|
Net Income
|
-28.61M | -120.02M | -28.33M | -40.80M | -41.72M | -46.73M | -26.41M | -60.64M | -49.74M | -42.51M | -52.20M | -50.32M | -285.62M | -37.61M | -55.50M | 12.28M | 27.85M | 6.35M | -36.26M | -10.04M | -8.81M |
|
Depreciation and Depletion
|
| | | | | 0.50M | 0.60M | 0.70M | 0.90M | 1.00M | 1.10M | 1.10M | 1.10M | 1.10M | | | | | | | |
|
Share-based Compensation
|
| 106.17M | 3.43M | 5.23M | 8.58M | 12.77M | 17.47M | 37.75M | 33.71M | 33.64M | 32.33M | 46.37M | 41.33M | 43.02M | 42.25M | 48.97M | 48.04M | 46.64M | 55.83M | 54.28M | 51.68M |
|
Gains from Investment Securities
|
| -0.02M | 1.22M | 0.70M | 1.20M | 0.25M | 0.27M | -2.97M | 0.65M | -0.96M | 1.07M | 3.12M | -3.01M | 7.73M | 1.01M | 2.74M | | | -1.29M | -0.38M | 0.37M |
|
Cash from Operations
|
| -7.36M | -21.52M | -17.12M | -10.08M | -1.09M | -28.16M | -36.34M | -1.20M | -11.72M | -10.96M | 27.11M | -5.96M | 24.85M | 38.14M | 11.70M | -177.03M | 63.22M | 106.30M | 49.37M | 31.43M |
|
Amortizatization of Intangibles
|
| 0.09M | 0.10M | 0.10M | 0.10M | 0.40M | 0.60M | 1.30M | 2.10M | 2.75M | 3.60M | -4.90M | 5.90M | 5.95M | 4.90M | 4.20M | 3.80M | 3.81M | 3.00M | 2.60M | 2.00M |
|
Amortization of Deferred Charges
|
| 6.03M | 6.95M | 8.15M | 8.46M | 9.81M | 10.81M | 10.80M | 11.07M | 12.27M | 10.55M | 10.07M | 10.45M | 12.40M | 11.11M | 11.84M | 12.70M | 14.06M | 13.90M | 13.37M | 13.48M |
|
Depreciation & Amortization (CF)
|
| | | | | 0.54M | 0.56M | 0.73M | 0.91M | 1.03M | 1.09M | 1.11M | 1.12M | 1.04M | 0.94M | 0.74M | 0.68M | 0.50M | 0.56M | 0.76M | 0.87M |
|
Change in Receivables
|
| -3.77M | -4.05M | 11.11M | 10.29M | 20.87M | -8.67M | 22.24M | 8.60M | 32.01M | -4.84M | -20.44M | 30.57M | 31.05M | -31.07M | 29.85M | 32.88M | 67.99M | -65.93M | -3.86M | 23.47M |
|
Change in Account Payables
|
| 1.16M | -0.27M | -0.92M | 2.98M | 0.09M | 0.80M | -0.27M | 0.86M | -1.11M | -2.16M | 1.14M | 0.80M | -3.22M | 1.34M | 0.01M | -1.32M | 5.47M | 3.59M | -0.47M | -2.30M |
|
Change in Accured Expenses
|
| 2.96M | -5.84M | 10.75M | -1.10M | 15.94M | -20.61M | 3.93M | 1.53M | 3.46M | -5.12M | 7.73M | 243.25M | 13.59M | 20.02M | -41.09M | -219.54M | -12.76M | -13.08M | 2.02M | 3.17M |
|
Other Working Capital Changes
|
| 12.12M | 6.11M | 13.51M | 21.86M | 37.60M | 6.69M | 10.86M | 22.65M | 32.80M | 8.38M | 2.79M | 17.98M | 50.19M | -10.36M | 25.20M | 19.66M | 74.24M | -1.53M | 11.02M | 8.01M |
|
Capital Expenditures
|
| | | | | 3.54M | 1.87M | 1.36M | 1.78M | 1.05M | 0.26M | 0.28M | 0.74M | 0.33M | 0.70M | 0.85M | 1.06M | 1.16M | 0.91M | 2.90M | 3.04M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | 0.35M | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | 20.21M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 50.00M | 50.03M | | 72.67M | 108.92M | 83.50M | 189.48M | 254.00M | 207.03M | 254.69M | 121.41M | 148.76M | 183.52M | 163.61M | 184.28M | 241.64M |
|
Cash from Investing Activities
|
| 0.09M | | -50.00M | -50.03M | 46.14M | -8.82M | -474.66M | -40.40M | -81.80M | 24.38M | -89.42M | 14.58M | -35.77M | 89.39M | -5.16M | -92.78M | -21.94M | -81.89M | -56.57M | -75.78M |
|
Other financing activities
|
| | 7.49M | 18.96M | | | 35.53M | 22.14M | 4.05M | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 6.33M | 11.03M | 21.66M | 658.90M | 9.60M | 43.72M | 34.81M | 7.06M | 11.88M | 7.51M | 18.02M | 4.71M | 14.99M | 5.09M | 12.91M | 2.92M | 11.69M | 3.33M | 12.35M | 7.65M |
|
Exchange Rate Effect
|
| 0.52M | -0.13M | -0.51M | -0.33M | 7.82M | -3.93M | -0.55M | -4.05M | 4.87M | -0.40M | -0.91M | -1.25M | -1.39M | -0.29M | -1.15M | 4.90M | -1.96M | 0.33M | 0.50M | -0.44M |
|
Change in Cash
|
| -0.43M | -10.62M | -45.98M | 598.46M | 62.46M | 2.82M | -476.73M | -38.59M | -76.77M | 20.53M | -45.21M | 12.08M | 2.69M | 132.33M | 18.29M | -261.98M | 51.02M | 28.07M | 5.65M | -37.14M |
|
Beginning Cash Balance
|
| 283.28M | 282.85M | 272.23M | 226.25M | 822.21M | 884.67M | 887.49M | 410.76M | 372.17M | 295.40M | 318.43M | 273.23M | 285.31M | 288.00M | 420.32M | 438.62M | 176.63M | 227.65M | 255.72M | 261.37M |
|
Free Cash Flow
|
| -7.36M | -21.52M | -17.12M | -10.08M | -4.63M | -30.03M | -37.70M | -2.98M | -12.77M | -11.22M | 26.83M | -6.70M | 24.52M | 37.44M | 10.85M | -178.09M | 62.06M | 105.39M | 46.47M | 28.39M |
|
Net Cash Flow
|
| -0.94M | -10.49M | -45.46M | 598.79M | 54.64M | 6.74M | -476.18M | -34.54M | -81.63M | 20.93M | -44.30M | 13.33M | 4.07M | 132.62M | 19.45M | -266.88M | 52.97M | 27.74M | 5.15M | -36.70M |