|
Net Income
|
-30.10M | -35.29M | -69.79M | -90.75M | 82.29M | -84.94M | -69.44M | -60.15M | -89.27M | -92.70M | -84.48M | -78.66M | -79.39M | -125.25M | -158.22M | -94.75M | -71.80M | -68.87M | -77.59M | -58.80M | -57.12M | -66.18M | -52.48M |
|
Depreciation and Depletion
|
2.30M | 2.40M | | 2.58M | 2.70M | 2.90M | 3.06M | 3.20M | 3.36M | 3.30M | 3.25M | 3.50M | 4.02M | 3.92M | 4.13M | 4.27M | 4.42M | 4.42M | 4.23M | 4.03M | 3.89M | 3.75M | 3.50M |
|
Share-based Compensation
|
0.91M | 1.19M | | 1.64M | 7.58M | 28.29M | 16.02M | 15.44M | 15.53M | 26.42M | 25.70M | 25.71M | 23.96M | 35.10M | 32.88M | 25.38M | 21.60M | 18.77M | 20.71M | 14.57M | 17.86M | 18.22M | 15.46M |
|
Deferred Taxes
|
| | | | | | | -2.94M | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.54M | 11.52M | | -0.81M | -84.42M | | | | -0.32M | | | -5.32M | -3.88M | -1.15M | -2.46M | -0.95M | -8.84M | -3.84M | -4.42M | -9.80M | -1.64M | -2.64M | -1.01M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 42.00M | | | | | | | | |
|
Cash from Operations
|
-34.69M | -15.38M | | -20.93M | -37.54M | -23.66M | -47.88M | -48.09M | -70.82M | -62.88M | -83.00M | -50.35M | -104.25M | -86.36M | -96.90M | -41.44M | -62.54M | -51.16M | -30.59M | -2.65M | -33.00M | -6.12M | -22.49M |
|
Amortizatization of Intangibles
|
0.83M | 0.92M | | 0.90M | 0.98M | 0.99M | 1.10M | 1.18M | 1.22M | 1.23M | 1.09M | 1.20M | 1.09M | 1.11M | 1.06M | 1.09M | 0.94M | 0.92M | 0.84M | 0.83M | 0.88M | 0.91M | 0.91M |
|
Amortization of Deferred Charges
|
| | | 0.35M | 0.40M | 0.43M | 0.46M | 0.49M | 0.54M | 0.58M | 0.61M | 0.63M | 0.68M | 0.70M | 0.73M | 0.75M | 0.79M | 0.79M | 11.17M | -3.65M | 9.40M | | 10.68M |
|
Depreciation & Amortization (CF)
|
2.26M | 2.43M | | 2.62M | 2.74M | 2.83M | 4.58M | 6.30M | 6.22M | 6.26M | 6.09M | 6.49M | 7.05M | 6.96M | 7.14M | 7.33M | 7.45M | 7.45M | 7.31M | 6.99M | 6.93M | 6.93M | 6.71M |
|
Change in Receivables
|
-9.21M | -6.97M | | 6.76M | -0.03M | 7.69M | 18.92M | 11.81M | 5.94M | 30.24M | 14.22M | 44.20M | 1.99M | 38.57M | -49.26M | -27.82M | -4.78M | -2.85M | 1.37M | -11.10M | 0.01M | -2.65M | 1.30M |
|
Change in Inventory
|
4.09M | 3.33M | | 3.61M | -4.89M | -0.73M | 2.12M | 5.49M | 9.83M | 8.41M | 11.82M | 9.30M | 53.14M | 44.77M | 85.66M | -9.91M | 24.98M | 3.45M | -4.22M | -7.16M | -2.82M | -0.52M | -2.91M |
|
Change in Account Payables
|
-10.32M | 0.99M | | 1.90M | -3.46M | 12.76M | 1.34M | -2.70M | 2.76M | 12.15M | -0.36M | 16.93M | | | | | | | | | | | |
|
Change in Accured Expenses
|
-1.90M | -2.16M | | 9.99M | -4.95M | 7.98M | 13.08M | 9.98M | 8.41M | 8.04M | -3.82M | 43.19M | | | | | -11.26M | -11.97M | -2.79M | -3.28M | -6.42M | 9.71M | -11.80M |
|
Other Working Capital Changes
|
1.78M | 2.78M | | 8.07M | 7.80M | 8.14M | 13.78M | 25.57M | 10.68M | 10.09M | 7.64M | 23.39M | 17.88M | 3.35M | 7.45M | 4.14M | 3.51M | 4.65M | -1.91M | 2.99M | 10.70M | -2.33M | 0.36M |
|
Capital Expenditures
|
2.77M | 3.19M | | 2.57M | 4.14M | 3.65M | 4.28M | 4.35M | 3.19M | 5.68M | 5.27M | 4.42M | 5.84M | 4.04M | 4.79M | 4.75M | 3.47M | 3.83M | 2.83M | 1.94M | 1.06M | 1.30M | 1.06M |
|
Acquisitions
|
| | | | | | 205.33M | 0.00M | 2.76M | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
42.40M | 4.61M | | | | | | | | | 75.00M | 105.00M | 105.00M | | | | | | | | | | |
|
Cash from Investing Activities
|
39.63M | 1.42M | | -2.57M | -4.14M | -3.65M | -209.60M | -4.35M | -5.95M | -290.52M | 69.73M | 100.58M | 99.16M | -4.04M | -4.79M | -4.75M | -3.47M | -3.83M | -2.83M | -1.94M | -1.06M | -1.30M | -1.06M |
|
Other financing activities
|
| | | 3.49M | | | 1.93M | 1.74M | 2.39M | 1.85M | 2.67M | 4.20M | 3.99M | 4.85M | 0.10M | 4.76M | -2.48M | 4.86M | 3.30M | 2.14M | 1.15M | 5.69M | 9.26M |
|
Cash from Financing Activities
|
0.45M | 124.92M | | 0.17M | 505.99M | 35.60M | 5.63M | 2.46M | 303.12M | 0.51M | 14.37M | 54.86M | 23.76M | 40.29M | 236.65M | 5.82M | 1.04M | 5.88M | 9.47M | 12.14M | 2.44M | 5.65M | 10.00M |
|
Exchange Rate Effect
|
-0.06M | 0.09M | | 0.13M | 0.01M | -0.01M | -0.74M | -0.28M | -1.00M | -0.06M | -0.51M | 0.85M | 0.51M | 0.26M | -1.46M | 0.78M | -0.58M | 0.52M | 0.07M | -2.36M | 2.97M | -0.03M | -0.06M |
|
Change in Cash
|
5.33M | 111.06M | | -23.20M | 464.32M | 8.28M | -252.60M | -50.26M | 225.35M | -352.92M | 0.61M | 105.89M | 19.18M | -49.85M | 133.51M | -39.60M | -65.55M | -48.60M | -23.85M | 5.16M | -28.62M | -1.83M | -13.61M |
|
Free Cash Flow
|
-37.47M | -18.57M | | -23.50M | -41.68M | -27.31M | -52.16M | -52.44M | -74.01M | -68.56M | -88.27M | -54.77M | -110.08M | -90.39M | -101.69M | -46.19M | -66.01M | -55.00M | -33.43M | -4.58M | -34.06M | -7.42M | -23.55M |
|
Net Cash Flow
|
5.38M | 110.97M | | -23.33M | 464.31M | 8.29M | -251.86M | -49.98M | 226.35M | -352.88M | 1.10M | 105.09M | 18.67M | -50.10M | 134.96M | -40.37M | -64.97M | -49.11M | -23.96M | 7.56M | -31.62M | -1.77M | -13.55M |