|
Net Income
|
-9.90M | 3.43M | 5.46M | 30.84M | 3.69M | 25.70M | 0.01M | -0.20M | -0.30M | -0.10M | 177.60M | 231.80M | 266.90M | 219.30M | 175.20M |
|
Depreciation and Depletion
|
5.88M | 5.30M | 6.50M | 7.20M | 12.30M | 16.80M | 22.60M | 25.20M | 36.50M | 28.00M | 28.30M | 28.00M | 26.30M | 27.90M | 32.50M |
|
Share-based Compensation
|
7.75M | 6.93M | 9.71M | 14.41M | 16.20M | 22.02M | 27.02M | 24.00M | 31.50M | 39.30M | 32.30M | 52.70M | 49.30M | 44.00M | 42.30M |
|
Deferred Taxes
|
2.27M | 3.75M | 4.97M | 4.11M | 15.95M | 11.55M | 12.83M | -5.10M | 11.20M | 18.90M | 1.30M | -19.70M | 31.50M | 26.90M | 31.20M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | 216.90M | | | |
|
Gains from Investment Securities
|
-2.58M | 16.16M | 33.91M | 32.35M | 56.32M | 45.48M | 38.19M | 55.30M | 21.40M | 56.60M | 64.20M | 170.30M | 54.50M | 44.80M | 33.50M |
|
Asset Writedowns and Impairment
|
0.64M | | 0.81M | 14.96M | 7.05M | 10.49M | 10.79M | 12.10M | | 18.90M | | | | | |
|
Cash from Operations
|
26.86M | 23.42M | 40.70M | 110.52M | 96.02M | 124.04M | 199.33M | 196.40M | 287.40M | 313.20M | 424.80M | 193.70M | 307.80M | 456.90M | 400.00M |
|
Amortization of Goodwill
|
15.40M | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
2.12M | 2.35M | 18.02M | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.96M | 0.46M | 1.96M | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
5.88M | 8.85M | 24.70M | 29.88M | 38.30M | 51.57M | 62.25M | 58.60M | 95.00M | 91.20M | 89.70M | 89.60M | 91.40M | 100.30M | 96.30M |
|
Change in Receivables
|
10.53M | 25.08M | 18.60M | 20.16M | 45.36M | 53.77M | 43.29M | 50.50M | 90.70M | 24.30M | 12.90M | 111.10M | 116.30M | -111.00M | -87.00M |
|
Change in Account Payables
|
1.03M | -1.81M | 1.99M | -1.58M | -1.69M | 1.68M | -2.24M | 0.30M | 23.30M | -7.30M | 0.80M | -23.60M | 7.60M | -2.40M | -6.60M |
|
Change in Accured Expenses
|
3.88M | 6.40M | -28.05M | 17.55M | 11.28M | 0.24M | 23.56M | 1.00M | 25.40M | 5.00M | 12.60M | 67.40M | 11.30M | -49.40M | -17.10M |
|
Change in Taxes
|
-4.22M | 1.29M | 0.20M | -5.76M | -8.02M | -7.68M | 3.35M | 0.60M | 2.10M | -2.20M | -0.30M | 1.70M | | | |
|
Other Working Capital Changes
|
-1.48M | 2.92M | -2.32M | -8.55M | 8.30M | -3.80M | -6.43M | 11.90M | -14.80M | 20.80M | -88.30M | 42.70M | 45.30M | 6.40M | 9.20M |
|
Capital Expenditures
|
6.30M | 8.41M | 14.35M | 16.53M | 19.73M | 24.69M | 27.14M | 24.30M | 28.70M | 32.70M | 32.60M | 34.70M | 37.50M | 39.90M | 35.30M |
|
Acquisitions
|
10.46M | 32.82M | 347.74M | 110.70M | | 552.78M | | 25.90M | 760.20M | 116.40M | 186.20M | 222.80M | 484.60M | | |
|
Divestments
|
| | | 59.90M | | 115.44M | 6.00M | | | | | 503.80M | 9.80M | | |
|
Cash from Investing Activities
|
-16.58M | -41.12M | -362.97M | -68.36M | -19.56M | -461.53M | -21.98M | -50.10M | -788.70M | -149.10M | -219.00M | 246.50M | -510.00M | -40.50M | -35.30M |
|
Other financing activities
|
1.94M | 1.11M | 17.11M | 6.94M | 4.94M | 23.89M | 0.89M | 3.30M | 22.50M | 7.80M | 1.20M | 1.40M | -8.10M | 8.60M | -2.40M |
|
Cash from Financing Activities
|
-16.61M | 17.51M | 331.88M | -32.39M | -81.09M | 331.11M | -174.06M | -138.50M | 507.80M | -110.50M | -29.00M | -184.40M | -256.50M | -310.90M | -333.20M |
|
Exchange Rate Effect
|
-1.23M | -0.48M | 0.13M | 0.09M | -1.01M | -1.47M | -0.11M | 1.80M | -1.40M | -0.20M | 2.40M | -0.60M | -0.60M | 0.10M | -2.20M |
|
Change in Cash
|
-7.57M | -0.67M | 9.74M | 9.87M | -5.64M | -7.84M | 3.17M | 9.60M | 5.10M | 53.40M | 179.20M | 255.20M | -459.30M | 105.60M | 29.30M |
|
Beginning Cash Balance
|
25.97M | 18.41M | 17.74M | 27.48M | 34.50M | 31.71M | 23.93M | 27.10M | 36.70M | 41.80M | 95.20M | 274.40M | 529.60M | 70.30M | 175.90M |
|
Free Cash Flow
|
20.56M | 15.01M | 26.34M | 93.99M | 76.29M | 99.36M | 172.19M | 172.10M | 258.70M | 280.50M | 392.20M | 159.00M | 270.30M | 417.00M | 364.70M |
|
Net Cash Flow
|
-6.33M | -0.19M | 9.61M | 9.78M | -4.63M | -6.38M | 3.28M | 7.80M | 6.50M | 53.60M | 176.80M | 255.80M | -458.70M | 105.50M | 31.50M |