|
Net Income
|
-0.30M | -5.19M | -6.78M | -0.41M | -7.35M | -5.37M | -5.16M | -2.45M | -3.55M | -5.50M | -10.02M | -11.02M | -2.75M | 0.93M | -7.83M | -16.54M | -9.31M | -22.56M | -24.74M | -23.82M | -24.83M | -16.50M | 17.17M | -3.99M | 16.34M | 17.37M | 18.44M | 22.20M | 27.76M | 147.17M | 37.71M | 32.73M | 29.34M |
|
Depreciation and Depletion
|
0.40M | 0.40M | 0.40M | 0.50M | 0.60M | 0.70M | 0.80M | 0.60M | 0.70M | 0.70M | 0.70M | 0.80M | 1.00M | 1.10M | 1.00M | 1.00M | 0.80M | 0.90M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.70M | 0.70M | 0.60M | 0.60M | 0.70M | 0.90M | 0.40M | 0.40M | 0.70M |
|
Share-based Compensation
|
1.53M | 2.03M | 1.89M | 1.79M | 1.99M | 4.69M | 4.29M | 2.63M | 3.93M | 7.94M | 5.54M | 7.13M | 6.86M | 5.98M | 11.23M | 13.53M | 13.91M | 14.93M | 16.73M | 18.98M | 20.40M | 19.38M | 19.90M | 18.44M | 17.81M | 18.05M | 16.94M | 19.24M | 18.58M | 13.63M | 12.27M | 15.98M | 19.79M |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -129.26M | | | -2.46M |
|
Gains from Investment Securities
|
| -0.11M | 0.32M | 0.04M | 3.25M | -3.36M | | | | 0.71M | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
1.07M | | 1.27M | 1.45M | 1.89M | | 0.41M | 0.62M | 1.04M | -2.08M | 0.77M | 0.84M | 1.05M | -2.65M | 0.90M | 7.40M | | 1.35M | 1.92M | 6.39M | -8.31M | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 269.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -17.45M | 5.00M | 5.40M | -18.59M | 21.93M | -29.39M | 1.57M | 29.83M | -0.94M | -1.70M | 8.36M | 6.75M | 8.95M | 1.88M | 0.54M | 20.86M | -12.45M | -11.48M | -0.45M | 10.03M | 13.39M | -8.70M | 4.31M | 36.95M | 20.15M | 14.81M | 39.20M | 60.96M | 38.58M | 36.97M | 72.51M | 75.08M |
|
Amortizatization of Intangibles
|
| | | | | | 1.07M | 1.10M | 0.88M | 0.89M | 0.97M | 0.98M | 0.98M | 0.93M | 0.91M | 0.86M | 0.94M | 0.83M | 0.75M | 0.77M | 0.78M | 0.78M | 3.49M | 2.67M | 3.68M | 4.60M | 4.88M | 3.28M | 2.27M | 1.48M | 1.94M | 1.56M | 2.19M |
|
Amortization of Deferred Charges
|
| 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 1.07M | 1.10M | 0.88M | -3.01M | 0.97M | 0.98M | 0.98M | -2.87M | 0.02M | 0.02M | 0.40M | 0.74M | 0.74M | 0.70M | 0.70M | 0.74M | 0.72M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M | 0.46M |
|
Depreciation & Amortization (CF)
|
0.40M | 1.05M | 1.06M | 1.19M | 1.29M | 1.41M | 1.53M | 1.29M | 1.67M | 2.16M | 2.31M | 2.48M | 2.66M | 2.73M | 3.19M | 2.55M | 2.44M | 2.07M | 2.01M | 2.02M | 1.98M | 2.05M | 2.02M | 1.85M | 1.76M | 3.81M | 3.15M | 3.63M | 3.67M | 4.37M | 4.86M | 5.88M | 7.95M |
|
Change in Receivables
|
| 1.62M | 7.66M | 0.96M | 6.52M | -18.64M | 26.15M | 3.83M | -22.88M | 3.81M | 5.89M | -1.12M | 7.72M | 7.51M | 5.58M | 11.25M | -2.87M | 10.64M | -2.99M | 13.85M | 6.90M | -2.47M | -1.99M | 8.95M | -4.32M | 19.54M | 3.23M | 1.86M | -4.85M | 4.57M | 3.54M | -3.90M | 2.01M |
|
Change in Account Payables
|
| -0.59M | 0.05M | 0.21M | 4.75M | -3.40M | -0.60M | 0.01M | 1.29M | -2.15M | 0.99M | 3.41M | 0.68M | 0.73M | 5.54M | -3.37M | -5.36M | 1.74M | 1.15M | -0.87M | -0.00M | 2.30M | -3.38M | 0.01M | -2.43M | 3.29M | 0.78M | -0.08M | -0.16M | 0.43M | -1.99M | -3.09M | 4.57M |
|
Change in Accured Expenses
|
| -13.98M | 15.80M | 1.53M | -17.82M | 3.34M | -4.12M | 2.04M | 1.29M | -2.16M | 3.88M | 3.35M | 3.22M | 4.99M | -6.29M | 6.02M | 10.26M | 0.27M | -12.73M | 9.27M | 5.67M | 1.49M | -6.86M | 1.71M | 4.06M | 6.82M | -10.90M | 4.05M | 6.48M | 5.10M | -11.11M | 14.02M | 13.87M |
|
Other Working Capital Changes
|
| 0.66M | 1.11M | -0.54M | 0.09M | 0.63M | 0.89M | -0.30M | 0.82M | 0.66M | 0.65M | 0.94M | 1.43M | -1.82M | 1.54M | 1.91M | 1.67M | 2.33M | 1.66M | 0.61M | 2.01M | -0.03M | 1.36M | -4.85M | -5.51M | -5.54M | -4.11M | -3.27M | -1.99M | -1.51M | 3.30M | 0.04M | -2.67M |
|
Capital Expenditures
|
| 0.32M | 1.15M | 0.80M | 0.72M | 1.17M | 3.60M | 3.83M | 2.79M | 0.52M | 2.44M | 3.19M | 0.58M | 1.83M | 2.30M | 1.28M | 0.64M | 0.89M | 1.23M | 1.59M | 2.34M | 2.33M | 2.70M | 3.37M | 3.11M | 3.48M | 2.49M | 3.15M | 2.96M | 2.32M | 3.70M | 4.51M | 5.17M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.33M | | | 39.44M |
|
Change in Acquisitions & Divestments
|
| | | | | | | 24.80M | 47.70M | 12.00M | 33.00M | 31.00M | 25.00M | 28.50M | 31.00M | 33.50M | 23.00M | 15.00M | 106.63M | 84.97M | 180.27M | 149.27M | 138.20M | 139.99M | 143.64M | 197.75M | 131.77M | 190.07M | 43.42M | 121.62M | 51.38M | 181.03M | 70.31M |
|
Cash from Investing Activities
|
| -0.42M | -1.19M | -2.15M | -1.02M | -2.48M | -76.53M | 5.14M | -2.35M | -27.19M | 2.92M | 4.14M | -0.06M | -11.15M | 7.66M | 22.96M | -56.73M | -402.87M | -55.04M | 11.87M | 10.74M | -37.03M | 152.14M | 44.81M | -45.24M | -63.44M | 6.14M | 150.39M | 2.08M | -21.04M | -5.22M | -51.45M | -81.50M |
|
Other financing activities
|
| 15.35M | -5.65M | -0.04M | 25.98M | -9.29M | 21.90M | -1.78M | -3.71M | -5.87M | 14.83M | 6.00M | -1.42M | 6.91M | 26.36M | 3.68M | 7.61M | -11.88M | 35.57M | -7.93M | -18.48M | -8.51M | 17.96M | -1.77M | 0.32M | 34.42M | 10.55M | -4.28M | -4.35M | | | | |
|
Cash from Financing Activities
|
| 28.09M | 1.05M | 1.62M | 15.34M | 94.05M | 47.66M | 9.48M | -26.97M | -0.77M | 31.11M | 4.61M | 3.97M | 14.96M | 27.06M | 7.61M | 512.31M | -9.24M | 36.05M | -4.92M | -18.19M | -11.81M | -152.03M | 0.40M | 1.32M | 10.52M | -65.38M | -35.74M | 37.98M | -18.82M | -13.14M | -38.35M | -24.47M |
|
Change in Cash
|
| 10.22M | 4.87M | 4.87M | -4.28M | 113.51M | -58.26M | 16.19M | 0.51M | -28.90M | 32.33M | 17.12M | 10.66M | 12.76M | 36.60M | 31.11M | 476.44M | -424.55M | -30.46M | 6.51M | 2.57M | -35.45M | -8.60M | 49.52M | -6.96M | -32.77M | -44.42M | 153.85M | 101.02M | -1.27M | 18.60M | -17.29M | -30.89M |
|
Beginning Cash Balance
|
38.53M | 11.38M | 21.59M | 26.46M | 31.33M | 116.56M | 230.07M | 171.81M | 188.00M | 188.51M | 159.60M | 191.93M | 209.05M | 219.71M | 232.46M | 269.06M | 300.17M | 611.75M | 352.06M | 321.59M | 328.11M | 164.83M | 295.23M | 286.63M | 336.15M | 329.19M | 296.42M | 251.99M | 405.85M | 307.03M | 285.85M | 308.36M | 291.73M |
|
Free Cash Flow
|
| -17.77M | 3.85M | 4.61M | -19.32M | 20.77M | -33.00M | -2.26M | 27.03M | -1.47M | -4.14M | 5.17M | 6.17M | 7.12M | -0.42M | -0.74M | 20.22M | -13.34M | -12.71M | -2.04M | 7.69M | 11.07M | -11.40M | 0.94M | 33.84M | 16.67M | 12.33M | 36.05M | 58.00M | 36.27M | 33.26M | 68.01M | 69.91M |
|
Net Cash Flow
|
| 10.22M | 4.87M | 4.87M | -4.28M | 113.51M | -58.26M | 16.19M | 0.51M | -28.90M | 32.33M | 17.12M | 10.66M | 12.76M | 36.60M | 31.11M | 476.44M | -424.55M | -30.46M | 6.51M | 2.57M | -35.45M | -8.60M | 49.52M | -6.96M | -32.77M | -44.42M | 153.85M | 101.02M | -1.27M | 18.60M | -17.29M | -30.89M |