|
Net Income
|
-8.30M | 10.89M | -8.22M | 39.90M | -22.62M | 9.00M | 35.56M | 68.09M | 9.49M | 50.54M | 104.04M | 135.01M | -73.31M | 59.64M | 23.64M | 140.40M | -16.22M | | -29.78M | 66.15M | -0.79M | | -37.94M | 98.80M | -4.82M | | -44.91M | 138.74M | -3.40M | | -60.33M | 42.97M | -54.92M | | -49.62M | 59.47M | 31.43M | | -103.85M |
|
Depreciation and Depletion
|
| 351.47 | | | | 665.63 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | 2.76M | 7.78M | | | | | | | 2.05M | 1.43M | | 3.03M | 4.47M | 1.94M | | 3.53M | 5.90M | | | 5.49M | 8.49M | | | 5.37M | 8.25M | 2.81M | | 5.37M | 8.45M | 1.63M | | 4.54M | 7.02M | 3.76M | | 6.69M |
|
Gains from Equity Investments
|
| | | | | | | -0.93M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 5.63M | 3.91M | 3.50M | -12.78M | 0.97M | 3.27M | 0.39M | 1.98M | -18.84M | 23.41M | 27.20M | 18.50M | -18.39M | -26.06M | -32.71M | -6.65M | | -2.85M | -5.13M | | | -9.70M | -14.36M | | | -20.16M | -23.50M | -3.77M | | -36.54M | -41.57M | -4.01M | | -5.35M | -8.02M | 4.18M | | -21.22M |
|
Non-cash Items
|
| | | | | | | | | | 54.62M | 155.77M | 12.56M | | 69.33M | 193.18M | | | | | | | | | | | 40.47M | | | | 31.25M | | | | | | 5.09M | | |
|
Change in Working Capital
|
| 31.11M | 28.20M | -43.88M | -28.87M | 45.59M | 40.99M | 69.50M | 17.49M | -86.51M | 146.42M | 79.17M | 101.21M | -99.93M | -160.40M | -87.54M | -11.21M | | -48.54M | 117.83M | | | -134.72M | 114.59M | | | -155.36M | 113.91M | -20.19M | | -123.95M | 98.43M | -46.83M | | -101.59M | 84.83M | 36.79M | | -77.25M |
|
Change in Receivables
|
| | | | 5.97M | | | -24.01M | 7.67M | 9.77M | 76.57M | -17.43M | 14.81M | 22.20M | 105.69M | 61.41M | 20.10M | 10.45M | 68.65M | 54.28M | 17.29M | 14.15M | 71.66M | 66.02M | 17.37M | 19.82M | 95.50M | 76.11M | 22.49M | 28.30M | 94.19M | 95.05M | 42.37M | 27.49M | 91.25M | 105.39M | 47.80M | 32.69M | 87.13M |
|
Change in Taxes
|
-1.59M | | | 10.60M | -4.92M | | -4.62M | 18.50M | 3.09M | 8.53M | 24.94M | 29.77M | 0.30M | 6.65M | 6.74M | 27.41M | -18.09M | | -12.90M | 14.62M | -2.76M | | | 36.82M | 2.37M | | | 37.43M | 3.99M | | | 5.88M | 7.12M | | -28.80M | 5.09M | 12.13M | | -36.55M |
|
Cash from Operations
|
| 46.94M | 9.14M | -26.82M | 2.09M | 59.50M | 10.37M | 142.63M | 30.07M | -119.76M | 131.73M | 186.83M | 135.57M | -134.76M | -137.14M | 198.93M | -14.35M | | -62.50M | 254.65M | | | -144.11M | 286.95M | | | -185.25M | 258.61M | 5.18M | | -198.75M | 255.84M | -106.05M | | -141.68M | 249.33M | 95.96M | | -187.56M |
|
Amortization of Deferred Charges
|
| 0.73M | | | 0.00M | | | | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | 20.77M | 109.47M | 114.32M | | 115.03M | 31.67M | 33.40M | | 114.98M | 31.21M | 30.86M | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
982.81 | 1.12M | 1.14M | 1.47M | 1.28M | 1.64M | 1.83M | 2.60M | 1.98M | 2.79M | 4.05M | 9.32M | 8.20M | 8.60M | 20.76M | 33.24M | 11.14M | | 27.98M | 47.32M | 15.16M | | 33.56M | 60.71M | | | 40.01M | 58.35M | 22.12M | | 44.60M | 67.58M | 24.27M | | 47.57M | 69.86M | 23.14M | | 45.71M |
|
Change in Intangibles
|
| 1.06M | 2.00M | 1.56M | 3.34M | 0.97M | 1.75M | 2.44M | 0.87M | -2.17M | 6.12M | 10.30M | 2.93M | -2.91M | -6.14M | -10.45M | -2.39M | | -1.35M | -2.53M | | | -3.74M | -6.19M | | | -0.54M | -0.66M | -0.96M | | -0.37M | -0.51M | -0.22M | | | -0.07M | -0.07M | | |
|
Acquisitions
|
| 0.39M | | | 0.16M | -0.22M | -0.16M | 0.08M | | | | -25.30M | -0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| 4.60M | 7.32M | 4.72M | -36.83M | 5.35M | 4.78M | 10.94M | 5.78M | -3.80M | 13.08M | 51.82M | 3.91M | -3.89M | -19.55M | -35.21M | -11.81M | | -6.60M | -16.38M | | | -15.11M | -24.68M | | | -6.59M | -15.77M | -17.68M | | -23.94M | -43.85M | -1.71M | | -4.03M | -11.03M | -2.09M | | -8.36M |
|
Cash from Financing Activities
|
| 50.86M | 19.98M | -62.60M | -13.58M | 67.38M | 15.31M | 93.28M | 0.63M | 61.47M | 97.23M | 94.40M | 91.36M | 90.81M | 115.09M | -154.48M | -4.93M | | 163.25M | 164.08M | | | -137.35M | -172.76M | | | 50.74M | -70.14M | -33.58M | | 53.77M | -150.14M | 44.30M | | 86.78M | -88.84M | -61.32M | | 27.76M |
|
Exchange Rate Effect
|
| | | -0.35M | 0.35M | 0.15M | 0.08M | 0.51M | 0.57M | -0.47M | -0.69M | -1.14M | 0.30M | 0.30M | 0.38M | 0.23M | 0.97M | | -0.68M | -3.75M | | | -4.85M | 3.33M | | | 1.23M | 3.02M | 3.40M | | -1.12M | -0.73M | 1.86M | | 3.15M | 4.73M | 1.74M | | 2.33M |
|
Beginning Cash Balance
|
5.25M | | | | 7.33M | 9.74M | 10.61M | 48.88M | 75.40M | 11.32M | 24.63M | 77.50M | 66.62M | 18.69M | 25.91M | 54.52M | 23.69M | 115.41M | 117.26M | 359.09M | 377.27M | 248.81M | 78.65M | 323.45M | 227.20M | 64.09M | 74.42M | 253.60M | 211.92M | 35.74M | 27.97M | 113.34M | 107.53M | 45.26M | 50.43M | 204.34M | 233.02M | 130.24M | 68.46M |
|
Free Cash Flow
|
| 46.94M | 9.14M | -26.82M | 2.09M | 59.50M | 10.37M | 142.63M | 30.07M | -119.76M | 131.73M | 186.83M | 135.57M | -134.76M | -137.14M | 198.93M | -14.35M | | -62.50M | 254.65M | | | -144.11M | 286.95M | | | -185.25M | 258.61M | 5.18M | | -198.75M | 255.84M | -106.05M | | -141.68M | 249.33M | 95.96M | | -187.56M |
|
Net Cash Flow
|
| 102.39M | 36.44M | -84.71M | -48.33M | 132.23M | 30.46M | 246.85M | 36.47M | -62.09M | 242.04M | 333.05M | 230.85M | -47.83M | -41.60M | 9.24M | -31.09M | | 94.16M | 402.35M | | | -296.57M | 89.51M | | | -141.10M | 172.70M | -46.08M | | -168.92M | 61.85M | -63.45M | | -58.93M | 149.46M | 32.54M | | -168.16M |