|
Net Income
|
-0.77M | -0.26M | 1.57M | 3.92M | -0.07M | -362.00 | -220.00 | -483.00 | 677.00 | -47.55M | -18.00 | -336.00 | -47.55M | -47.55M | -47.55M | -47.55M | -11.63M | -22.10M | -22.58M | -28.68M | -15.94M | -24.74M | -19.26M | -20.82M | -19.42M | -22.22M | -12.09M | -6.04M | -5.52M | -10.73M | -13.20M | -14.88M | -15.61M | -10.76M | 12.04M | 23.90M | 20.34M | 11.71M | -2.67M | -19.84M | -13.61M | -48.43M | -20.73M | -26.82M | -29.92M | -63.37M | -62.87M | 44.37M | -72.05M | -85.94M | -41.81M | 47.68M | -104.12M | -110.97M | -135.38M | -127.00M | -173.98M | -173.34M | -175.22M | 367.82M | -178.65M | 16.12M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.73M | 0.75M | 0.80M | 0.75M | 0.75M | 0.58M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.39M | | 0.37M | 0.36M | 0.35M | 41.92M | 0.25M | 0.17M | 0.42M | 616.00M | 0.40M | 0.36M | 0.36M | 807.94M | 0.52M | 1.20M | 2.04M | | 2.01M | 2.21M | 2.49M | 3.53M | 2.38M | 2.42M | 2.75M | 4.05M | 2.42M | 1.74M | 1.71M | 2.01M | 2.09M | 1.46M | 2.27M | 2.64M | 2.72M | 2.60M | 1.96M | 5.12M | 4.49M | 12.97M | 10.05M | 15.87M | 8.14M | 15.36M | 18.55M | 34.62M | 24.50M | 33.80M | 33.39M | 29.20M | 19.39M | 20.61M | 19.95M | 18.18M | 19.69M | 17.75M | 17.05M | 19.47M | 15.21M | 16.03M | 13.04M | 19.09M |
|
Cash from Discontinued Operations
|
| -0.63M | -0.54M | 2.87M | -46.89M | -355.00 | -420.00 | -46.89M | -46.89M | -46.89M | -18.00 | -46.89M | -46.89M | -46.89M | -46.89M | -46.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.27M | 0.27M | 0.28M | 0.01M | 0.39M | 0.40M | 0.42M | 0.55M | 0.77M | 0.77M | 0.79M | 0.01M | 1.01M | 1.01M | 1.33M | 0.66M | 2.20M | 2.20M | 2.20M | 0.53M | 0.96M | 1.16M | 1.16M | 0.28M | 0.82M | 0.85M | 0.90M | 0.26M | 0.93M | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.05M | 0.05M | 0.31M | | -0.12M | -0.11M | -0.03M | 1.61M | -1.21M | -0.06M | -0.05M | 2.86M | -1.28M | 3.42M | 3.82M | 0.37M | 3.85M | -0.03M | 0.05M | | 1.78M | 5.47M | 0.19M | | -6.50M | 6.23M | | | 0.02M | | 0.05M | | | 5.41M | 5.49M | 4.99M | -17.77M | 4.51M | 4.71M | 9.50M | -39.70M | 32.00M | 3.78M | 3.58M | 3.46M | | | | -4.43M | | | | | -1.00M | 4.01M | 0.05M | -6.81M | -0.01M | 0.09M | | 0.73M |
|
Non-cash Items
|
| | | | | | | | 0.71M | | 0.89M | 800.00 | 1.13M | 1.31M | 1.38M | 38.62M | 30.27M | 1.68M | 1.86M | 2.12M | 10.49M | 5.52M | 6.93M | 3.25M | 3.56M | 12.79M | 4.15M | 0.15M | 4.03M | 4.07M | 2.47M | 4.24M | 45.39M | 4.00M | 35.65M | 4.05M | 3.67M | 3.52M | 239.07M | 3.11M | 2.93M | 129.10M | 235.47M | 2.43M | 2.42M | 2.51M | 2.46M | 2.34M | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -1.89M | -0.88M | -4.15M | -58.87M | -1.66M | -2.71M | -67.40M | -71.29M | -75.88M | -3.84M | -84.18M | -89.52M | -94.91M | -7.02M | -109.63M | -9.78M | | -24.20M | -16.37M | -13.12M | -12.02M | -21.15M | -14.75M | -18.35M | -10.18M | 10.00M | -14.33M | -10.41M | -9.20M | -14.69M | -15.44M | -14.41M | -2.68M | 168.28M | -19.59M | 10.53M | 13.81M | -23.53M | -27.59M | -33.43M | -11.26M | -38.92M | 263.87M | -29.61M | -24.03M | -61.31M | 62.73M | -68.81M | -68.74M | -75.52M | -31.67M | -20.78M | -25.93M | -117.84M | -92.38M | -115.42M | -137.22M | -146.27M | 460.05M | -154.72M | 20.49M |
|
Amortizatization of Intangibles
|
| | | | -0.01M | 0.00M | 0.00M | -0.00M | -0.03M | 0.00M | 572.00 | 0.04M | 0.08M | 0.13M | 0.03M | 0.40M | 0.15M | | 0.35M | 0.32M | 0.28M | -2.06M | 0.11M | -0.29M | -0.02M | -0.03M | | | 0.08M | -0.10M | -0.11M | -0.24M | -0.24M | 0.20M | 0.16M | -0.49M | -0.35M | -0.39M | -0.18M | -0.24M | -0.23M | 0.13M | 0.30M | -0.49M | 0.05M | -0.12M | 0.28M | -0.61M | -1.68M | -0.90M | -0.69M | 0.77M | 0.95M | 0.99M | 0.83M | -1.73M | -6.99M | 11.13M | 5.70M | -2.92M | 1.76M | 1.24M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.32M | 16.23M | 16.14M | 16.41M | 14.55M |
|
Depreciation & Amortization (CF)
|
| 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.45M | 0.42M | 0.42M | 7.41M | 0.45M | 0.45M | 0.45M | 9.16M | 0.40M | 0.40M | 0.28M | | 0.29M | 0.45M | 0.74M | 0.86M | 0.79M | 0.80M | 0.82M | 0.84M | 1.19M | 1.19M | 1.16M | 1.15M | 1.14M | 1.15M | 1.18M | 1.23M | 1.18M | 1.18M | 1.00M | 1.08M | 1.26M | 1.37M | 1.54M | 1.77M | 1.85M | 1.92M | 2.00M | 2.50M | 2.57M | 2.59M | 2.59M | 2.66M | 2.69M | 2.67M | 3.28M | 3.86M | 4.26M | 4.53M | 4.78M | 5.03M | 5.24M | 6.08M | 6.22M | 6.39M |
|
Change in Receivables
|
| 0.14M | -0.09M | 0.48M | 1.35M | 0.26M | 0.42M | 2.30M | 0.43M | 2.54M | 0.11M | 2.54M | 2.54M | 2.54M | 0.01M | 3.15M | -0.09M | | 0.14M | 0.14M | 0.34M | 0.17M | 1.05M | -1.03M | | | -0.01M | 0.52M | 0.36M | -0.87M | 0.08M | -0.13M | -0.00M | 0.31M | 2.84M | 10.25M | -11.38M | -1.38M | 0.68M | -0.08M | 20.43M | -20.85M | 8.16M | -8.05M | -0.28M | 9.58M | -10.11M | 1.17M | -1.08M | 1.17M | 38.16M | 29.87M | -68.19M | -1.25M | | | | | 2.50M | -0.14M | 7.48M | 47.13M |
|
Change in Account Payables
|
| -0.51M | 1.85M | -2.02M | 0.13M | 0.08M | 0.14M | 0.43M | 0.61M | 0.50M | -0.07M | 0.49M | 0.68M | 0.82M | -0.61M | 2.13M | -0.32M | | 3.42M | -1.01M | -0.07M | 0.17M | 0.26M | 2.25M | -1.60M | 1.64M | -4.65M | -0.34M | 0.64M | 0.84M | 1.63M | -3.90M | 0.36M | 0.64M | 1.13M | 0.13M | 0.57M | 3.02M | 4.55M | 1.22M | -9.34M | 2.75M | -2.00M | 0.47M | 4.74M | -0.58M | -5.39M | 6.54M | -4.71M | -3.03M | -2.07M | 8.76M | -1.69M | 28.00M | -12.46M | 4.06M | 11.19M | -8.32M | 3.07M | -4.79M | 23.38M | -15.38M |
|
Change in Accured Expenses
|
| -0.08M | -0.02M | -0.16M | 1.01M | 0.54M | 0.41M | 1.09M | 1.05M | 1.13M | 0.11M | 1.16M | 0.82M | 0.94M | -0.22M | 1.02M | 0.18M | | -1.33M | -0.12M | -0.71M | 6.59M | -3.95M | -0.12M | -0.66M | 3.86M | -1.85M | -3.56M | 0.08M | 4.94M | -2.55M | -0.37M | -1.73M | 5.67M | -3.49M | 1.15M | -1.14M | 5.93M | -4.21M | -1.21M | 6.73M | 0.69M | -1.13M | 3.40M | 11.41M | -4.16M | -2.29M | 5.99M | -1.99M | 16.04M | -7.20M | -20.08M | -4.80M | 17.12M | 0.41M | -0.42M | 13.10M | 19.03M | -7.69M | 26.61M | -10.96M | 33.54M |
|
Other Working Capital Changes
|
| 0.05M | -0.10M | 0.14M | 0.24M | -0.08M | 0.03M | 0.33M | 0.04M | 0.48M | -0.16M | | | 0.44M | 0.04M | 0.04M | -0.07M | 0.15M | 3.87M | -0.37M | 0.02M | -0.04M | 0.05M | 0.13M | 0.27M | 4.11M | 0.51M | -8.35M | -8.51M | -11.61M | -3.39M | -0.31M | -0.62M | -0.94M | 158.10M | -37.47M | -22.68M | -15.14M | 0.02M | -20.86M | -6.90M | -6.98M | -12.55M | 259.67M | -35.73M | 11.87M | -27.44M | -27.49M | -32.17M | -25.40M | -22.98M | -76.16M | -14.01M | -16.04M | 3.80M | 0.62M | -0.54M | -1.64M | -1.40M | 44.67M | -20.29M | -13.04M |
|
Capital Expenditures
|
| | | | 3.57M | | 0.07M | 3.84M | 3.96M | 4.05M | 0.01M | 4.08M | 4.24M | 4.34M | 0.12M | 4.95M | 0.64M | | 7.00M | | 3.00M | | 0.41M | 0.09M | 0.65M | 2.71M | 5.30M | 1.36M | 1.16M | 0.11M | 0.14M | 0.38M | 0.20M | 0.71M | 0.74M | 0.21M | 3.22M | 7.83M | 4.32M | 3.61M | 2.14M | 1.89M | 4.27M | 7.17M | 3.93M | 8.20M | 5.78M | 4.75M | 9.54M | 32.71M | 38.91M | 27.31M | 46.60M | 63.91M | 68.66M | 34.08M | 14.45M | 24.29M | 7.52M | 5.30M | 2.36M | 7.52M |
|
Sales of Property, Plant and Equipment
|
| | | | 0.14M | 0.14M | 0.14M | 0.15M | 0.17M | 0.43M | 0.12M | 0.56M | 0.52M | 0.52M | 0.52M | 0.52M | | | 500.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | 0.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| 0.06M | | | 10.53M | 10.53M | 10.53M | 10.53M | 10.53M | 10.53M | 10.53M | 10.53M | 10.53M | 10.53M | 10.53M | 10.53M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 18.89M | 0.40M | 0.51M | 18.89M | 18.89M | 18.89M | 18.89M | 18.89M | 20.05M | 18.89M | 4.05M | 23.90M | 1.58M | | 3.05M | 9.10M | 7.26M | 6.68M | 3.00M | 3.20M | 10.11M | 1.00M | | | | 0.96M | 6.51M | 17.19M | 13.50M | 8.87M | 2.25M | 9.99M | 17.62M | 24.66M | 13.60M | 6.00M | 9.54M | 20.99M | 34.43M | 13.12M | 39.59M | 35.46M | 38.27M | 17.51M | 145.81M | 69.16M | 69.42M | 72.58M | 78.16M | 106.57M | 133.50M | 75.12M | 140.03M | 93.70M | 118.17M | 229.23M | 240.48M | 101.75M |
|
Cash from Investing Activities
|
| | | | -4.17M | 0.40M | 0.54M | -3.43M | -3.51M | -3.33M | 0.11M | -2.07M | -6.33M | -12.85M | -15.15M | -54.81M | 0.94M | | -4.50M | 8.80M | 3.98M | 5.84M | 2.59M | 3.11M | 9.46M | -1.71M | -5.30M | -26.20M | -12.93M | -4.22M | 1.36M | 16.82M | -28.85M | 3.25M | -67.76M | -11.22M | 14.40M | 16.83M | 9.28M | -178.13M | -6.03M | -65.89M | 30.16M | -34.05M | -19.54M | -118.25M | -33.38M | -69.75M | 61.28M | 36.45M | -80.69M | -36.06M | -9.90M | 30.51M | 64.84M | -268.94M | 6.95M | -222.92M | 76.91M | -420.21M | 141.39M | 72.62M |
|
Other financing activities
|
| 0.23M | | | -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | -1.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.13M | 5.00M | | | |
|
Cash from Financing Activities
|
| 0.09M | 0.04M | 1.72M | 114.26M | 4.45M | 1.43M | 121.32M | 123.97M | 129.47M | 3.28M | 136.46M | 171.76M | 173.77M | 62.77M | 354.18M | 4.34M | | 0.18M | 0.03M | -0.05M | 0.14M | -0.49M | -0.22M | 2.21M | 53.64M | 12.04M | 0.14M | | -0.12M | 0.03M | 56.90M | 1.45M | 1.57M | 59.11M | 2.67M | 2.77M | 1.83M | 253.48M | 1.33M | 2.13M | 1.00M | 5.10M | 2.63M | 2.75M | 0.81M | 1.89M | 1.85M | 60.60M | 0.85M | 250.58M | 0.52M | 1.14M | 0.82M | 0.27M | 430.78M | 50.39M | 389.09M | 20.63M | 92.38M | -42.68M | 3.67M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.00M | -0.03M | 0.00M | -0.12M | -0.07M | -0.08M | 0.15M | 0.06M | 0.03M | -0.22M | 4.34M | -0.07M | -0.40M | 0.09M | -0.02M |
|
Change in Cash
|
| -2.14M | -1.38M | -0.68M | 4.32M | 3.19M | -0.73M | 3.60M | 2.28M | 3.38M | -0.45M | 3.31M | 29.03M | 19.11M | 40.60M | 142.85M | -4.50M | | -28.52M | -7.54M | -9.19M | -6.04M | -19.05M | -11.86M | -6.68M | 41.75M | 16.74M | -40.39M | -23.34M | -13.54M | -13.31M | 58.27M | -41.81M | 2.14M | 159.64M | -28.13M | 27.69M | 32.47M | 239.23M | -204.38M | -37.33M | -76.15M | -3.66M | 232.46M | -46.40M | -141.46M | -92.81M | -5.18M | 53.06M | -31.44M | 94.37M | -67.22M | -29.55M | 5.40M | -52.73M | 69.46M | -58.08M | 28.95M | -48.73M | 132.22M | -56.01M | 96.78M |
|
Beginning Cash Balance
|
8.98M | 8.98M | 6.85M | 5.47M | | 4.32M | 7.51M | | | | 3.38M | | | | 19.11M | | 142.85M | 132.51M | 132.51M | 103.99M | 96.45M | 87.25M | 81.21M | 62.17M | 50.30M | 43.62M | 85.37M | 102.11M | 61.72M | 38.38M | 24.84M | 11.53M | 69.81M | 28.00M | 30.13M | 189.77M | 160.64M | 189.33M | 221.80M | 461.08M | 256.65M | 219.73M | 143.58M | 139.94M | 372.40M | 325.89M | 132.07M | 91.59M | 86.38M | 139.44M | 107.88M | 202.18M | 134.88M | 105.49M | 110.95M | 58.24M | 127.48M | 73.73M | 102.63M | 53.49M | 185.81M | 129.77M |
|
Free Cash Flow
|
| -1.89M | -0.88M | -4.15M | -62.44M | -1.66M | -2.77M | -71.24M | -75.25M | -79.92M | -3.85M | -88.26M | -93.75M | -99.25M | -7.14M | -114.58M | -10.42M | | -31.20M | -16.37M | -16.12M | -12.02M | -21.55M | -14.84M | -19.00M | -12.89M | 4.70M | -15.68M | -11.57M | -9.31M | -14.83M | -15.82M | -14.61M | -3.39M | 167.55M | -19.80M | 7.30M | 5.98M | -27.85M | -31.19M | -35.56M | -13.14M | -43.19M | 256.71M | -33.54M | -32.23M | -67.09M | 57.98M | -78.35M | -101.45M | -114.43M | -58.98M | -67.38M | -89.83M | -186.50M | -126.45M | -129.87M | -161.50M | -153.79M | 454.76M | -157.08M | 12.97M |
|
Net Cash Flow
|
| -1.79M | -0.84M | -2.43M | 51.21M | 3.19M | -0.73M | 50.49M | 49.17M | 50.27M | -0.45M | 50.20M | 75.92M | 66.00M | 40.60M | 189.74M | -4.50M | | -28.52M | -7.54M | -9.19M | -6.04M | -19.05M | -11.86M | -6.68M | 41.75M | 16.74M | -40.39M | -23.34M | -13.54M | -13.31M | 58.27M | -41.81M | 2.14M | 159.64M | -28.13M | 27.69M | 32.47M | 239.23M | -204.38M | -37.33M | -76.15M | -3.66M | 232.46M | -46.40M | -141.46M | -92.81M | -5.18M | 53.06M | -31.44M | 94.37M | -67.22M | -29.55M | 5.40M | -52.73M | 69.46M | -58.08M | 28.95M | -48.73M | 132.22M | -56.01M | 96.78M |