|
Net Income
|
-2.71M | -1.17M | -3.75M | -9.05M | -9.80M | -1.98M | -2.01M | -5.32M | -4.80M | -0.88M | -2.32M | -2.07M | -2.63M | 2.74M | -22.23M | 2.07M | 6.60M | -4.06M | 7.90M | 8.03M | 141.12M | -2.29M | 10.70M | 14.99M | 31.95M | 0.21M | 19.87M | 15.16M | 17.15M | -15.47M | -23.99M | -1.02M | 21.07M | -5.80M | 4.21M | 18.07M | 23.17M | -0.92M | 8.01M | 9.11M | 20.14M | -1.18M | 14.73M | 58.22M | 27.38M | 14.14M | 38.04M | 38.44M | 42.26M | 24.39M | 44.09M | 39.32M |
|
Depreciation and Depletion
|
| 0.50M | 0.90M | 1.90M | 0.80M | 0.90M | 1.50M | 1.90M | 1.70M | 1.70M | 1.90M | 2.60M | 2.80M | 3.10M | | | | 8.20M | 8.30M | 9.20M | 8.80M | 9.10M | 9.60M | 9.80M | 10.70M | 11.00M | 11.30M | 11.60M | 12.20M | 11.70M | 12.00M | 11.90M | 12.40M | 12.40M | 12.10M | 11.90M | -31.20M | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
1.10M | 0.95M | 1.46M | 1.37M | 7.43M | 1.86M | 2.33M | 3.26M | 5.16M | 5.71M | 7.01M | 8.79M | 9.46M | 10.08M | | | 23.86M | 24.33M | 25.36M | 25.31M | 25.41M | 27.73M | 28.80M | 29.19M | 28.65M | 31.32M | 30.45M | 29.24M | 30.51M | 31.75M | 30.59M | 30.25M | 31.98M | 39.24M | 40.86M | 36.44M | 35.13M | 41.06M | 40.06M | 38.63M | 36.34M | 46.26M | 43.58M | 43.47M | 40.15M | 42.71M | 41.21M | 39.47M | 34.80M | 37.47M | 34.77M | 32.88M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | -15.47M | -1.26M | -0.65M | 1.24M | -2.13M | -7.45M | -6.81M | 7.76M | -4.68M | -2.41M | -5.35M | 1.35M | -2.79M | -11.07M | -13.04M | -17.05M | -15.46M | -19.86M | -22.29M | 33.30M | -13.30M | -1.98M | -0.13M | -15.30M | -7.51M | 3.29M | -6.25M | 32.80M |
|
Gains from Investment Securities
|
| | | | | | 22.50M | | | | 11.45M | | | | | | | -0.11M | 0.05M | 0.14M | 1.12M | 12.35M | 16.47M | 12.27M | 9.06M | 12.50M | 10.11M | 10.18M | 9.99M | 11.83M | 0.72M | | 11.05M | 16.80M | 18.02M | 14.36M | 13.37M | 18.49M | 13.56M | 16.11M | 12.86M | 19.35M | 18.85M | 22.94M | 24.04M | 21.88M | 19.31M | 16.85M | 15.37M | 19.49M | 15.67M | 11.47M |
|
Asset Writedowns and Impairment
|
-0.07M | 0.06M | 0.01M | 0.62M | -0.01M | 0.12M | 0.09M | 1.72M | 0.55M | 0.75M | 0.88M | 1.13M | 1.19M | 1.40M | | | 6.77M | 5.90M | 4.89M | 4.45M | 5.68M | 7.64M | 5.28M | 6.37M | 5.23M | 4.26M | 4.45M | 6.54M | 7.28M | 15.93M | 5.96M | 4.91M | 5.46M | 3.29M | 11.20M | | 3.41M | 7.56M | 5.11M | 10.50M | 6.76M | 6.78M | 7.85M | 12.03M | 14.04M | 11.64M | 12.31M | 11.15M | 10.50M | 10.56M | 12.00M | 11.59M |
|
Non-cash Items
|
| | | | | | | | | | 561.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
1.00M | -0.23M | -1.07M | 0.55M | -2.77M | 0.33M | 0.71M | 1.63M | -0.17M | 5.29M | 6.99M | 9.32M | 9.32M | 10.67M | | | 45.11M | 41.23M | 35.09M | 51.64M | 39.69M | 38.30M | 22.64M | 55.18M | 44.07M | 41.03M | 56.82M | 51.42M | 55.51M | 40.79M | 16.46M | 71.14M | 48.32M | 58.93M | 50.18M | 58.63M | 44.92M | 59.90M | 18.33M | 69.60M | 44.47M | 74.24M | 48.01M | 104.86M | 79.17M | 72.86M | 39.69M | 102.30M | 70.97M | 98.00M | 58.03M | 131.52M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.45M | 8.42M | 8.09M | 7.85M | 7.90M | 7.80M | 7.15M | 5.24M | 3.86M | 3.80M | 3.70M | 3.73M | 3.44M | 3.27M | 2.12M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.40M | 3.48M | 3.79M | 3.94M | 4.04M | 4.37M | 5.06M | 5.35M | 5.74M | 5.98M | 6.10M | 6.22M | 6.15M | 6.17M | 6.28M | 6.25M | 6.01M | 6.02M | 5.93M |
|
Depreciation & Amortization (CF)
|
0.82M | 0.92M | 1.05M | 1.45M | 1.36M | 1.66M | 1.78M | 2.42M | 2.48M | 2.64M | 2.82M | 3.52M | 3.66M | 4.03M | | 9.16M | 9.43M | 10.15M | 10.66M | 10.66M | 9.73M | 10.03M | 10.51M | 10.71M | 11.56M | 11.88M | 12.24M | 12.39M | 12.85M | 12.36M | 12.58M | 12.54M | 13.12M | 13.08M | 12.83M | 12.63M | 17.14M | 11.49M | 11.26M | 11.42M | 10.69M | 10.80M | 10.62M | 10.46M | 10.30M | 9.93M | 9.59M | 9.33M | 11.57M | 12.35M | 12.37M | 12.53M |
|
Change in Receivables
|
-0.58M | 0.56M | 1.19M | 1.10M | -1.09M | 3.06M | 0.68M | 1.46M | 1.20M | 3.20M | 3.15M | 5.29M | 1.25M | 5.47M | | | 10.45M | 4.46M | 5.20M | 10.15M | 16.34M | 7.00M | 8.21M | 9.75M | 10.71M | 6.26M | 10.88M | 12.25M | 12.68M | -5.02M | -7.89M | 17.69M | 9.05M | 3.64M | 16.74M | 6.90M | 6.26M | 11.97M | 18.05M | 8.12M | 11.43M | 15.28M | 19.11M | 20.01M | 0.55M | 13.18M | 18.50M | 12.42M | 6.94M | 14.00M | 9.94M | 9.08M |
|
Change in Accured Expenses
|
0.75M | 0.52M | 0.72M | 1.98M | -1.22M | 1.79M | 0.10M | 1.38M | -1.18M | 1.39M | 2.96M | 1.79M | 5.31M | -1.74M | | | 2.08M | 10.46M | -8.99M | 14.16M | 37.41M | 7.66M | -22.78M | 1.40M | -6.10M | 6.37M | 8.09M | 2.87M | 2.82M | -0.64M | -10.38M | 34.20M | -7.80M | 7.34M | 8.37M | -0.49M | 14.79M | 27.99M | -3.31M | 33.73M | -9.27M | 18.64M | 18.58M | -27.33M | -12.44M | 14.17M | -30.07M | 24.73M | -4.04M | 23.75M | -19.11M | 23.42M |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | 0.18M | | | | | | | | | | |
|
Other Working Capital Changes
|
0.38M | 0.03M | -0.02M | 0.71M | -1.07M | 1.99M | 0.84M | 0.79M | 1.51M | 0.80M | 0.70M | -1.45M | 5.93M | 0.05M | | | 6.61M | 1.65M | -0.23M | 0.66M | 0.50M | 5.07M | 1.85M | -9.72M | 7.99M | 9.95M | 10.35M | 10.70M | 10.81M | 6.66M | 15.86M | 11.76M | 12.00M | 6.87M | 15.62M | 10.40M | 16.36M | 9.49M | 12.66M | 17.77M | -79.98M | -20.71M | 41.65M | 9.31M | -69.99M | -9.71M | -9.72M | -9.90M | -9.90M | -9.90M | -5.49M | 48.09M |
|
Capital Expenditures
|
0.81M | 0.67M | 1.28M | 2.04M | 0.61M | 1.31M | 1.56M | 4.04M | 1.30M | 3.67M | 4.58M | 6.70M | 4.25M | 2.97M | | | 5.20M | 4.21M | 3.82M | 4.21M | 18.01M | 15.62M | 9.53M | 8.78M | 11.04M | 8.99M | 10.22M | 10.74M | 7.57M | 7.05M | 9.95M | 7.07M | 7.93M | 6.00M | 7.28M | 8.31M | 6.68M | 6.64M | 7.86M | 5.61M | 11.88M | 7.52M | 7.63M | 5.70M | 6.00M | 6.99M | 9.59M | 9.76M | 11.01M | 10.53M | 13.02M | 12.58M |
|
Acquisitions
|
| | | | | | | | | | 0.90M | | | | | | | 30.83M | 19.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | 53.00M | 68.00M | 72.00M | 51.00M | 73.00M | 143.00M | 147.00M | 170.80M | 152.90M | 201.50M | 195.70M | 133.40M | 143.50M | 164.22M | 126.18M | | | | | | | | | 1.65M | 31.17M | 23.36M | 27.26M | 39.00M | 28.30M | 25.39M | 23.70M | 34.28M | 39.71M | 13.61M | 21.16M | 25.01M |
|
Cash from Investing Activities
|
-1.35M | -1.55M | -1.83M | -2.72M | -2.09M | -7.43M | -2.34M | -28.73M | -1.91M | -5.81M | -7.76M | -3.34M | -6.24M | -127.91M | | | -8.15M | -43.44M | -4.01M | -11.71M | 140.30M | -153.49M | 15.04M | -7.41M | -18.51M | 35.15M | 82.75M | 15.22M | -8.80M | 163.22M | 116.26M | -7.07M | -24.05M | -5.98M | -7.22M | -8.06M | -6.39M | -6.58M | -7.90M | -96.83M | -14.84M | -37.28M | -9.61M | 0.42M | -8.22M | -6.40M | -16.64M | -11.39M | -42.83M | -12.00M | -14.62M | -11.36M |
|
Other financing activities
|
| | | | | | | | | | | | 0.04M | 0.42M | | | | | | | | | | | | | | | | | | -0.08M | | | | | | | | | | | | 0.25M | 0.06M | | | | | | | |
|
Cash from Financing Activities
|
0.16M | 0.23M | 0.63M | 0.56M | 113.92M | -0.90M | 2.06M | -0.91M | 1.58M | 2.83M | 4.92M | 282.39M | 6.41M | 8.33M | | | 11.47M | 3.29M | 16.07M | 2.46M | 5.35M | -39.97M | -37.55M | -13.72M | -116.51M | -113.48M | -295.54M | -82.94M | 0.45M | -8.93M | 6.82M | 0.73M | -19.68M | -60.28M | -73.11M | -76.81M | -90.28M | -67.95M | -53.07M | -61.00M | -55.51M | -54.71M | -58.20M | -70.33M | -63.55M | -83.83M | -66.58M | -82.60M | -70.80M | -81.71M | -69.87M | -86.20M |
|
Exchange Rate Effect
|
-0.12M | -0.08M | 0.26M | 0.23M | -0.05M | -0.12M | 0.04M | 0.05M | -0.12M | -0.02M | 0.27M | 0.18M | 0.06M | -0.02M | | | -0.29M | 0.14M | 0.41M | 0.32M | 0.08M | -0.10M | 0.31M | -0.01M | 0.16M | -0.07M | 0.04M | 0.28M | -0.37M | -0.49M | 0.15M | 0.21M | 0.35M | 0.07M | 0.13M | -0.33M | -0.28M | -0.10M | -1.05M | -1.88M | 0.89M | 0.44M | 0.74M | -0.27M | 1.14M | -0.48M | 0.19M | 0.88M | -1.65M | 0.65M | 2.00M | -0.64M |
|
Change in Cash
|
-0.31M | -1.62M | -2.02M | -1.39M | 109.00M | -8.12M | 0.47M | -27.96M | -0.63M | 2.30M | 4.42M | 288.55M | 9.56M | -108.93M | | | 48.14M | 1.23M | 47.55M | 42.70M | 185.41M | -155.27M | 0.45M | 34.03M | -90.78M | -37.36M | -155.93M | -16.02M | 46.79M | 194.59M | 139.69M | 65.01M | 4.92M | -7.26M | -30.03M | -26.58M | -52.03M | -14.73M | -43.70M | -90.10M | -24.98M | -17.30M | -19.06M | 34.68M | 8.55M | -17.87M | -43.34M | 9.18M | -44.30M | 4.93M | -24.45M | 33.33M |
|
Beginning Cash Balance
|
27.07M | 26.77M | 25.14M | 23.16M | 21.74M | 130.74M | 122.61M | 123.08M | 95.12M | 94.50M | 96.80M | 101.21M | 389.76M | 399.32M | 171.61M | 224.89M | 224.06M | -1.23M | -47.55M | 319.70M | 362.44M | 547.60M | 388.97M | 389.46M | 423.55M | 332.64M | 295.39M | 139.42M | 123.49M | 169.99M | 386.00M | 525.78M | 590.95M | 595.85M | 588.25M | 558.20M | 531.82M | 479.85M | 464.86M | 421.07M | 331.36M | 306.60M | 289.32M | 270.42M | 305.36M | 313.91M | 295.78M | 252.41M | 261.62M | 217.10M | 222.14M | 197.74M |
|
Free Cash Flow
|
0.18M | -0.89M | -2.35M | -1.49M | -3.38M | -0.98M | -0.84M | -2.41M | -1.47M | 1.62M | 2.41M | 2.63M | 5.08M | 7.70M | | | 39.92M | 37.03M | 31.27M | 47.43M | 21.68M | 22.67M | 13.11M | 46.40M | 33.04M | 32.04M | 46.59M | 40.69M | 47.94M | 33.73M | 6.51M | 64.07M | 40.39M | 52.93M | 42.90M | 50.31M | 38.24M | 53.27M | 10.47M | 64.00M | 32.60M | 66.73M | 40.37M | 99.16M | 73.17M | 65.87M | 30.10M | 92.53M | 59.96M | 87.46M | 45.01M | 118.94M |
|
Net Cash Flow
|
-0.19M | -1.54M | -2.27M | -1.62M | 109.05M | -8.00M | 0.43M | -28.00M | -0.51M | 2.31M | 4.15M | 288.37M | 9.50M | -108.91M | | | 48.43M | 1.09M | 47.14M | 42.39M | 185.33M | -155.17M | 0.14M | 34.05M | -90.94M | -37.30M | -155.97M | -16.30M | 47.16M | 195.08M | 139.55M | 64.80M | 4.58M | -7.33M | -30.16M | -26.25M | -51.76M | -14.62M | -42.65M | -88.22M | -25.87M | -17.74M | -19.80M | 34.95M | 7.41M | -17.38M | -43.53M | 8.31M | -42.65M | 4.28M | -26.45M | 33.96M |