|
Net Income
|
| 0.24M | 1.40M | -4.05M | 1.83M | | | | -1.12M | -11.85M | -10.53M | -62.84M | 10.85M | -20.16M | -10.36M | -35.55M | 20.19M | 9.32M | 12.11M |
|
Depreciation and Depletion
|
0.00M | 0.00M | 0.20M | 0.20M | 0.80M | 0.80M | 0.80M | 0.90M | 1.30M | 2.20M | 2.60M | 7.90M | 2.20M | 2.60M | 2.60M | 3.20M | 1.30M | 2.70M | 7.40M |
|
Share-based Compensation
|
| 12.34M | | | | 0.58M | 21.82M | 4.48M | 5.19M | 5.64M | 4.80M | 3.19M | 3.73M | -2.92M | 3.46M | 9.69M | 12.47M | 15.46M | 29.13M |
|
Deferred Taxes
|
| | 0.21M | 0.06M | 0.27M | 0.03M | -0.31M | | -0.26M | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| 0.43M | 0.17M | 0.37M | -11.11M | | | | | | | -21.72M | 6.31M | 24.81M | -0.19M | | | | |
|
Gains from Investment Securities
|
| 1.29M | | -0.08M | 4.21M | 0.92M | 6.00M | 1.77M | | 46.95M | 49.99M | | 7.78M | 26.05M | 71.44M | 6.42M | 18.32M | 29.93M | 40.12M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 0.17M | 0.02M | | | | | | | | |
|
Cash from Operations
|
-0.08M | -1.87M | 4.20M | 1.89M | 5.05M | 17.29M | 10.69M | 26.16M | 4.59M | 4.52M | 4.54M | 36.28M | -31.54M | -75.89M | -52.26M | 5.90M | 6.86M | -82.02M | -15.85M |
|
Amortizatization of Intangibles
|
| | | | -0.03M | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.41M | 0.23M | 0.12M | 0.15M | 4.72M | 2.77M | -0.34M | 9.09M | -1.95M | 4.85M | 6.85M |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M | 0.17M | 0.07M | 0.88M | 1.14M | 1.57M | 1.93M | 2.48M | 8.01M | 13.42M | 26.20M | -26.19M | 4.14M | 4.70M | 18.78M | -62.30M | 4.15M | 8.59M |
|
Change in Receivables
|
| | | -0.01M | 0.24M | -0.18M | 0.23M | -0.19M | | -0.06M | 0.28M | -0.08M | 3.62M | -1.55M | 10.02M | 2.26M | -7.79M | 29.52M | -13.98M |
|
Change in Account Payables
|
| | | | | 0.20M | -7.04M | -3.17M | -3.73M | 0.20M | 6.24M | 49.02M | -13.62M | -77.54M | -5.31M | -5.53M | 10.12M | -77.78M | -81.22M |
|
Change in Accured Expenses
|
0.03M | 0.37M | 4.89M | -0.78M | 1.94M | | 1.10M | 0.46M | 5.92M | 2.11M | -4.03M | 7.72M | 15.79M | 9.74M | -12.25M | -9.80M | 0.19M | 28.68M | -7.66M |
|
Change in Taxes
|
| | | | | | 0.86M | 0.70M | | -1.57M | -0.06M | | | | | | | | |
|
Other Working Capital Changes
|
| 0.77M | 0.87M | 1.24M | 0.99M | 0.16M | 0.90M | -0.80M | 0.50M | 5.97M | -4.93M | 3.08M | -5.01M | 0.72M | 6.43M | -3.08M | 4.24M | 6.96M | -0.71M |
|
Capital Expenditures
|
0.02M | 4.39M | 5.92M | 17.87M | 26.79M | 31.67M | 38.63M | 25.91M | 35.06M | 32.59M | 13.24M | 38.61M | 57.37M | 116.44M | 109.41M | 257.49M | 198.26M | 249.42M | 552.07M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 19.85M | 25.00M | | | | | |
|
Divestments
|
| | 1.93M | -9.34M | 16.51M | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-3.30M | -11.29M | -22.26M | -2.04M | -19.39M | -31.67M | -38.63M | -26.01M | -35.77M | -40.54M | -25.07M | -54.35M | -52.48M | -32.61M | -174.93M | -258.14M | -201.98M | -249.42M | -569.07M |
|
Other financing activities
|
| 2.70M | 0.23M | 0.00M | 4.06M | 1.75M | | 2.40M | | | 0.23M | 0.00M | 0.05M | 8.48M | 20.44M | 13.98M | -32.60M | 5.95M | 556.55M |
|
Cash from Financing Activities
|
15.13M | 29.90M | 1.67M | -0.00M | 49.72M | 8.91M | 5.19M | 4.69M | 51.84M | 23.66M | 23.95M | 24.42M | 74.73M | 163.37M | 455.22M | 198.89M | 57.22M | 322.24M | 2,766.57M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | 0.04M | 0.63M | 0.54M | 1.40M | 1.58M | 60.24M |
|
Change in Cash
|
11.75M | 17.18M | -14.88M | -2.08M | 34.34M | -5.47M | -22.76M | 4.85M | 20.65M | -12.36M | 3.42M | 6.35M | -9.29M | 54.87M | 228.02M | -53.35M | -137.91M | -9.21M | 2,181.66M |
|
Beginning Cash Balance
|
| | | | | | | | | 39.26M | 6.24M | | | | | | | | |
|
Free Cash Flow
|
-0.10M | -6.26M | -1.72M | -15.97M | -21.75M | -14.38M | -27.95M | 0.26M | -30.47M | -28.07M | -8.70M | -2.33M | -88.92M | -192.33M | -161.67M | -251.60M | -191.41M | -331.44M | -567.91M |
|
Net Cash Flow
|
11.75M | 16.74M | -16.38M | -0.15M | 35.38M | -5.47M | -22.76M | 4.85M | 20.65M | -12.36M | 3.42M | 6.35M | -9.29M | 54.87M | 228.02M | -53.35M | -137.91M | -9.21M | 2,181.66M |