|
Net Income
|
-11.86M | -18.35M | 8.99M | -24.60M | -35.52M | -12.98M | -9.95M | -14.79M | -30.14M | -13.87M | -146.51M | -38.58M | -19.43M | -20.23M | -84.89M | -20.58M | -16.81M | -16.82M | -18.18M | -20.05M | -21.10M | 4.01M | -12.69M | -2.96M | -9.97M | -0.94M | -4.52M | 1.05M | -3.77M | -8.34M | -6.64M | -2.11M | 6.37M |
|
Depreciation and Depletion
|
| | 1.14M | 1.22M | 1.32M | 5,197.39M | 1.64M | 1.60M | 1.59M | 1.12M | 1.51M | 0.98M | 0.86M | 0.84M | 0.68M | 0.49M | 0.37M | 0.37M | 0.38M | 0.39M | 0.70M | 0.78M | 0.48M | 0.26M | 0.24M | 0.33M | 0.21M | 0.19M | 0.15M | 0.14M | 0.14M | 0.14M | 0.13M |
|
Share-based Compensation
|
1.95M | 5.15M | 2.86M | 5.25M | 15.05M | 7.07M | 8.13M | 8.71M | 9.94M | 10.82M | 10.82M | 9.61M | 10.11M | 9.67M | 11.36M | 12.32M | 12.30M | 11.54M | 12.84M | 14.25M | 13.53M | 12.74M | 12.09M | 14.60M | 14.47M | 13.89M | 13.96M | 15.28M | 10.24M | 10.20M | 10.16M | 7.54M | 5.90M |
|
Deferred Taxes
|
-0.14M | -0.08M | 0.28M | 0.34M | -0.17M | -0.34M | -0.17M | -0.57M | -0.03M | 0.40M | -0.12M | 0.04M | 0.06M | -0.16M | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
1.40M | 0.80M | 1.32M | 4.80M | 9.01M | -0.01M | 0.18M | 0.53M | 0.49M | 2.84M | 2.15M | 0.62M | 1.22M | 1.53M | 2.61M | 3.98M | 2.77M | 4.35M | 1.71M | 2.08M | 1.54M | 1.25M | 1.82M | 1.38M | 2.29M | 1.86M | 2.61M | 3.16M | 1.06M | 1.23M | 0.61M | 1.82M | 0.49M |
|
Asset Writedowns and Impairment
|
0.55M | 0.82M | 0.62M | 0.91M | 0.27M | 1.62M | 0.58M | 1.80M | 1.60M | -1.55M | 13.93M | 2.29M | 0.52M | 0.89M | 3.44M | -0.28M | 0.36M | -0.75M | | | | -0.94M | -0.73M | -0.77M | -0.17M | 0.33M | 0.42M | -3.34M | 0.49M | 2.31M | 0.41M | 0.20M | 0.45M |
|
Cash from Operations
|
42.19M | -66.47M | 86.31M | -37.31M | 23.79M | -65.62M | 86.55M | -29.00M | 42.76M | -69.90M | -47.30M | -77.10M | 0.40M | -33.96M | 40.17M | 92.64M | -11.65M | -35.32M | 77.45M | -26.71M | 21.73M | -63.86M | 75.17M | -27.01M | 53.64M | -82.78M | 68.55M | -32.28M | 44.58M | -45.28M | 59.43M | -17.53M | 36.65M |
|
Amortizatization of Intangibles
|
0.47M | 0.28M | 0.53M | 0.88M | 0.20M | 0.10M | 0.10M | 0.12M | 0.10M | | | 1.45M | 4.34M | -5.79M | 2.43M | 0.48M | 0.52M | -3.42M | | | | 0.30M | 1.55M | 2.03M | 1.89M | 1.89M | 1.88M | 0.89M | 0.34M | 0.29M | 0.04M | | |
|
Amortization of Deferred Charges
|
1.09M | 1.45M | 1.36M | 1.71M | 1.98M | 2.05M | 2.40M | 2.52M | 2.83M | 3.12M | 3.13M | 2.17M | 2.74M | 2.97M | 2.43M | 0.72M | 0.65M | 0.50M | 0.48M | 0.49M | 0.53M | 0.51M | 0.50M | 0.51M | 0.55M | 0.53M | 0.53M | 0.53M | 0.46M | 0.33M | 0.47M | 0.53M | 0.67M |
|
Depreciation & Amortization (CF)
|
5.09M | 8.37M | 8.20M | 8.58M | 8.83M | 9.00M | 6.01M | 6.08M | 6.24M | 6.24M | 6.21M | 5.70M | 5.36M | 5.34M | 5.29M | 4.78M | 4.43M | 4.22M | 3.76M | 3.49M | 3.81M | 3.80M | 3.53M | 3.18M | 3.23M | 3.83M | 3.59M | 3.65M | 3.95M | 3.92M | 4.02M | 4.24M | 3.37M |
|
Change in Receivables
|
13.78M | 11.44M | -5.89M | -8.89M | 15.23M | 4.66M | -4.30M | -7.81M | -2.17M | 10.48M | -54.90M | 5.66M | 3.96M | 1.55M | 3.97M | 2.37M | 2.75M | -0.91M | 6.23M | -2.69M | 5.54M | 16.47M | -17.84M | -6.30M | 13.22M | 15.61M | -13.30M | -6.36M | 0.97M | 8.13M | -1.56M | -11.89M | -7.06M |
|
Change in Account Payables
|
0.01M | 0.00M | 1.01M | -0.60M | 0.39M | -1.31M | 0.28M | 0.67M | 0.11M | -0.40M | 0.41M | 1.03M | -2.02M | 0.75M | 0.22M | -0.75M | -0.59M | 0.28M | 0.14M | 0.28M | -0.77M | 0.31M | -0.12M | -0.36M | 0.81M | 0.49M | -1.15M | 0.79M | -0.31M | 0.28M | -0.50M | -0.16M | 0.03M |
|
Change in Accured Expenses
|
3.51M | -2.42M | 4.64M | 4.74M | -4.91M | -0.22M | 3.23M | -1.88M | 2.88M | -2.92M | -3.83M | -3.18M | 0.53M | -1.51M | 2.06M | 5.35M | 13.28M | -5.68M | -11.19M | -1.11M | 2.95M | -3.00M | 2.85M | -1.37M | 4.79M | 0.14M | -8.78M | -0.21M | -3.03M | -0.68M | 4.72M | -0.23M | 1.06M |
|
Change in Taxes
|
0.91M | 0.95M | 1.50M | 0.75M | 4.53M | -1.74M | -1.33M | -2.19M | 0.17M | 0.59M | -2.42M | -2.15M | 0.65M | 0.75M | -1.05M | 0.45M | 1.76M | 4.95M | -3.38M | -1.27M | -1.40M | 2.88M | -4.58M | -4.02M | 0.75M | -0.86M | -2.02M | -1.82M | -0.47M | 0.64M | -0.38M | -1.31M | -0.20M |
|
Other Working Capital Changes
|
1.02M | 1.71M | 1.33M | 2.10M | -0.53M | 2.69M | 1.85M | -1.03M | -4.52M | 2.67M | 2.39M | 2.49M | 2.35M | 2.44M | 2.53M | 0.99M | 7.53M | -2.74M | -7.07M | -0.46M | -0.90M | 3.69M | 1.06M | 0.88M | -4.83M | -0.10M | -2.14M | 0.85M | -1.48M | 0.66M | 1.24M | -0.14M | -3.44M |
|
Capital Expenditures
|
1.42M | 1.43M | 2.34M | 2.04M | 1.60M | 1.30M | 2.10M | 2.28M | 2.15M | 1.29M | 1.91M | 0.63M | 0.75M | 1.29M | 0.09M | 0.45M | 0.59M | 0.41M | 0.51M | 0.55M | 1.25M | 0.72M | 1.48M | 1.68M | 1.69M | 1.23M | 2.26M | 2.56M | 2.15M | 0.71M | 0.67M | 1.12M | 1.10M |
|
Acquisitions
|
127.76M | | | | 2.25M | -1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 85.50M | 125.50M | 97.00M | 126.03M | 85.97M | 57.00M | | 25.00M | | |
|
Cash from Investing Activities
|
-129.93M | -2.16M | -2.99M | 9.83M | -5.39M | -1.48M | -3.39M | -4.45M | -3.54M | -2.22M | -2.94M | -0.83M | -0.84M | -8.05M | -0.12M | -0.76M | -0.78M | -0.88M | -0.83M | -2.06M | -1.79M | -84.82M | -96.45M | 27.70M | 0.23M | -0.81M | 39.35M | 55.25M | 30.05M | -0.73M | 24.27M | -1.13M | -1.10M |
|
Other financing activities
|
2.26M | | | 0.18M | | -0.18M | 0.46M | | | -1.12M | | 14.22M | 4.05M | 0.63M | 5.32M | 0.42M | | | | | | -0.07M | | | | | | | | | | | |
|
Cash from Financing Activities
|
158.38M | 1.28M | -4.87M | 18.09M | 231.63M | -4.79M | 11.31M | 0.54M | -52.77M | 7.65M | 2.45M | 251.88M | -2.72M | 3.44M | 47.65M | -0.62M | -0.40M | 4.55M | -0.28M | 0.10M | -1.40M | -0.49M | -1.36M | -0.53M | -2.10M | -0.92M | -14.62M | -27.21M | -124.30M | -11.34M | -0.61M | -1.66M | -61.87M |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | -4.68M | -1.84M | -1.24M | -10.46M | -13.50M | 12.18M | 1.80M | 0.99M | -3.71M | 5.17M | -2.54M | -0.20M | 5.13M | -9.08M | 3.30M | 7.91M | -1.50M |
|
Change in Cash
|
70.64M | -67.35M | 78.44M | -9.39M | 250.02M | -71.89M | 94.47M | -32.91M | -13.55M | -64.47M | -47.76M | 173.92M | -3.17M | -37.50M | 87.70M | 91.03M | -17.51M | -33.49M | 75.11M | -39.14M | 5.04M | -136.99M | -20.85M | 1.16M | 48.06M | -79.34M | 90.74M | -4.44M | -44.54M | -66.43M | 86.38M | -12.41M | -27.83M |
|
Beginning Cash Balance
|
-70.64M | 256.34M | -78.44M | 270.66M | 259.71M | 509.79M | 438.89M | 533.37M | 498.74M | 64.47M | 47.76M | -173.92M | 3.17M | 37.50M | -87.70M | -91.03M | 17.51M | 33.49M | -75.11M | 39.14M | -5.04M | 136.99M | 20.85M | -1.16M | -48.06M | 79.34M | -90.74M | 4.44M | 44.54M | 66.43M | -86.38M | 12.41M | 27.83M |
|
Free Cash Flow
|
40.77M | -67.90M | 83.97M | -39.34M | 22.18M | -66.92M | 84.44M | -31.28M | 40.61M | -71.19M | -49.21M | -77.73M | -0.35M | -35.25M | 40.08M | 92.19M | -12.25M | -35.73M | 76.94M | -27.26M | 20.48M | -64.58M | 73.68M | -28.68M | 51.95M | -84.01M | 66.30M | -34.84M | 42.44M | -45.99M | 58.75M | -18.65M | 35.55M |
|
Net Cash Flow
|
70.64M | -67.35M | 78.44M | -9.39M | 250.02M | -71.89M | 94.47M | -32.91M | -13.55M | -64.47M | -47.80M | 173.95M | -3.16M | -38.57M | 87.70M | 91.27M | -12.84M | -31.65M | 76.34M | -28.68M | 18.53M | -149.17M | -22.64M | 0.17M | 51.77M | -84.51M | 93.28M | -4.24M | -49.67M | -57.35M | 83.08M | -20.31M | -26.32M |