|
Net Income
|
-8.66M | -9.01M | -8.40M | -6.47M | -10.99M | -11.25M | -12.61M | -14.23M | -7.11M | -23.45M | -18.92M | -23.73M | -24.01M | -27.06M | -47.16M | -36.50M | -92.58M | -87.69M | -90.25M | -94.81M | -99.93M | -116.91M | -179.35M | -206.55M | -227.87M | -224.11M | -291.42M | -221.59M | -322.77M | -482.35M | -229.42M | -342.17M | -166.19M | -141.71M | -365.41M | -55.35M | -31.86M | -9.73M | -12.47M | 20.02M | 22.42M | 37.28M |
|
Depreciation and Depletion
|
0.60M | 1.00M | 1.30M | 1.40M | 1.60M | 1.90M | 2.50M | 2.80M | 3.10M | 3.40M | 3.80M | 4.20M | 4.30M | 5.00M | 5.40M | 7.60M | 9.10M | 9.70M | 11.10M | 11.90M | 11.91M | 12.84M | 14.43M | 14.40M | 14.20M | 14.50M | 16.40M | 16.60M | 17.40M | 18.40M | 19.20M | 20.10M | 24.30M | 23.20M | 22.40M | 23.80M | 23.30M | 22.80M | 21.90M | 21.90M | 22.30M | 21.10M |
|
Share-based Compensation
|
1.65M | 2.24M | 3.07M | 3.02M | 4.98M | 7.65M | 8.58M | 9.38M | 12.40M | 14.19M | 13.65M | 17.54M | 21.01M | 22.74M | 31.99M | 58.32M | 70.74M | 68.27M | 66.99M | 69.03M | 79.39M | 89.41M | 123.11M | 137.16M | 144.17M | 164.04M | 186.92M | 155.28M | 242.09M | 208.90M | 192.30M | 170.80M | 153.09M | 185.47M | 166.49M | 158.61M | 147.66M | 154.56M | 155.78M | 139.27M | 149.25M | 158.17M |
|
Gains from Sales and Divestitures
|
| | | | 0.01M | 0.04M | 0.09M | 0.10M | 0.16M | 0.49M | 0.71M | 0.54M | 1.04M | 1.61M | 2.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.17M | 0.30M | 0.35M | 0.32M | 0.40M | 0.40M | 0.89M | 0.71M | 0.90M | 1.20M | 1.49M | 1.43M | 1.50M | 1.50M | 1.27M | 2.96M | 1.60M | 2.50M | 7.26M | 5.76M | 3.60M | 3.70M | 17.13M | 15.23M | 5.09M | 5.20M | 54.72M | 27.40M | | | 34.80M | 46.20M | | | | 10.76M | 0.67M | 0.80M | 21.85M | 9.42M | 42.00M | 12.84M |
|
Asset Writedowns and Impairment
|
0.23M | -0.05M | 0.38M | 0.30M | 0.54M | 0.17M | 0.13M | 0.07M | 0.21M | 0.12M | 0.17M | 0.38M | 1.14M | 1.11M | -1.11M | 0.24M | 0.52M | | | 4.17M | 2.94M | 1.30M | 4.82M | 1.99M | 5.68M | | -4.16M | | 8.74M | 97.72M | | 21.78M | 9.33M | 3.16M | 279.05M | 6.20M | | | 17.27M | 2.45M | 1.23M | 2.67M |
|
Non-cash Items
|
| | 80.76M | | 515.85M | 962.13M | 332.72M | 261.38M | 237.02M | 218.57M | 145.76M | 245.61M | 374.40M | 573.60M | 543.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -2.30M | -4.40M | 6.02M | -0.91M | -0.69M | 5.68M | 2.44M | -6.49M | -3.00M | 3.80M | 16.94M | 2.29M | -6.39M | -4.85M | -9.11M | -4.71M | 15.84M | 12.02M | 15.54M | -1.62M | 3.84M | 14.90M | 4.50M | 21.72M | -46.17M | -38.24M | -17.57M | -62.57M | -115.77M | -58.45M | -97.87M | 83.65M | 206.43M | 222.54M | 190.12M | 213.34M | 204.33M | 108.45M | 191.04M | 277.08M | 263.56M |
|
Amortizatization of Intangibles
|
| | | | | | | 0.06M | -0.17M | -0.05M | -0.11M | -0.03M | 0.27M | 0.61M | 0.65M | 4.85M | 5.85M | -6.54M | 0.34M | -0.34M | -0.80M | -1.76M | -3.88M | -4.24M | -9.59M | -11.05M | 73.67M | -10.71M | 36.25M | 13.13M | 8.49M | 8.57M | 7.50M | 5.74M | 5.16M | 6.03M | 6.54M | 5.53M | 4.84M | 5.17M | 5.35M | 6.12M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | 2.69M | 5.68M | 5.68M | 5.84M | 5.84M | 6.01M | 6.01M | 6.18M | 6.18M | 6.08M | -5.11M | 5.63M | 6.76M | 8.40M | 10.74M | 12.63M | 13.45M | 15.25M | 16.59M | 17.86M | 18.20M | 18.36M | 18.47M | 18.83M | 18.96M | 19.20M | 19.36M | 19.27M | 19.12M | 18.51M |
|
Depreciation & Amortization (CF)
|
0.60M | 1.18M | 1.41M | 1.58M | 1.71M | 2.01M | 3.02M | 3.96M | 4.53M | 4.93M | 5.36M | 5.63M | 5.76M | 6.85M | 7.85M | 21.25M | 28.36M | 29.68M | 31.14M | 32.24M | 32.53M | 33.30M | 51.59M | 59.59M | 59.81M | 70.26M | 68.71M | 68.10M | 69.64M | 70.14M | 71.25M | 71.39M | 75.00M | 72.58M | 65.44M | 53.32M | 52.06M | 50.79M | 49.81M | 49.56M | 49.84M | 48.50M |
|
Change in Receivables
|
| 3.35M | 2.19M | 2.41M | 2.33M | 6.54M | -3.02M | 1.95M | 7.42M | -0.19M | 6.11M | 14.61M | 11.44M | 13.60M | 18.59M | 0.21M | 22.32M | 5.10M | 23.74M | 23.12M | 24.64M | 10.57M | 22.96M | -5.57M | 47.25M | 39.50M | 36.76M | 19.62M | 72.16M | 29.57M | 73.30M | 35.22M | 56.91M | -23.01M | 15.98M | -15.64M | 4.54M | 23.74M | 48.51M | -8.46M | 11.57M | 27.83M |
|
Change in Account Payables
|
| 1.18M | -0.45M | 7.35M | -2.70M | -2.33M | -0.60M | 0.15M | -1.43M | 2.69M | 4.02M | 6.70M | 5.86M | -10.93M | 5.34M | 1.16M | 7.14M | -3.97M | 12.92M | -20.80M | 9.28M | 11.61M | 9.97M | -10.28M | 37.35M | -35.74M | 18.86M | 1.25M | 5.41M | 4.93M | 18.75M | 0.07M | -13.65M | 11.00M | 14.95M | -37.76M | -21.27M | 9.77M | 29.00M | 7.85M | -32.18M | -35.48M |
|
Change in Accured Expenses
|
| | | | | | | | | | | 22.79M | 5.25M | 11.69M | 5.39M | 4.35M | 9.63M | 19.85M | 12.33M | 44.84M | 2.60M | 12.16M | 28.75M | 28.31M | 37.62M | 18.81M | 42.82M | 18.15M | 60.28M | 43.98M | -46.98M | -19.13M | -25.23M | -15.31M | 7.86M | -12.45M | 36.10M | -7.62M | 71.40M | -94.26M | 54.18M | 44.02M |
|
Other Working Capital Changes
|
| -0.45M | 0.77M | 2.05M | 8.16M | 1.35M | 2.19M | 0.97M | 1.38M | 2.59M | -1.39M | -2.51M | 5.81M | 3.30M | 2.14M | 9.48M | 6.21M | 5.05M | -41.88M | 8.13M | -24.47M | -8.82M | -8.78M | 29.91M | 14.69M | 15.32M | 18.08M | 14.18M | 43.82M | 23.07M | 13.26M | 51.44M | -6.32M | 11.39M | -112.85M | -16.90M | -7.28M | -11.21M | 188.86M | -33.52M | -51.14M | 7.07M |
|
Capital Expenditures
|
| 2.31M | 2.33M | 2.49M | 2.90M | 3.06M | 5.73M | 4.97M | 3.03M | 4.28M | 5.00M | 4.79M | 5.16M | 5.32M | 4.27M | 5.35M | 5.17M | 8.47M | 26.37M | 8.63M | 9.03M | 8.46M | 7.21M | 10.43M | 11.40M | 14.09M | 10.12M | 10.25M | 12.11M | 13.54M | 9.86M | 9.86M | 10.21M | 10.45M | 9.40M | 11.15M | 14.68M | 14.42M | 11.55M | 11.56M | 12.59M | 13.81M |
|
Change in Intangibles
|
| 0.24M | 0.14M | 0.14M | 0.17M | 0.34M | 0.14M | 0.01M | 0.15M | 0.05M | 0.08M | 0.11M | 0.14M | 0.13M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | 22.62M | | | | | | 29.66M | 0.91M | -156.78M | 9.83M | | 24.21M | 2.38M | 0.35M | 0.06M | 330.81M | 66.93M | 27.25M | 396.70M | 0.64M | 27.68M | 4.01M | 1.16M | 4.56M | | 0.17M | 5.60M | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 64.33M | 28.55M | 27.60M | 30.92M | 54.98M | 82.00M | 140.52M | 146.13M | 188.61M | 221.91M | 316.99M | 304.76M | 270.61M | 291.09M | 356.82M | 397.64M | 579.98M | 280.33M | 442.75M | 311.82M | 311.42M | 373.48M | 355.19M | 694.82M | 714.83M | 435.58M | 638.18M | 954.78M | 432.30M | 328.22M | 207.43M | 610.60M | 225.94M |
|
Cash from Investing Activities
|
| -3.10M | -2.94M | -10.86M | -4.23M | -6.73M | -13.17M | -202.02M | -33.44M | -1.50M | 10.22M | -20.94M | -117.18M | -10.29M | 8.98M | -130.20M | -831.66M | -220.85M | -103.08M | 71.64M | 73.12M | -765.71M | -224.91M | -1366.02M | -815.47M | -270.25M | -38.26M | 150.97M | -786.60M | -46.52M | 65.70M | 202.47M | 307.31M | -144.03M | -137.14M | 189.77M | 784.61M | 267.36M | 129.10M | -19.14M | 402.02M | -161.50M |
|
Other financing activities
|
| | | 1.43M | 0.67M | 1.84M | 0.67M | 0.24M | 0.19M | | | | | 0.36M | 0.06M | | | 0.50M | -0.85M | | | 0.43M | 0.20M | 0.36M | 228.05M | | | 0.04M | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.42M | 0.18M | -0.68M | 163.20M | -1.74M | 68.38M | 12.34M | 12.47M | 4.18M | 7.43M | 6.31M | 489.99M | 7.69M | 11.83M | 12.81M | 994.31M | -1.09M | 14.12M | 4.60M | 58.69M | 1,413.27M | 16.75M | 2,759.45M | 265.41M | 14.44M | 57.02M | 4.11M | 30.30M | -1.15M | 11.76M | -121.54M | -347.82M | -66.86M | -107.39M | -363.23M | -897.79M | -642.78M | -407.77M | -125.79M | -175.91M | -347.95M |
|
Exchange Rate Effect
|
| | | | | | | 0.01M | 0.03M | 0.05M | -0.01M | 0.15M | 0.67M | -0.71M | 0.06M | | | | | | | | 0.04M | -0.04M | -0.10M | -0.01M | -0.03M | 0.03M | 0.29M | -0.17M | -0.09M | 0.04M | 0.07M | | | | | | | | | |
|
Change in Cash
|
| -5.83M | -7.16M | -5.51M | 158.07M | -9.16M | 60.88M | -187.22M | -27.43M | -0.28M | 21.44M | 2.45M | 375.78M | -9.70M | 16.02M | -126.50M | 157.94M | -206.10M | -76.94M | 91.78M | 130.18M | 651.40M | -193.22M | 1,397.89M | -528.44M | -301.99M | -19.51M | 137.53M | -818.58M | -163.61M | 18.91M | -16.90M | 43.21M | -4.47M | -21.99M | 16.66M | 100.16M | -171.10M | -170.23M | 46.11M | 503.19M | -245.89M |
|
Beginning Cash Balance
|
121.82M | 121.82M | 115.99M | 108.83M | 103.32M | 261.39M | 244.78M | 305.67M | 119.61M | 92.18M | 93.85M | 115.29M | 117.73M | 478.83M | 471.19M | 504.23M | 377.97M | 536.70M | 330.68M | 253.74M | 345.52M | 475.70M | 1,127.10M | 933.88M | 2,328.05M | 1,799.49M | 1,498.96M | 1,479.50M | 1,617.21M | 796.41M | 632.84M | 651.72M | 631.87M | 682.39M | 677.92M | 655.93M | 654.90M | 755.07M | 591.52M | 420.99M | 466.04M | 980.73M |
|
Free Cash Flow
|
| -4.61M | -6.73M | 3.53M | -3.81M | -3.75M | -0.05M | -2.53M | -9.52M | -7.29M | -1.20M | 12.14M | -2.87M | -11.71M | -9.12M | -14.46M | -9.88M | 7.37M | -14.35M | 6.91M | -10.65M | -4.62M | 7.69M | -5.93M | 10.31M | -60.26M | -48.37M | -27.82M | -74.68M | -129.32M | -68.31M | -107.73M | 73.43M | 195.98M | 213.15M | 178.97M | 198.66M | 189.91M | 96.90M | 179.48M | 264.50M | 249.75M |
|
Net Cash Flow
|
| -5.83M | -7.16M | -5.51M | 158.07M | -9.16M | 60.88M | -187.24M | -27.46M | -0.32M | 21.45M | 2.30M | 375.11M | -8.99M | 15.96M | -126.50M | 157.94M | -206.10M | -76.94M | 91.78M | 130.18M | 651.40M | -193.26M | 1,397.93M | -528.34M | -301.97M | -19.48M | 137.50M | -818.87M | -163.45M | 19.00M | -16.94M | 43.14M | -4.47M | -21.99M | 16.66M | 100.16M | -171.10M | -170.23M | 46.11M | 503.19M | -245.89M |