Net Income
28.01M 17.53M 3.68M 23.23M -1,463.09M -47.68M -7.85M -22.58M 17.72M -3.12M -100.84M -42.78M -178.04M -56.13M -30.44M 20.57M -161.73M -71.83M -62.71M -25.10M
Amortization of Deferred Charges Amort. Deferred Charges
2.26M 2.17M 2.25M 2.19M 2.11M 2.13M 2.15M 1.91M 1.80M 1.67M 1.67M 1.63M 1.75M 1.75M 1.77M 1.77M 1.30M 2.13M 1.89M
Depreciation & Amortization (CF) Dep. & Amort.
58.59M 57.77M 58.44M 57.79M 42.05M 54.49M 52.48M 52.42M 51.42M 49.75M 51.32M 51.87M 51.62M 50.36M 50.70M 50.74M 50.46M 51.57M 51.27M 51.01M
Share-based Compensation Stock Comp.
10.80M 7.77M 14.96M 7.17M 5.20M 11.21M 9.21M 8.98M 9.53M 8.56M 7.53M 8.14M 6.80M 6.49M 6.58M 7.41M 6.43M 2.00M 7.18M 5.92M
Deferred Taxes
7.46M 7.24M -18.88M -16.91M -162.19M -16.45M -16.96M -23.58M -23.43M -0.42M -29.12M 13.31M -41.07M 0.45M -1.89M -8.32M -47.76M 9.09M 8.66M -15.45M
Cash from Discontinued Operations Cash from Discont. Ops
1.69M 2.89M 3.65M 1.06M 5.31M 0.07M
Gains from Equity Investments Gains Equity
4.08M 4.18M 0.51M 1.79M 4.13M 3.00M 1.38M -0.69M 0.57M 2.82M -0.63M 2.59M 1.41M 1.93M 2.47M
Gains from Sales and Divestitures Gains Divest
-0.84M -2.85M 5.80M -5.82M -0.78M -2.54M -0.47M -0.50M 8.47M -1.73M
Asset Writedowns and Impairment Writedown
43.50M 99.67M 175.50M 203.69M 8.10M
Other non-cash items Other Non-Cash
0.71M
Cash from Restructuring
-0.93M 7.84M
Change in Receivables Change Receivables
-26.16M
Change in Account Payables Change Payables
-2.44M
Change in Accrued Expenses Change Accrued Exp.
-9.99M
Change in Taxes Change Taxes
Change in Other Operating Assets Other Assets Change
-5.67M
Change in Other Operating Liabilities Other Liabilities Change
7.47M
Other Working Capital Changes Other WC Changes
13.14M
Cash from Operations Cash from Ops.
51.02M
Capital Expenditures Capex
10.40M
Change in Property, Plant and Equipment Change in PP&E
-10.40M
Acquisitions
2.62M 1.80M 65.81M 6.54M 0.06M
Divestments
0.52M
Net of Acquisitions & Divestments Net Acquisitions
0.52M
Purchase of Investments Investments Purchased
4.00M
Sale and Maturity of Investments Investments Sold
Other Investing Activities (as filed) Other investing (as filed)
-1.29M -3.22M -0.73M -26.23M -1.01M -6.32M 0.03M 7.30M
Cash from Investing Activities Cash from Investing
-13.87M
Long-Term Debt Issuances LT Debt Issuance
-0.01M -0.27M
Long-Term Debt Repayments LT Debt Repayment
6.47M
Net Long-Term Debt Issued (Repaid) Net LT Debt
-6.47M
Short-Term Debt issuances ST Debt Issuance
130.00M
Short-Term Debt repayments ST Debt Repayment
130.00M
Net Short-Term Debt Issued (Repaid) Net ST Debt
3.68M 0.37M 44.73M -44.19M -1.79M 0.81M 0.65M -0.80M -0.23M -80.00M -13.70M -26.30M
Net Debt Issuances and Repayments Net Debt Issuance
-6.47M
Common Stock Issued Stock Issued
0.95M
Shares Repurchased
2.28M
Net Shares Issued and Repurchased Net Shares Issued
-1.33M
Net Equity Issued and Repurchased Net Equity Issued
-1.33M
Other financing activities (as filed)
-0.30M
Cash from Financing Activities Cash from Financing
-8.31M
Exchange Rate Effect FX Effect
0.12M
Change in Cash
28.96M
Ending Cash Balance
143.43M
Free Cash Flow FCF
40.63M
Net Cash Flow NCF
28.84M