|
Net Income
|
| | -226.56M | -251.16M | -87.62M | -44.01M | -353.93M | -50.90M | -51.49M | -41.37M | -54.21M | -59.20M | -50.56M | -36.27M | -39.12M |
|
Depreciation and Depletion
|
| | | 2.91M | 2.12M | 1.42M | 1.16M | 1.14M | 1.03M | 0.90M | 2.25M | 2.90M | 0.41M | 0.30M | 0.09M |
|
Share-based Compensation
|
| | | -0.48M | 4.41M | 4.06M | 39.41M | 6.28M | 8.76M | 7.57M | 5.49M | 4.94M | 4.03M | 4.25M | 4.27M |
|
Gains from Investment Securities
|
-2.08M | -3.81M | 0.80M | 1.10M | -6.02M | 0.70M | 2.70M | -2.56M | -0.82M | 0.50M | 0.40M | 0.49M | -0.68M | 0.40M | 0.30M |
|
Asset Writedowns and Impairment
|
| | | 32.35M | 4.54M | 0.42M | -0.05M | 4.52M | | | | 16.41M | 0.14M | 1.22M | 0.08M |
|
Change in Loans
|
| | | 644.92M | 696.63M | 964.24M | 1,067.28M | 361.05M | 662.97M | 809.91M | 1,082.10M | 923.71M | 887.69M | 1,181.17M | 1,267.89M |
|
Cash from Operations
|
-0.38M | -0.08M | 979.25M | -40.54M | -162.76M | 20.74M | 62.61M | -80.30M | -42.81M | -220.58M | -10.56M | -106.03M | -57.19M | -56.33M | 4.21M |
|
Amortizatization of Intangibles
|
| | 9.00M | 9.65M | 9.40M | 9.40M | 9.30M | 9.00M | 8.04M | 7.10M | 6.00M | 5.00M | 3.60M | 3.20M | 3.30M |
|
Amortization of Deferred Charges
|
| | | 59.13M | 0.16M | 0.31M | 5.57M | 2.15M | 1.22M | 1.64M | 1.62M | 1.74M | 1.70M | | |
|
Depreciation & Amortization (CF)
|
| | | 2.91M | 2.12M | 1.42M | 1.16M | 1.14M | 1.03M | 0.90M | 2.25M | 2.90M | 0.41M | 0.30M | 0.09M |
|
Change in Receivables
|
-0.01M | -0.49M | -22.47M | -14.51M | 4.03M | -5.20M | -4.39M | 5.66M | -5.40M | 8.88M | -3.02M | 1.46M | 11.54M | 2.60M | 1.77M |
|
Change in Accured Expenses
|
0.57M | 1.55M | -28.22M | -17.45M | 18.22M | -1.46M | -34.61M | -12.04M | -14.53M | 6.50M | 10.15M | -23.20M | 10.44M | 1.30M | 8.72M |
|
Change in Net Loans
|
| | | | | | | | | 1.82M | 0.64M | 0.33M | 0.43M | 0.37M | 0.25M |
|
Capital Expenditures
|
| | | 4.97M | 3.46M | 2.75M | 2.36M | 0.76M | 0.47M | 1.60M | 2.06M | 2.56M | 2.34M | 2.50M | 2.56M |
|
Sales of Property, Plant and Equipment
|
| | | 4.55M | 0.12M | 0.33M | 0.20M | 0.12M | | | | 2.94M | | | |
|
Acquisitions
|
| | | 3.85M | 2.66M | 10.05M | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 7.66M | 4.67M | 19.00M | 22.64M | 42.42M | 74.84M | 43.41M | 85.33M | 162.54M | 104.27M |
|
Cash from Investing Activities
|
-0.02M | -0.42M | -29.78M | -4.36M | -6.05M | -36.66M | 0.65M | 3.47M | -33.39M | -29.59M | -48.85M | -31.98M | -158.84M | -223.12M | -207.56M |
|
Other financing activities
|
| | | | | | | -9.73M | | | | | | | |
|
Long-Term Debt Issuances
|
0.40M | 0.50M | -0.90M | | | | | 0.00M | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | 20.00M | 2.85M | 123.60M | | 1.10M | | | | | 110.00M | 1.61M |
|
Short-Term Debt issuances
|
| | | 549.13M | 94.11M | -91.67M | -72.94M | 52.68M | -0.06M | 121.19M | -112.87M | 109.59M | -8.11M | 135.23M | -21.42M |
|
Short-Term Debt repayments
|
| | | 582.76M | | | | 401.68M | 0.06M | | | | | | |
|
Shares Issued
|
| | | -1.71M | | | 16.35M | | 0.02M | 0.02M | -0.03M | 0.09M | 0.00M | -0.00M | 0.59M |
|
Shares Repurchased
|
| | | 2.38M | 0.10M | 0.12M | -0.22M | | | | | | | | |
|
Cash from Financing Activities
|
0.40M | 0.50M | -1500.09M | -38.01M | 73.80M | -99.28M | 356.42M | 50.47M | -1.15M | 145.97M | -51.72M | 146.02M | 118.82M | 246.53M | 190.02M |
|
Exchange Rate Effect
|
| | | 1.49M | -0.37M | -0.54M | -0.03M | -0.15M | -0.12M | 0.99M | 0.81M | -1.89M | -2.83M | -6.09M | 1.98M |
|
Change in Cash
|
-0.00M | -0.00M | -551.39M | -81.42M | -95.38M | -115.75M | 419.64M | -26.50M | -77.46M | -103.20M | -110.32M | 6.12M | -100.04M | -39.01M | -11.35M |
|
Beginning Cash Balance
|
| | | | 2.40M | | | | | | | | | | |
|
Free Cash Flow
|
-0.38M | -0.08M | 979.25M | -45.51M | -166.22M | 17.98M | 60.25M | -81.06M | -43.28M | -222.18M | -12.62M | -108.59M | -59.53M | -58.83M | 1.65M |
|
Net Cash Flow
|
-0.00M | -0.00M | -550.63M | -82.91M | -95.01M | -115.21M | 419.67M | -26.36M | -77.34M | -104.19M | -111.13M | 8.01M | -97.21M | -32.92M | -13.33M |