62M | 2.62M | 2.69M | 2.72M | 2.73M | 2.72M | 2.57M | 3.33M | 3.76M | 4.79M | 4.66M | 4.66M | 4.07M | 4.13M | 4.50M | 4.38M | 4.38M | 4.38M | 4.38M |
|
Amortization of Deferred Charges
|
0.65M | 0.71M | 0.88M | 1.19M | 0.31M | 0.30M | 0.30M | 3.10M | 0.17M | 0.20M | 0.20M | 0.18M | 0.17M | 0.20M | 0.20M | 0.18M | 0.20M | 0.20M | 0.20M | 0.18M | 0.20M | 0.20M | 0.20M | 0.18M | 0.30M | 0.10M | 0.10M | 0.16M | 0.12M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | 0.10M | 0.13M | 1.00M | 0.41M | 0.41M |
|
Depreciation & Amortization (CF)
|
26.78M | 26.77M | 21.98M | 21.59M | 21.65M | 23.01M | 23.80M | 34.99M | 31.42M | 31.25M | 32.84M | 38.20M | 32.52M | 29.75M | 29.21M | 29.19M | 26.87M | 26.34M | 24.56M | 23.90M | 22.30M | 21.64M | 23.47M | 25.05M | 27.07M | 29.78M | 27.21M | 31.66M | 33.54M | 35.92M | 35.16M | 36.47M | 38.15M | 38.19M | 39.57M | 41.04M | 39.60M | 42.97M | 44.89M |
|
Change in Receivables
|
-18.99M | -5.45M | 9.11M | 14.05M | 21.16M | 26.84M | 17.82M | 34.67M | 33.69M | 12.37M | -0.05M | -82.55M | 17.39M | -20.74M | -11.49M | -43.07M | -34.99M | -125.21M | -11.50M | 28.83M | 11.19M | 7.87M | 13.46M | 47.62M | 46.62M | 43.03M | 51.81M | 20.79M | 64.92M | -61.31M | -74.08M | -31.83M | -0.13M | -31.30M | 2.42M | -17.87M | 57.12M | -28.31M | -31.82M |
|
Change in Accured Expenses
|
-7.30M | -4.46M | 15.44M | 12.66M | 2.33M | 1.19M | 16.14M | 2.81M | 16.55M | -1.92M | -16.67M | -18.73M | 4.06M | -27.13M | 4.35M | -10.31M | -13.33M | -50.85M | 6.02M | 8.06M | 10.90M | 3.59M | -1.17M | 29.41M | -2.85M | 10.43M | 3.41M | 11.72M | -8.44M | -23.74M | -2.08M | -12.06M | -16.50M | -13.17M | 2.62M | -1.79M | 3.95M | -17.82M | 0.05M |
|
Other Working Capital Changes
|
-2.01M | 3.60M | -2.27M | -0.55M | -1.34M | 2.17M | 5.66M | -4.32M | 1.28M | 0.04M | 0.04M | 1.17M | -1.71M | 0.46M | -8.53M | -1.55M | -6.63M | 3.36M | -8.48M | -3.12M | 2.70M | 8.35M | -0.76M | 4.87M | -4.55M | -1.07M | 5.82M | -1.43M | 5.43M | 1.75M | 11.61M | -12.07M | 2.18M | -1.22M | 15.54M | -1.90M | 8.67M | -12.79M | 5.87M |
|
Capital Expenditures
|
22.27M | 3.73M | 2.62M | 7.66M | 10.81M | 30.87M | 24.33M | 32.71M | 32.61M | 30.44M | 46.45M | 55.86M | 36.51M | 21.00M | 28.86M | 23.77M | 11.34M | 5.12M | 2.64M | 2.14M | 6.49M | 6.96M | 16.47M | 10.07M | 15.46M | 15.51M | 19.84M | 21.07M | 31.40M | 35.84M | 35.17M | 33.47M | 39.05M | 43.83M | 35.20M | 55.07M | 62.37M | 65.46M | 95.23M |
|
Sales of Property, Plant and Equipment
|
2.74M | 3.54M | 1.98M | 1.08M | 1.75M | 3.98M | 0.94M | 0.80M | 1.61M | 2.34M | 5.41M | 4.63M | 3.21M | 7.30M | 3.45M | 3.27M | 5.77M | 5.25M | 4.84M | 2.60M | 2.32M | 2.83M | 1.35M | 6.01M | 12.12M | 5.56M | 3.75M | 9.89M | 6.72M | 3.08M | 1.58M | 5.51M | 5.17M | 3.38M | 3.73M | 3.53M | 1.94M | 7.66M | 4.15M |
|
Acquisitions
|
| | | | 49.00M | 6.50M | 6.69M | 3.29M | | | | 15.05M | | | | -0.40M | | | | | | | | 16.10M | -6.94M | 1.08M | 0.15M | 12.67M | 9.42M | 4.00M | | 4.28M | 108.31M | 41.48M | 8.65M | 2.84M | 13.98M | 3.23M | 35.14M |
|
Divestments
|
| | | | | | | | | | | | 15.96M | 9.30M | -0.33M | -0.06M | 0.09M | 0.11M | | | | | | | | | | 0.99M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-19.54M | -0.19M | -0.64M | -6.58M | -58.06M | -33.39M | -30.09M | -35.20M | -31.00M | -28.09M | -42.99M | -66.27M | -16.65M | -4.40M | -36.14M | -20.16M | -5.49M | 0.24M | 2.20M | -2.34M | -4.22M | -7.27M | -33.77M | -19.20M | -0.09M | -11.80M | -17.61M | -23.75M | -30.58M | -40.77M | -33.59M | -32.23M | -136.91M | -87.21M | -40.12M | -54.38M | -132.52M | -74.97M | -126.21M |
|
Other financing activities
|
0.38M | | 2.40M | 1.72M | | | | | -0.16M | -0.12M | -0.23M | | -0.12M | -0.10M | -0.12M | | 0.38M | | | -0.03M | | | | | 2.03M | 0.11M | | | 4.95M | | 1.00M | | | | | | 7.35M | 0.52M | |
|
Cash from Financing Activities
|
0.71M | -5.62M | 7.64M | 42.83M | 34.00M | 94.19M | -0.06M | -5.74M | -0.81M | 4.27M | -15.63M | -37.12M | -21.59M | -25.64M | -12.15M | -5.31M | -6.29M | -4.04M | -0.29M | -0.09M | -0.94M | -1.47M | -0.07M | -0.07M | -39.77M | -0.93M | -0.27M | -17.49M | 47.30M | -56.66M | -70.14M | -18.93M | 60.45M | 7.76M | -17.23M | -4.34M | 145.50M | 15.67M | 21.16M |
|
Dividends Paid - Common
|
| | | 0.03M | | | | | 0.16M | 0.12M | | | | | | | | | | | | | | | | | | 5.20M | 6.21M | 5.88M | 5.82M | 7.02M | 7.49M | 7.03M | 7.01M | 8.21M | 8.57M | 8.31M | 8.38M |
|
Exchange Rate Effect
|
| | | | | | | | -0.05M | -0.09M | 0.05M | -0.20M | 0.11M | 0.03M | -0.01M | 0.00M | -0.06M | 0.05M | 0.03M | 0.05M | 0.01M | 0.01M | -0.02M | 0.00M | 0.01M | -0.01M | -0.01M | 0.00M | -0.00M | 0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.00M | -0.01M | -0.00M | 0.01M | -0.00M |
|
Change in Cash
|
-2.41M | -11.26M | 4.11M | 33.30M | -31.99M | 44.73M | -10.38M | -39.62M | 3.34M | 5.18M | 1.75M | 4.19M | -1.55M | 8.13M | 19.18M | 36.27M | 34.87M | 52.27M | 19.03M | -16.40M | -9.02M | -16.30M | -36.31M | -21.61M | -58.40M | -1.66M | -12.52M | -5.90M | -1.29M | 4.53M | 14.48M | 32.04M | -44.33M | 3.66M | -5.48M | 9.04M | 7.91M | 23.29M | -33.36M |
|
Free Cash Flow
|
-5.86M | -9.18M | -5.52M | -10.61M | -18.74M | -46.95M | -4.57M | -31.36M | 2.59M | -1.34M | 13.88M | 51.92M | 0.08M | 17.14M | 38.62M | 37.96M | 35.37M | 50.90M | 14.46M | -16.16M | -10.36M | -14.53M | -18.93M | -12.42M | -34.01M | -4.43M | -14.48M | 14.27M | -49.41M | 66.13M | 83.05M | 49.73M | -6.92M | 39.28M | 16.67M | 12.69M | -67.43M | 17.12M | -23.53M |
|
Net Cash Flow
|
-2.41M | -11.26M | 4.11M | 33.30M | -31.99M | 44.73M | -10.38M | -39.59M | 3.40M | 5.28M | 1.70M | 4.38M | -1.66M | 8.11M | 19.19M | 36.27M | 34.94M | 52.22M | 19.00M | -16.45M | -9.03M | -16.31M | -36.29M | -21.62M | -58.41M | -1.64M | -12.51M | -5.90M | -1.29M | 4.53M | 14.48M | 32.04M | -44.33M | 3.67M | -5.48M | 9.05M | 7.92M | 23.28M | -33.35M |