|
Net Income
|
-10.28M | | -11.13M | -8.47M | -2.87M | -3.52M | -6.72M | -6.66M | -15.54M | -15.77M | -16.09M | -28.12M | -19.95M | -19.00M | -19.65M | -20.10M | -24.73M | -24.92M | -28.84M | -60.64M | -40.04M | -33.80M | -49.37M | -43.95M | -42.41M | -54.01M | -57.60M | -68.30M | -60.75M | -68.38M | -64.18M | -62.94M | -64.82M | -71.89M | -68.57M | -61.55M | -63.52M | -71.14M | -52.01M |
|
Depreciation and Depletion
|
0.04M | 0.04M | 0.04M | -0.04M | 0.03M | 0.05M | 0.06M | 0.06M | 0.08M | 0.07M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | | | | | 0.80M | | 0.77M | 1.00M | 1.10M | | 1.14M | 1.20M | 1.20M | | | | | | | | |
|
Share-based Compensation
|
0.49M | 0.69M | 0.81M | -1.70M | 0.10M | 0.16M | 0.70M | 0.36M | 5.38M | 2.79M | 2.61M | 2.82M | 3.18M | 4.14M | 2.69M | 3.36M | 3.96M | 4.49M | 4.05M | 6.07M | 7.90M | 7.31M | 6.99M | 7.04M | 6.27M | 7.37M | 7.68M | 9.69M | 8.91M | 10.24M | 10.32M | 9.93M | 10.25M | 11.33M | 11.25M | 11.09M | 10.33M | 10.86M | 9.76M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.23M | | 0.00M | 0.04M | 0.12M | 0.27M | | | | | | | | 0.01M | | | | | 0.01M | 0.01M | 0.01M | 0.04M | 0.13M | 0.19M | 0.30M | 0.41M | 0.29M | 0.44M | 0.59M | 0.72M | 0.30M | 0.48M | 0.83M |
|
Gains from Investment Securities
|
2.39M | | 2.70M | 0.67M | | | 0.02M | | | -0.20M | -0.11M | -0.01M | 9.39M | | | 0.34M | 20.18M | | | 6.42M | | | 7.58M | 5.22M | 0.02M | 0.03M | | | 0.63M | 0.70M | | | 1.11M | -2.88M | -0.10M | 3.75M | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.01M | | | | | | | | | 0.06M | -0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
0.52M | 0.61M | 9.17M | 2.06M | 7.17M | 1.28M | | 3.46M | 130.98M | 137.63M | 173.52M | 94.47M | 114.17M | 92.78M | 88.86M | 164.02M | 80.64M | 139.00M | 155.93M | 504.08M | 349.41M | 346.48M | 203.78M | 128.82M | 84.96M | 72.72M | 88.46M | 118.77M | 97.26M | 120.47M | 127.12M | 250.60M | 208.60M | 136.37M | 104.70M | 63.30M | 30.67M | 6.45M | 9.94M |
|
Cash from Operations
|
-8.99M | -8.00M | -9.13M | 20.62M | -3.72M | -2.16M | -4.09M | -5.99M | -11.60M | -9.74M | -11.63M | -20.81M | -15.98M | -18.10M | -10.85M | -19.73M | -22.25M | -22.03M | -17.25M | -13.11M | -24.28M | -38.53M | -27.41M | -30.94M | -39.22M | -39.04M | -43.86M | -56.02M | -57.56M | -50.87M | -57.15M | -29.34M | -56.86M | -53.82M | -52.10M | -46.94M | -55.79M | -48.96M | -50.42M |
|
Amortizatization of Intangibles
|
0.04M | 0.07M | 0.05M | -0.16M | | | | | 0.70M | | | 0.82M | 0.85M | 0.32M | 0.37M | 0.95M | 0.84M | -0.12M | -0.24M | 0.67M | -0.64M | -0.73M | -0.74M | -0.80M | -0.58M | -0.40M | -0.16M | 1.08M | 2.42M | 2.68M | 2.28M | 3.27M | 2.76M | 2.24M | 1.85M | 1.22M | 2.19M | 2.22M | 1.68M |
|
Depreciation & Amortization (CF)
|
0.04M | 0.04M | 0.04M | -0.04M | 0.03M | 0.05M | 0.06M | 0.06M | 0.08M | 0.07M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | 0.30M | 0.63M | 0.70M | 0.70M | 0.80M | 1.04M | 0.80M | 1.00M | 1.10M | | 1.14M | 1.19M | 1.22M | 1.40M | 1.72M | 1.83M | 1.85M | 1.82M | 2.45M | 2.04M | 2.70M |
|
Change in Account Payables
|
-0.26M | -0.46M | 0.86M | -0.18M | 0.31M | -1.53M | 0.01M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.73M | -0.09M | 1.02M | -0.21M | -0.28M | 0.25M | 0.60M | 2.24M | -2.15M | 2.81M | 0.15M | 5.08M | -0.08M | -2.18M | 4.24M | -4.70M | -1.93M | -1.26M | 4.94M | 9.26M | 7.05M | -16.03M | 6.14M | -1.99M | -0.49M | 3.04M | 4.64M | 2.48M | -7.75M | 3.27M | -1.13M | 15.76M | -2.41M | 4.54M | 3.17M | 0.77M | -5.26M | 8.12M | -12.25M |
|
Other Working Capital Changes
|
-0.05M | -0.45M | 0.84M | -0.42M | 0.95M | -0.52M | 0.18M | 0.10M | 0.27M | 0.39M | -1.16M | 2.02M | 0.31M | 2.09M | -0.81M | -0.67M | -0.45M | 2.97M | -1.11M | 0.10M | 0.84M | -1.87M | 0.01M | -0.29M | 3.94M | -2.85M | 0.19M | 2.31M | -0.87M | -1.83M | 4.66M | -4.66M | 1.15M | -0.42M | 0.29M | -0.35M | 0.47M | -0.67M | -0.74M |
|
Capital Expenditures
|
0.01M | 0.22M | 0.11M | -0.01M | 0.13M | 0.60M | 0.00M | 0.03M | 0.01M | 0.11M | 0.45M | 0.88M | 0.76M | 6.54M | 6.71M | 9.25M | 5.21M | 1.91M | -0.16M | 13.65M | 0.33M | 1.45M | 3.88M | 1.97M | 1.96M | 2.90M | 0.50M | 3.00M | 3.02M | 4.12M | 4.66M | 4.65M | 2.04M | 1.93M | 1.59M | 0.31M | 0.36M | 0.05M | -0.05M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | 76.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
11.83M | 17.11M | 16.70M | -45.64M | | | | | 9.72M | 11.51M | 20.02M | 20.02M | 29.93M | 20.00M | 51.80M | 66.82M | 56.80M | 31.91M | 15.40M | 37.70M | 74.97M | 105.61M | 53.56M | 38.30M | 81.98M | 81.69M | 58.41M | 50.82M | 62.34M | 108.25M | 66.40M | 72.34M | 101.02M | 96.13M | 99.83M | 86.48M | 82.26M | 84.50M | 123.00M |
|
Cash from Investing Activities
|
-12.34M | -16.37M | 4.93M | 23.44M | -0.13M | -0.60M | -0.00M | -0.03M | 86.08M | -107.41M | -2.98M | 19.05M | 29.18M | -126.88M | 35.18M | 23.51M | 27.50M | -5.43M | -64.19M | -54.46M | -29.17M | 49.35M | -18.19M | 16.86M | -62.99M | 78.79M | 23.46M | -108.58M | -36.72M | 31.21M | 48.25M | -140.81M | 35.03M | 55.62M | 78.92M | -37.87M | -58.03M | 31.76M | 93.62M |
|
Other financing activities
|
| | | | | | | -3.25M | | | | | | | | | 0.10M | 0.14M | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 48.69M | -52.85M | 21.55M | 3.90M | -0.04M | | 78.52M | | 0.15M | 74.83M | | 85.35M | 0.03M | 92.41M | -0.12M | 0.15M | 0.51M | 282.44M | 8.79M | 1.11M | 26.64M | 1.14M | 0.08M | 17.25M | 29.53M | 108.44M | 18.34M | 0.18M | 189.49M | 0.39M | 1.18M | 1.53M | 0.18M | 182.85M | | 0.21M | -0.07M |
|
Change in Cash
|
-21.34M | -20.19M | 44.48M | -8.78M | 17.70M | 1.14M | -4.13M | -6.02M | 153.00M | -117.15M | -14.47M | 73.07M | 13.20M | -59.63M | 24.36M | 96.19M | 5.14M | -27.32M | -80.93M | 214.87M | -44.66M | 11.94M | -18.96M | -12.94M | -102.14M | 57.00M | 9.13M | -56.17M | -75.94M | -19.48M | 180.59M | -169.75M | -20.64M | 3.33M | 26.99M | 98.04M | -113.83M | -16.99M | 43.13M |
|
Beginning Cash Balance
|
80.04M | 58.71M | 38.52M | 38.58M | 97.01M | 107.61M | 107.26M | 24.16M | 29.70M | 288.62M | 173.95M | 38.28M | 183.40M | 317.43M | 216.24M | 89.19M | 270.76M | 277.12M | 309.63M | 121.07M | 511.06M | 414.86M | 440.46M | 245.63M | 448.74M | 264.40M | 297.37M | 196.68M | 435.94M | 326.48M | 256.61M | 225.66M | 350.94M | 275.47M | 208.71M | 65.60M | 432.02M | 288.49M | 179.67M |
|
Free Cash Flow
|
-9.01M | -8.22M | -9.24M | 20.63M | -3.85M | -2.75M | -4.09M | -6.02M | -11.61M | -9.85M | -12.09M | -21.70M | -16.74M | -24.65M | -17.56M | -28.99M | -27.45M | -23.94M | -17.09M | -26.76M | -24.61M | -39.97M | -31.29M | -32.91M | -41.18M | -41.94M | -44.36M | -59.02M | -60.58M | -54.99M | -61.80M | -33.99M | -58.89M | -55.75M | -53.69M | -47.25M | -56.15M | -49.01M | -50.37M |
|
Net Cash Flow
|
-21.34M | -24.37M | 44.48M | -8.78M | 17.70M | 1.14M | -4.13M | -6.02M | 153.00M | -117.15M | -14.47M | 73.07M | 13.20M | -59.63M | 24.36M | 96.19M | 5.14M | -27.32M | -80.93M | 214.87M | -44.66M | 11.94M | -18.96M | -12.94M | -102.14M | 57.00M | 9.13M | -56.17M | -75.94M | -19.48M | 180.59M | -169.75M | -20.64M | 3.33M | 26.99M | 98.04M | -113.83M | -16.99M | 43.13M |