|
Net Income
|
-3.73M | -4.76M | -5.37M | -7.61M | -4.19M | 23.73M | 9.68M | 7.04M | -146.46M | -84.81M | -4.82M | -3.70M | -26.27M | -15.71M | -62.00M | -12.27M | -23.19M | -12.66M | 86.75M | -30.25M | -46.12M | -34.51M |
|
Depreciation and Depletion
|
| | 35.79M | | 65.69M | 88.07M | 136.85M | 180.91M | 228.87M | 220.13M | 219.43M | 210.99M | 200.53M | 203.45M | 20.87M | 177.77M | 233.29M | 246.51M | 2.06M | 507.19M | 477.09M | 359.87M |
|
Share-based Compensation
|
| 0.53M | 0.40M | 0.42M | 6.34M | 5.79M | 10.04M | 6.11M | 7.93M | 3.96M | 3.79M | 2.54M | 2.46M | 2.01M | 3.91M | 3.09M | 1.68M | 5.16M | 4.02M | 4.44M | 3.62M | 2.85M |
|
Deferred Taxes
|
-0.00M | | | 0.24M | 0.60M | 10.97M | 2.94M | 2.52M | -19.32M | -4.72M | 0.19M | -0.33M | | 0.40M | | | | | | 5.63M | | |
|
Gains from Investment Securities
|
| 0.56M | 0.18M | -0.02M | -0.15M | -13.89M | 3.87M | -11.99M | 0.95M | 0.76M | -0.41M | -1.57M | 0.01M | -0.22M | 0.42M | 0.17M | 0.10M | -0.88M | 0.91M | -0.08M | -0.16M | -0.15M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 4.60M | | | -84.12M | -2.27M | | | -3.63M | 2.27M | -17.23M | -14.62M | -9.10M |
|
Non-cash Items
|
| 1.97M | | -2.56M | 3.07M | 3.64M | | -8.44M | -1.10M | -2.86M | 8.43M | -2.67M | 0.09M | 1.02M | 2.79M | -0.32M | -11.71M | 5.59M | -2.78M | 27.79M | -13.85M | 3.11M |
|
Cash from Operations
|
| | 3.08M | -8.44M | -8.86M | -15.78M | -10.24M | -29.23M | 48.13M | -15.73M | -3.29M | 1.03M | 1.44M | 7.56M | -115.74M | 18.28M | 9.65M | -125.09M | -43.40M | -18.58M | -74.53M | -59.84M |
|
Amortization of Goodwill
|
| | | | | | | | | | | | -17.90M | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | 0.38M | | 0.25M | 0.19M | 1.68M | 1.33M | 0.80M | 0.26M | 0.03M | 0.03M | 0.02M | 3.82M | 0.10M | 4.55M | 4.38M | 4.21M | 0.17M | 0.17M | 3.45M | 2.74M |
|
Amortization
|
| 4.48M | | -2.56M | 3.07M | 3.64M | 287.13M | -8.44M | -1.10M | 102.81M | 69.09M | 73.91M | 72.06M | 83.73M | 21.79M | 137.32M | 237.29M | 189.05M | 24.58M | 29.69M | 278.26M | 374.71M |
|
Depreciation & Amortization (CF)
|
| | 35.79M | | 65.69M | 88.07M | 136.85M | 180.91M | 228.87M | 220.13M | 219.43M | 210.99M | 200.53M | 203.45M | 20.87M | 177.77M | 233.29M | 246.51M | 2.06M | 507.19M | 477.09M | 359.87M |
|
Change in Receivables
|
| | | 0.07M | 0.15M | -0.33M | | 0.37M | 0.03M | -113.44M | -25.94M | 0.33M | -0.65M | -0.14M | 0.44M | -0.01M | -0.01M | -0.74M | 0.21M | -64.65M | 64.27M | -0.21M |
|
Change in Inventory
|
| | | | | | | | | | | | | -0.07M | 0.03M | | | -0.10M | -0.00M | -0.43M | -2.23M | -0.55M |
|
Change in Account Payables
|
| | | 0.59M | 2.52M | -0.07M | | -4.26M | -4.11M | 4.38M | | 0.10M | -3.48M | 0.10M | 2.97M | | | 11.85M | -25.09M | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | -0.11M |
|
Change in Taxes
|
| | | -0.24M | | | | -0.18M | -19.32M | 12.48M | 0.19M | -0.11M | -0.09M | -0.04M | 0.38M | -0.07M | -0.44M | 0.10M | 9.71M | -0.19M | -2.83M | 2.35M |
|
Other Working Capital Changes
|
| | | -3.01M | 0.33M | -2.22M | | 0.63M | 5.72M | -4.99M | | -1.16M | 2.02M | -1.55M | 1.79M | 0.89M | -7.61M | -2.40M | 11.46M | 3.61M | 3.77M | 0.99M |
|
Capital Expenditures
|
| -1.69M | | -6.90M | -21.91M | -28.61M | | -22.67M | -79.22M | -14.32M | 269.36M | -8.10M | -10.92M | -24.55M | 92.01M | -3.92M | -119.20M | -45.57M | 455.61M | -43.34M | | |
|
Sales of Property, Plant and Equipment
|
| 0.12M | 0.16M | 0.03M | 0.01M | 0.91M | 0.15M | 0.04M | 0.72M | 4.04M | 16.27M | 2.40M | 0.22M | 0.26M | 0.23M | 1.04M | 0.50M | 1.05M | 2.86M | 2.14M | 0.91M | 14.18M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | 40.87M | 37.26M | 100.47M | 21.56M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | -48.08M | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | 15.50M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | -91.49M | | -7.16M | -14.21M | -12.39M | -2.50M | -2.28M | -3.44M | -4.68M | -11.97M | -6.54M | -3.09M | -1.05M |
|
Cash from Investing Activities
|
| | 0.58M | -28.75M | -73.39M | -27.07M | -79.79M | -111.01M | -55.38M | 21.85M | 144.39M | -3.53M | -15.70M | -16.14M | 106.34M | -76.55M | -75.28M | -5.77M | -20.79M | -25.65M | 99.68M | 46.15M |
|
Other financing activities
|
| | | | | | | | | | | | | 2.72M | -2.89M | -1.67M | -0.15M | -3.27M | 10.56M | 11.23M | -2.67M | -9.58M |
|
Cash from Financing Activities
|
| | 0.99M | 84.26M | 65.43M | 49.93M | 172.36M | 91.94M | -24.03M | -16.37M | -27.53M | 0.94M | 15.75M | 24.57M | 46.61M | 40.14M | 138.23M | 65.30M | 50.80M | 23.30M | 46.63M | 15.15M |
|
Exchange Rate Effect
|
| 0.05M | -0.04M | 0.00M | 0.00M | -0.03M | | 0.00M | -0.03M | 0.08M | -0.01M | 0.05M | 0.02M | -0.10M | 0.05M | 0.06M | 0.06M | -0.15M | 0.02M | -0.07M | 0.10M | |
|
Change in Cash
|
| -0.04M | 4.62M | 47.09M | -16.82M | 7.07M | 82.33M | -48.30M | -31.31M | -10.22M | -4.92M | -1.56M | 1.49M | 15.99M | 37.21M | -18.14M | 72.60M | -65.56M | -13.39M | -20.93M | 71.79M | 1.46M |
|
Free Cash Flow
|
| 1.69M | 3.08M | -1.54M | 13.05M | 12.84M | -10.24M | -6.56M | 127.35M | -1.41M | -272.65M | 9.13M | 12.36M | 32.11M | -207.75M | 22.20M | 128.85M | -79.53M | -499.01M | 24.76M | -74.53M | -59.84M |
|
Net Cash Flow
|
| | 4.66M | 47.08M | -16.82M | 7.08M | 82.33M | -48.30M | -31.28M | -10.24M | 113.56M | -1.56M | 1.49M | 15.99M | 37.21M | -18.14M | 72.60M | -65.56M | -13.39M | -20.93M | 71.79M | 1.46M |