|
Net Income
|
-0.88M | 0.10M | -2.03M | -4.50M | -5.70M | -7.58M | -8.32M | -9.50M | -12.95M | -17.51M | -26.73M | -41.86M | -74.26M | -80.44M | -86.72M | -84.94M | -81.64M | -95.04M | -31.14M | -15.84M | -27.86M | -40.45M | 31.78M | 7.64M | 8.88M | 33.55M | -11.60M | -7.07M | -2.96M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 2.13M | 2.22M | 2.35M | 2.46M | 2.55M | 2.54M | 2.83M | 3.35M | 3.72M | 3.24M | 3.21M | 3.67M | 3.17M | 3.51M | 3.17M | 3.16M | 3.84M |
|
Share-based Compensation
|
| 0.61M | 1.38M | 1.50M | 2.28M | 3.08M | 5.08M | 7.63M | 9.89M | 10.69M | 10.68M | 37.03M | 37.89M | 49.68M | 52.81M | 56.78M | 72.62M | 119.31M | 63.79M | 57.85M | 65.15M | 65.50M | 59.39M | 58.34M | 54.66M | 65.88M | 62.23M | 59.76M | 58.80M |
|
Deferred Taxes
|
| | -0.07M | -0.06M | | | | | | | | -40.28M | -3.42M | -0.40M | -0.87M | 0.62M | -0.30M | -0.53M | -0.34M | -0.19M | -0.04M | -0.07M | -0.01M | -0.23M | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.01M | | | | 0.30M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 10.03M | | 2.74M | 2.74M | 9.02M | 0.13M | 0.20M | 0.31M | 6.55M | | | | 1.36M | -0.93M | -0.07M | -0.36M | 0.19M | 0.40M | 0.35M | 0.93M | 2.18M | 1.30M | 3.41M | 1.70M | 1.42M | 14.08M |
|
Non-cash Items
|
| | | 75.22M | | 29.80M | 26.90M | 718.56M | 30.90M | 28.00M | 24.50M | 1,113.03M | 120.00M | 106.10M | 83.90M | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 0.10M | -1.87M | -2.38M | -1.77M | 0.82M | -1.10M | -2.36M | -9.23M | -1.58M | 17.79M | -21.13M | -12.93M | 26.45M | -10.47M | 18.15M | 55.23M | 34.03M | 80.36M | 53.66M | 79.68M | 66.81M | 78.62M | 88.58M | 78.72M | 99.53M | 83.82M | 96.86M |
|
Amortizatization of Intangibles
|
| | 0.42M | 0.43M | 0.73M | 1.62M | 0.51M | 0.96M | -0.05M | -0.68M | -1.25M | 7.63M | 16.67M | 19.77M | 19.77M | 19.77M | 19.77M | 19.99M | 20.22M | 20.22M | 20.22M | 20.22M | 20.22M | 19.29M | 16.94M | 14.66M | 15.16M | 15.16M | 15.16M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | 11.82M | 11.81M | 0.56M | 1.40M | 1.41M | 1.42M | 1.71M | 1.77M | 1.73M | 1.75M | 1.76M | 1.76M | 1.65M | 1.06M | 0.90M | 1.00M | 1.38M | 1.46M | 1.61M |
|
Depreciation & Amortization (CF)
|
| 0.77M | 0.80M | 0.78M | 1.00M | 1.12M | 1.10M | 0.03M | 0.92M | 1.00M | 1.50M | 1.42M | 2.39M | 2.63M | 3.20M | 37.41M | 2.55M | 2.54M | 2.83M | 3.35M | 3.72M | 3.24M | 3.21M | 3.67M | 3.17M | 3.51M | 3.17M | 3.16M | 3.84M |
|
Change in Receivables
|
| | -0.67M | 0.39M | -0.71M | 1.10M | -1.35M | 2.57M | 0.79M | 2.00M | 2.55M | 1.20M | -1.20M | 4.62M | 2.43M | -2.81M | 4.77M | 2.28M | 2.92M | -5.49M | -3.71M | 3.32M | 4.18M | -3.86M | 4.03M | -2.87M | -2.44M | 5.74M | -0.27M |
|
Change in Account Payables
|
| | 0.88M | 0.03M | 0.51M | 0.64M | -2.62M | -0.12M | 1.57M | -0.20M | -0.44M | 6.49M | -0.73M | -1.29M | -2.41M | 0.66M | 1.51M | 2.00M | -4.78M | -0.42M | -2.51M | 2.74M | -2.13M | 0.77M | 3.80M | -5.88M | 3.83M | 6.45M | -9.80M |
|
Change in Accured Expenses
|
| | 0.93M | 2.55M | 1.13M | 3.42M | 2.34M | 2.86M | -4.50M | 4.49M | 0.07M | 22.92M | -17.93M | 6.50M | 24.09M | -5.21M | 4.25M | 11.16M | -5.77M | 24.83M | -2.29M | 23.23M | -14.13M | 14.18M | -9.79M | 16.93M | 7.25M | 15.84M | 20.83M |
|
Other Working Capital Changes
|
| | 1.34M | 1.35M | 1.14M | 0.47M | 9.23M | 2.15M | 6.78M | 4.48M | 0.53M | 0.73M | -6.32M | 14.87M | -14.14M | 18.56M | -2.39M | -2.41M | -2.92M | 24.55M | 4.70M | -9.94M | -2.32M | -7.02M | -6.91M | 34.22M | -9.10M | 8.78M | -5.40M |
|
Capital Expenditures
|
| | 0.69M | 0.48M | 1.95M | 1.03M | 2.76M | 5.70M | 5.89M | 7.74M | 3.43M | 1.84M | 2.94M | 2.08M | 2.39M | 2.85M | 4.76M | 5.75M | 6.72M | 6.38M | 5.64M | 5.12M | 3.83M | 5.32M | 7.04M | 6.72M | 7.46M | 12.55M | 13.29M |
|
Acquisitions
|
| | | | | | | | | | | | 144.45M | 0.09M | | -0.19M | | 28.90M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | 6.70M | 2.08M | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | 31.38M | 176.75M | 76.62M | -69.31M | -229.17M | -27.61M | -73.46M | -105.82M | -383.92M | -863.70M | -453.87M | -515.44M | -106.59M | -51.41M | -133.31M | 38.78M | -25.39M | 379.21M | 301.77M | -50.18M | -617.98M | -42.99M | -139.54M | 9.84M | -644.11M | -43.59M | -108.72M |
|
Other financing activities
|
| | -32.92M | 149.40M | 137.19M | 25.27M | -138.21M | 290.69M | 24.65M | 548.78M | -287.84M | 277.70M | 223.64M | 947.80M | -336.86M | 106.41M | -25.47M | 351.32M | -371.94M | 250.48M | -91.19M | 390.96M | -144.39M | 198.59M | 78.51M | -25.78M | -114.59M | 380.54M | -68.72M |
|
Cash from Financing Activities
|
| | -14.89M | 138.40M | 136.46M | 253.46M | -136.09M | 609.30M | 37.28M | 1,599.00M | -280.24M | 283.54M | 2,104.11M | 959.18M | -323.43M | 138.71M | -2.15M | 389.03M | -347.16M | 195.40M | -111.91M | 190.72M | -801.22M | -20.20M | -105.15M | 537.63M | -105.57M | 339.62M | 1.10M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | -0.17M | 0.10M | 0.07M | -0.15M | -0.28M | 0.46M | -0.17M | -0.05M | -0.18M | 0.17M | -0.39M | 0.16M | -0.13M | -0.65M | 0.59M | -0.11M | 0.07M |
|
Change in Cash
|
| | 16.59M | 313.27M | 210.69M | 182.38M | -364.44M | 580.58M | -38.53M | 1,483.96M | -665.73M | -562.37M | 1,628.93M | 430.91M | -403.50M | 76.68M | -117.59M | 483.49M | -338.69M | 654.91M | 243.35M | 220.39M | -1352.78M | 15.60M | -156.24M | 625.54M | -649.56M | 379.74M | -10.69M |
|
Beginning Cash Balance
|
| | -16.59M | -222.97M | -124.44M | 132.52M | 593.02M | -6.94M | 602.69M | 84.73M | 1,889.46M | 1,071.99M | 384.50M | 1,241.26M | 2,042.87M | 1,519.86M | 1,726.56M | 1,133.27M | 1,929.25M | 962.24M | 1,283.84M | 1,359.24M | 2,305.25M | 970.35M | 1,009.71M | 940.73M | 1,697.29M | 658.61M | 1,110.32M |
|
Free Cash Flow
|
| | -0.59M | -2.35M | -4.33M | -2.79M | -1.94M | -6.80M | -8.25M | -16.97M | -5.01M | 15.95M | -24.08M | -15.01M | 24.06M | -13.32M | 13.39M | 49.48M | 27.31M | 73.97M | 48.02M | 74.56M | 62.98M | 73.30M | 81.54M | 72.00M | 92.07M | 71.27M | 83.56M |
|
Net Cash Flow
|
| | 16.59M | 313.27M | 210.69M | 182.38M | -364.44M | 580.58M | -38.53M | 1,483.96M | -665.73M | -562.37M | 1,629.11M | 430.81M | -403.57M | 76.83M | -117.32M | 483.03M | -338.52M | 654.96M | 243.53M | 220.22M | -1352.39M | 15.44M | -156.11M | 626.19M | -650.15M | 379.84M | -10.77M |