|
Net Income
|
-31.54M | -41.20M | -50.73M | -61.05M | -54.48M | -60.97M | -66.20M | -68.57M | -33.20M | -70.52M | -77.28M | 1.89M | -79.52M | -76.30M | -81.51M | -93.64M | -97.03M | -76.76M | -56.79M | -78.84M | -64.07M | -66.44M | -65.17M | -57.54M | -59.83M | -50.90M | -41.32M |
|
Depreciation and Depletion
|
0.54M | 1.00M | 1.18M | 1.70M | 1.89M | 1.89M | 1.81M | 1.84M | 1.92M | 1.96M | 2.33M | 4.24M | 3.69M | 3.67M | 3.86M | 3.07M | 3.51M | 3.64M | 3.57M | 3.48M | 3.56M | | | | | | |
|
Share-based Compensation
|
7.87M | 11.49M | 12.84M | 13.87M | 14.21M | 16.77M | 17.82M | 16.45M | 16.79M | 21.13M | 20.86M | 22.04M | 22.32M | 22.89M | 21.15M | 17.25M | 18.77M | 16.59M | 15.35M | 15.23M | 11.92M | 13.56M | 13.39M | 12.87M | 12.18M | 8.69M | 8.65M |
|
Deferred Taxes
|
-0.05M | -0.16M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.19M | 1.80M | 0.87M | 10.96M | 0.06M | -2.52M | 0.48M | 1.94M | 15.94M | | | 4.14M | 3.11M | 28.25M | | | -0.04M | 0.10M | 2.94M | 4.00M | 2.41M | | -6.00M | -0.69M | -0.42M | 1.93M | -0.32M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | 13.24M | | | 10.73M | | | | |
|
Non-cash Items
|
3.69M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-30.26M | -24.89M | -31.93M | -50.27M | -40.81M | -26.72M | -37.59M | -9.97M | -49.33M | -41.17M | -48.88M | -45.44M | -68.24M | -42.53M | -47.66M | -62.10M | -66.64M | -61.86M | -55.53M | -53.71M | -55.90M | -63.59M | -44.12M | -36.70M | -52.93M | -39.03M | -29.69M |
|
Amortizatization of Intangibles
|
1.22M | 1.06M | 0.85M | 0.46M | 0.21M | -0.06M | -1.59M | -1.81M | -1.91M | -1.83M | -1.61M | -1.59M | -1.33M | -0.91M | -0.49M | -0.16M | -0.51M | 1.07M | 2.94M | 3.30M | 2.80M | 2.20M | 1.70M | 1.65M | 1.31M | 1.17M | 0.92M |
|
Depreciation & Amortization (CF)
|
0.54M | 1.00M | 1.18M | 1.70M | 1.89M | 1.89M | 1.81M | 1.84M | 1.92M | 1.96M | 2.33M | 4.24M | 3.69M | 3.67M | 3.86M | 3.07M | 3.51M | 3.64M | 3.57M | 3.48M | 3.56M | 3.64M | 3.21M | 3.23M | 3.10M | 3.11M | 3.10M |
|
Change in Account Payables
|
-0.35M | 1.68M | -4.47M | 2.15M | -1.04M | 0.54M | 2.18M | -1.07M | 4.15M | -3.06M | 0.19M | -2.04M | -0.51M | 1.42M | 1.01M | 2.94M | 1.06M | -4.29M | -3.97M | -0.30M | -0.12M | 6.81M | -7.23M | 0.03M | -0.34M | -0.42M | -1.07M |
|
Change in Accured Expenses
|
-4.09M | 3.99M | 7.62M | -1.16M | -3.91M | 10.74M | 9.35M | 2.55M | -4.31M | 1.84M | 8.89M | -2.77M | -9.05M | 5.71M | 1.95M | 3.14M | 5.69M | -0.08M | -12.72M | 0.29M | -5.69M | -0.98M | 2.53M | 2.88M | -5.22M | 1.74M | 1.09M |
|
Capital Expenditures
|
10.42M | 7.86M | 18.40M | 14.11M | 12.25M | 16.05M | 20.25M | 17.40M | 8.30M | 9.06M | 3.35M | 0.74M | 1.90M | 1.37M | 0.22M | 1.69M | 1.03M | 0.29M | 0.01M | 0.18M | 0.01M | | 0.43M | 0.26M | 0.10M | 0.12M | 0.17M |
|
Change in Acquisitions & Divestments
|
95.71M | 101.71M | 158.35M | 116.81M | 120.26M | 101.37M | 150.14M | 221.85M | 268.25M | 215.82M | 161.78M | 82.54M | 68.68M | 117.12M | 74.58M | 99.08M | 143.44M | 152.87M | 165.16M | 136.34M | 103.27M | 117.22M | 109.80M | 102.17M | 56.50M | 53.80M | 61.91M |
|
Cash from Investing Activities
|
32.89M | 44.49M | 78.78M | 7.93M | -15.01M | -428.97M | -83.36M | 22.21M | 96.80M | 24.59M | 13.01M | 29.25M | -22.38M | 54.03M | 24.91M | 49.60M | 112.94M | 17.16M | -34.27M | 67.46M | 22.13M | 74.61M | -75.99M | 54.93M | 6.18M | 43.84M | 11.94M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | 2.28M | | | 3.35M | 3.56M | |
|
Shares Issued
|
0.68M | | 1.10M | 1.18M | 1.44M | 3.34M | 2.41M | 588.54M | 4.06M | 3.21M | 0.75M | 0.32M | 1.53M | -0.00M | 0.93M | | 1.73M | | 0.77M | | 0.86M | | 0.68M | | 10.00M | -9.36M | 0.26M |
|
Cash from Financing Activities
|
0.68M | 0.24M | 1.57M | 56.47M | 16.59M | 600.17M | 3.85M | 12.98M | 6.04M | 3.21M | 2.38M | 0.32M | 1.81M | 0.02M | 1.07M | 0.05M | 1.73M | 89.52M | 4.29M | 0.15M | 1.65M | 108.60M | 0.68M | 5.74M | 13.99M | 5.07M | 3.24M |
|
Change in Cash
|
3.32M | 19.84M | 48.41M | 14.14M | -39.23M | 144.48M | -117.09M | 25.21M | 53.51M | -13.36M | -33.48M | -15.86M | -88.80M | 11.53M | -21.68M | -12.45M | 48.03M | 44.83M | -85.51M | 13.91M | -32.12M | 119.63M | -119.43M | 23.98M | -32.76M | 9.88M | -14.52M |
|
Beginning Cash Balance
|
677.38M | 92.75M | 112.58M | 160.99M | 175.13M | 135.90M | 275.23M | 158.14M | 183.35M | 236.87M | 223.50M | 189.18M | 173.31M | 84.51M | 96.04M | 74.36M | 61.90M | 109.93M | 154.76M | 69.25M | 83.16M | 51.04M | 170.67M | 51.24M | 75.22M | 42.45M | 52.33M |
|
Free Cash Flow
|
-40.68M | -32.75M | -50.34M | -64.38M | -53.06M | -42.77M | -57.84M | -27.38M | -57.63M | -50.23M | -52.23M | -46.17M | -70.14M | -43.91M | -47.88M | -63.79M | -67.67M | -62.15M | -55.54M | -53.89M | -55.91M | -63.59M | -44.54M | -36.95M | -53.03M | -39.15M | -29.86M |
|
Net Cash Flow
|
3.32M | 19.84M | 48.41M | 14.14M | -39.23M | 144.48M | -117.09M | 25.21M | 53.51M | -13.36M | -33.48M | -15.86M | -88.80M | 11.53M | -21.68M | -12.45M | 48.03M | 44.83M | -85.51M | 13.91M | -32.12M | 119.63M | -119.43M | 23.98M | -32.76M | 9.88M | -14.52M |