|
Net Income
|
-19.38M | -12.04M | -14.52M | -6.35M | -270.69M | -36.71M | -52.81M | -66.28M | -45.72M | -68.66M | -46.60M | -47.36M | -47.80M | -64.56M | -58.49M | -72.41M | -8.37M | -25.54M | -5.68M | -30.45M | -27.37M | -45.12M | -29.87M | 4.86M | 0.53M | 7.38M | 38.83M | 27.24M | 33.76M | 888.21M | 62.37M | 83.49M | 72.09M | 62.96M | 83.72M |
|
Depreciation and Depletion
|
5.10M | 5.30M | 5.60M | 5.60M | 6.20M | 5.30M | 6.50M | 7.00M | 7.20M | 7.90M | 8.40M | 9.00M | 9.80M | 10.50M | 12.10M | 13.10M | 13.50M | 14.30M | 14.20M | 15.10M | 15.70M | 16.10M | 16.40M | 17.30M | 17.80M | 20.30M | 18.60M | 18.90M | 19.80M | 20.80M | 20.70M | 21.80M | 23.40M | 24.00M | 25.50M |
|
Share-based Compensation
|
8.41M | 8.51M | 6.59M | 6.23M | 269.79M | 40.16M | 51.75M | 49.29M | 42.27M | 55.79M | 52.74M | 55.60M | 53.55M | 68.77M | 80.92M | 83.64M | 81.64M | 99.46M | 109.44M | 118.01M | 110.72M | 141.21M | 140.84M | 145.96M | 144.71M | 151.71M | 159.42M | 161.02M | 142.50M | 164.66M | 153.23M | 149.95M | 145.60M | 160.54M | 160.64M |
|
Deferred Taxes
|
-0.01M | 0.01M | 0.06M | -1.05M | -0.01M | -0.01M | -7.33M | 2.35M | 0.05M | -0.02M | 0.01M | 1.25M | -0.10M | -0.18M | -0.77M | -1.36M | 0.26M | -1.51M | -1.11M | 3.73M | 0.07M | 3.00M | -0.02M | -1.35M | 1.62M | 1.80M | 3.85M | -0.97M | 1.48M | -826.04M | 6.67M | -22.10M | -3.46M | 5.00M | -2.35M |
|
Gains from Investment Securities
|
-0.88M | 2.71M | -1.49M | 1.54M | -2.23M | 4.23M | 0.72M | 212.61M | 56.14M | 29.84M | 39.31M | 41.22M | 46.72M | 87.14M | 113.42M | 125.19M | 106.05M | 122.52M | 94.53M | 63.41M | 24.74M | 19.12M | 23.26M | 17.28M | 22.64M | 40.04M | 35.62M | 45.92M | 41.64M | 39.45M | 51.05M | 81.15M | 62.79M | 69.16M | 74.25M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.70M | 12.10M | 11.62M | 31.96M | 14.99M | 22.70M | 4.26M | 34.14M | 45.66M | 26.41M | -1.87M | 45.51M | 59.14M | 118.13M | 57.44M | 62.23M | 135.60M | 177.67M | 105.41M | 87.79M | 196.29M | 120.88M | 52.54M | 137.06M | 233.63M | 211.02M | 264.18M | 270.70M | 254.83M | 220.21M | 234.33M | 307.91M | 251.44M | 246.07M | 290.27M |
|
Amortization of Deferred Charges
|
7.01M | 7.28M | 7.73M | 8.36M | 9.25M | 9.90M | 10.74M | 12.22M | 14.26M | 16.89M | 18.21M | 20.39M | 21.36M | 23.83M | 25.59M | 28.60M | 30.93M | 32.54M | 37.28M | 43.68M | 43.99M | 45.59M | 44.81M | 50.66M | 48.23M | 50.15M | 49.40M | 52.38M | 54.21M | 57.26M | 61.26M | 64.49M | 66.48M | 68.65M | 68.37M |
|
Depreciation & Amortization (CF)
|
7.69M | 7.70M | 8.32M | 8.05M | 8.60M | 7.08M | 10.34M | 12.00M | 11.97M | 12.29M | 12.65M | 13.27M | 14.04M | 17.94M | 19.48M | 19.64M | 20.04M | 20.96M | 20.17M | 20.75M | 21.30M | 21.14M | 21.53M | 22.28M | 22.87M | 25.24M | 23.32M | 23.63M | 24.51M | 27.02M | 27.57M | 28.71M | 30.37M | 28.88M | 30.40M |
|
Change in Receivables
|
-11.58M | -1.53M | 0.15M | 41.04M | -19.62M | 4.24M | 14.02M | 43.94M | -57.41M | 21.52M | 20.81M | 78.38M | -17.24M | -7.92M | 36.58M | 62.48M | -73.20M | 34.37M | 20.87M | 135.35M | -140.08M | 38.66M | 83.08M | 94.30M | -108.28M | 8.48M | -53.10M | 81.22M | -130.64M | 7.07M | -7.12M | 128.62M | -121.00M | 50.67M | -0.71M |
|
Change in Account Payables
|
-2.12M | -4.15M | 0.73M | 8.41M | -7.22M | 2.18M | -0.96M | -1.39M | 0.28M | 1.31M | 0.72M | 1.54M | -2.55M | 8.83M | -2.62M | 8.47M | -21.59M | 12.15M | 16.15M | 5.45M | -23.20M | 18.51M | 2.95M | -24.70M | -9.02M | -11.27M | 11.21M | 4.26M | -1.16M | -10.41M | 10.06M | 9.15M | -6.76M | -14.03M | 12.48M |
|
Change in Accured Expenses
|
-9.13M | 4.15M | 3.23M | 11.30M | -16.95M | 19.25M | 1.66M | 22.08M | -19.87M | 34.37M | -21.20M | 16.05M | -1.54M | 24.40M | 0.69M | 41.03M | -34.05M | 51.07M | -39.80M | 33.61M | -23.22M | 9.20M | -1.81M | 23.17M | -21.58M | 31.75M | -14.53M | 38.35M | -45.05M | 25.15M | -21.23M | 70.36M | -61.45M | 37.21M | -28.77M |
|
Other Working Capital Changes
|
13.03M | 6.11M | 11.31M | 57.33M | 12.61M | 6.89M | 16.35M | 65.02M | 7.11M | 14.64M | 22.56M | 85.96M | 44.59M | 62.89M | 65.03M | 95.23M | 51.65M | 84.98M | 24.42M | 89.44M | 18.71M | 23.10M | 15.01M | 86.35M | 18.29M | 22.17M | -3.58M | 115.37M | 17.06M | 0.01M | -33.50M | 146.28M | -34.24M | 57.25M | 17.30M |
|
Capital Expenditures
|
6.77M | 4.32M | 4.60M | 3.24M | 6.18M | 4.34M | 8.58M | 11.32M | 15.24M | 14.55M | 12.28M | 29.98M | 26.39M | 18.36M | 19.39M | 18.25M | 12.60M | 15.94M | 15.39M | 17.47M | 21.71M | 15.40M | 16.48M | 24.06M | 19.06M | 27.38M | 23.84M | 22.11M | 22.75M | 22.28M | 23.61M | 28.34M | 23.62M | 28.43M | 27.37M |
|
Acquisitions
|
| | | | | | | -218.78M | 15.50M | -15.50M | | | | 180.37M | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 92.46M | 151.99M | 216.26M | 166.60M | 170.07M | 131.34M | 103.37M | 83.76M | 37.51M | 75.66M | 79.90M | 90.11M | 91.06M | 99.12M | 121.59M | 112.15M | 80.70M | 83.32M | 87.50M | 222.35M | 82.11M | 93.51M | 90.21M | 74.50M | 91.26M | 117.71M | 99.49M |
|
Cash from Investing Activities
|
-6.77M | -3.85M | -4.60M | -3.54M | -6.18M | -4.34M | -227.35M | -426.45M | -313.49M | -18.24M | -19.07M | 29.31M | 169.67M | -79.30M | 9.69M | -18.84M | -70.51M | -34.37M | -52.81M | -5.22M | -62.51M | -83.34M | -1.84M | -43.50M | 7.81M | -64.72M | 34.28M | 67.24M | -60.78M | -176.11M | -43.70M | -32.29M | -24.93M | -30.45M | -37.75M |
|
Other financing activities
|
| | | -0.39M | 2.19M | 1.33M | 0.17M | 0.32M | | | | | | | | | | | | | | | | | 23.69M | | | | | | | | | | |
|
Cash from Financing Activities
|
5.83M | 7.68M | 8.05M | 4.17M | 5.62M | 530.48M | 498.07M | -181.06M | -13.32M | -19.65M | -6.19M | -31.30M | -25.50M | -81.73M | -95.20M | 143.46M | -112.95M | -142.35M | -65.39M | -73.93M | 1.35M | -35.45M | -48.54M | -15.61M | -20.90M | -69.35M | -120.75M | -735.03M | -169.87M | -239.07M | -198.34M | -231.51M | -223.51M | -273.34M | -270.46M |
|
Exchange Rate Effect
|
0.48M | 1.66M | -0.57M | 2.67M | -2.07M | 0.53M | 0.36M | -2.96M | -0.38M | -0.74M | 0.81M | -0.14M | -2.28M | 4.92M | -1.21M | 4.21M | 0.78M | -1.34M | -1.91M | -3.12M | -5.18M | -2.86M | -6.61M | 10.87M | 1.01M | 1.28M | -7.19M | 5.10M | -2.92M | 0.24M | 0.44M | -5.31M | 9.92M | 1.53M | 1.92M |
|
Change in Cash
|
-1.15M | 17.58M | 14.49M | 35.27M | 12.36M | 549.37M | 275.34M | -576.32M | -281.54M | -12.22M | -26.31M | 43.37M | 201.03M | -37.98M | -29.28M | 191.07M | -47.08M | -0.39M | -14.70M | 5.52M | 129.94M | -0.77M | -4.46M | 88.81M | 221.55M | 78.22M | 170.52M | -392.00M | 21.26M | -194.73M | -7.27M | 38.80M | 12.92M | -56.19M | -16.01M |
|
Beginning Cash Balance
|
1.15M | -17.58M | -14.49M | 221.60M | 257.07M | 269.43M | 818.79M | 1,094.13M | 518.01M | 236.51M | 224.01M | 197.83M | 241.20M | 442.24M | 404.26M | 374.98M | 566.06M | 518.97M | 518.58M | 503.54M | 508.25M | 637.96M | 637.08M | 633.09M | 718.94M | 939.55M | 1,018.06M | 1,189.06M | 796.13M | 813.80M | 618.14M | 609.83M | 644.48M | 656.18M | 599.30M |
|
Free Cash Flow
|
-7.47M | 7.78M | 7.01M | 28.72M | 8.81M | 18.36M | -4.32M | 22.82M | 30.42M | 11.85M | -14.15M | 15.53M | 32.76M | 99.77M | 38.05M | 43.98M | 123.00M | 161.73M | 90.02M | 70.32M | 174.58M | 105.47M | 36.06M | 112.99M | 214.58M | 183.64M | 240.34M | 248.58M | 232.07M | 197.93M | 210.71M | 279.57M | 227.81M | 217.65M | 262.90M |
|
Net Cash Flow
|
-1.64M | 15.93M | 15.06M | 32.60M | 14.43M | 548.84M | 274.98M | -573.37M | -281.16M | -11.48M | -27.12M | 43.51M | 203.31M | -42.90M | -28.07M | 186.86M | -47.86M | 0.95M | -12.79M | 8.64M | 135.12M | 2.09M | 2.15M | 77.94M | 220.54M | 76.95M | 177.71M | -397.10M | 24.18M | -194.97M | -7.71M | 44.11M | 3.00M | -57.72M | -17.93M |