|
Net Income
|
-2.65M | 5.29M | -0.00M | -0.00M | -58.73M | -91.94M | -81.72M | -34.38M | -54.45M | 67.97M | -84.55M | -140.85M | -176.49M | -209.28M | -609.69M | 30.11M |
|
Depreciation and Depletion
|
| | | | | | 1.55M | 2.99M | 3.00M | | | | | | | |
|
Share-based Compensation
|
1.42M | 43.00M | 1.24M | 1.54M | 5.70M | 10.23M | 11.60M | 7.89M | 8.45M | 12.39M | 43.38M | 76.67M | 120.89M | 78.13M | 73.97M | 63.37M |
|
Cash from Discontinued Operations
|
-2.65M | 2.27M | -0.00M | -0.00M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | 0.28M | 0.42M | 0.79M | 1.33M | 2.20M | 1.16M | 0.90M | | | | |
|
Gains from Investment Securities
|
0.22M | 0.73M | 1.91M | 3.42M | 3.85M | 5.44M | 6.69M | 5.55M | 5.52M | 4.77M | 4.54M | 3.46M | -4.43M | | -3.74M | 0.81M |
|
Asset Writedowns and Impairment
|
| | | | 2.17M | | 2.05M | | | | | | | | | |
|
Non-cash Items
|
| | | 1.31M | 1.68M | 2.68M | 12.79M | 3.39M | 4.00M | 3.52M | 2.92M | 2.51M | | | | |
|
Cash from Operations
|
-5.05M | -7.66M | -15.34M | -19.03M | -35.42M | -65.71M | -64.43M | -23.94M | -47.22M | 173.03M | -95.80M | 171.31M | -136.13M | -153.89M | -462.85M | 179.55M |
|
Amortizatization of Intangibles
|
| -0.01M | 0.01M | 0.13M | 0.79M | -1.11M | -0.23M | 0.04M | -0.38M | -1.07M | -0.53M | -0.27M | -2.91M | 2.02M | 3.24M | 5.79M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 9.32M | 63.33M |
|
Depreciation & Amortization (CF)
|
0.28M | 0.27M | 1.75M | 1.75M | 1.35M | 2.34M | 3.26M | 4.69M | 4.70M | 4.44M | 5.94M | 8.27M | 10.42M | 12.49M | 18.59M | 23.93M |
|
Change in Receivables
|
0.87M | 0.74M | 0.94M | 0.07M | -0.07M | 0.79M | 0.07M | -0.01M | 0.26M | 0.33M | 0.18M | 9.41M | -8.85M | -1.41M | | 56.97M |
|
Change in Account Payables
|
-0.20M | 0.16M | 0.29M | 0.32M | 1.41M | 2.50M | 2.55M | -3.51M | -1.27M | 4.84M | -0.82M | 2.63M | -6.59M | 33.00M | -5.54M | 6.29M |
|
Change in Accured Expenses
|
0.11M | 0.45M | 0.88M | -0.19M | 3.48M | 4.44M | -0.87M | -0.40M | 1.02M | 2.45M | 1.99M | 9.52M | 17.75M | -14.96M | 32.12M | 41.50M |
|
Other Working Capital Changes
|
0.11M | 0.10M | 0.04M | -0.04M | 0.15M | 0.12M | 0.11M | 1.64M | 0.24M | 0.09M | 0.07M | 0.22M | -112.50M | -129.18M | 2.24M | 9.94M |
|
Capital Expenditures
|
| 0.01M | 0.48M | 0.30M | 1.72M | 10.00M | 3.86M | 7.92M | 1.42M | 12.00M | 11.95M | 23.57M | 52.78M | 176.74M | 141.47M | 22.70M |
|
Sales of Property, Plant and Equipment
|
| | 0.29M | 0.09M | 0.01M | 0.00M | | | | | | | | | | |
|
Divestments
|
0.49M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 1.53M | 0.51M | 1.42M | 11.59M | 26.09M | 17.31M | 4.25M | 46.07M | 54.52M | 50.14M | 122.59M | 270.75M | 326.72M | 442.34M | 689.63M |
|
Cash from Investing Activities
|
| -0.18M | 0.44M | -9.52M | -36.48M | 14.12M | 13.45M | -48.64M | -7.43M | -47.75M | -240.78M | -141.68M | -5.42M | -96.16M | -420.07M | -129.29M |
|
Other financing activities
|
-0.13M | | | | | | | | | | | | | | 3.13M | 5.00M |
|
Cash from Financing Activities
|
12.17M | 6.23M | 10.77M | 44.29M | 185.29M | 0.29M | 55.13M | 12.06M | 59.95M | 66.38M | 257.95M | 11.30M | 65.19M | 253.05M | 870.52M | 74.01M |
|
Exchange Rate Effect
|
| | | | | | | | | | 0.41M | -0.09M | -0.07M | -0.12M | 4.20M | -0.40M |
|
Change in Cash
|
4.83M | 0.66M | -4.13M | 15.74M | 113.40M | -51.30M | 4.15M | -60.53M | 5.29M | 191.67M | -78.63M | 40.94M | -76.36M | 3.01M | -12.40M | 124.26M |
|
Free Cash Flow
|
-5.05M | -7.67M | -15.82M | -19.33M | -37.13M | -75.71M | -68.29M | -31.86M | -48.64M | 161.03M | -107.75M | 147.75M | -188.91M | -330.63M | -604.32M | 156.85M |
|
Net Cash Flow
|
7.11M | -1.61M | -4.13M | 15.74M | 113.40M | -51.30M | 4.15M | -60.53M | 5.29M | 191.67M | -78.63M | 40.94M | -76.36M | 3.01M | -12.40M | 124.26M |