|
Net Income
|
-2.53M | -4.76M | -5.37M | -7.61M | -3.07M | 23.73M | 17.33M | 4.52M | -161.23M | -84.81M | -1.84M | -2.48M | -24.99M | -16.11M | -57.54M | -12.27M | -24.89M | -24.08M | -11.45M | -30.25M | -37.48M | -48.60M |
|
Depreciation and Depletion
|
2.98M | | | | 3.01M | | | | | | | | | | | | | | 2.06M | | | |
|
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
|
-0.11M | | | 0.24M | 0.60M | 10.97M | 2.94M | 2.52M | -19.32M | -4.72M | 0.19M | -0.33M | | -0.40M | | | 6.29M | 0.00M | | 5.63M | 8.64M | |
|
Gains from Investment Securities
|
| | | 0.02M | 14.88M | 0.18M | 0.14M | -3.70M | 77.88M | 44.33M | 28.57M | -2.69M | | -0.22M | -28.57M | 0.17M | 0.10M | -0.01M | -0.44M | 5.59M | 1.90M | 0.06M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 84.12M | 4.60M | | | | 22.23M | | | -3.63M | 7.26M | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | -14.72M | -6.14M | -6.14M | -33.23M | -4.15M | -0.05M | -0.09M | -4.43M | | | |
|
Non-cash Items
|
0.43M | 2.40M | | -2.56M | 0.51M | 4.15M | | -8.44M | -9.54M | -12.40M | | -2.67M | -2.58M | -1.56M | | -0.32M | -12.03M | -6.44M | -9.22M | 27.79M | 13.93M | 17.04M |
|
Cash from Operations
|
| 1.69M | 3.08M | -8.44M | -8.86M | -15.78M | -10.24M | -29.23M | 48.13M | -15.73M | -125.59M | 1.03M | 1.44M | 7.56M | -115.74M | 18.28M | 9.65M | -125.09M | -43.40M | -18.58M | -74.53M | -59.84M |
|
Depreciation & Amortization (CF)
|
2.98M | | | | 3.01M | | | | | | | | | | | | | | 2.06M | | | |
|
Change in Receivables
|
| -5.68M | | -27.19M | 45.33M | 101.25M | 66.03M | -39.73M | 10.80M | -69.81M | 4.63M | 10.26M | 14.60M | 16.81M | 31.87M | 57.54M | 56.75M | 72.63M | 87.30M | 94.11M | 59.03M | 171.28M |
|
Change in Inventory
|
| | | | | | | | | | | | | | 0.03M | | | | -0.00M | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | 2.97M | | | | -25.09M | | | |
|
Change in Taxes
|
| | | | | | | -11.99M | -19.32M | -2.05M | 0.19M | | -0.33M | 0.13M | -0.57M | 6.29M | -10.87M | 0.10M | -9.71M | -11.91M | 8.90M | 2.35M |
|
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 | -18.73M | -13.30M |
|
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 | 109.72M | -105.80M | 37.26M | 100.47M | 21.56M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | 32.04M | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | -48.08M | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | 15.50M |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | 324.29M | 324.29M | 339.19M |
|
Cash from Investing Activities
|
| -1.57M | 0.58M | -28.75M | -73.39M | -27.07M | -79.79M | -111.01M | -55.38M | 21.85M | 148.20M | -3.53M | -15.70M | -16.14M | 106.34M | -76.55M | -75.28M | -5.77M | -20.79M | -25.65M | 99.68M | 46.15M |
|
Cash from Financing Activities
|
| -0.21M | 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 | 0.06M |
|
Change in Cash
|
| | | 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 |
|
Beginning Cash Balance
|
1.36M | 1.32M | 5.95M | 5.95M | 53.03M | -1.12M | 43.27M | 125.59M | 77.29M | 135.81M | 35.81M | 30.93M | 29.39M | 14.90M | 46.83M | 84.10M | 11.44M | 149.60M | 72.94M | 80.47M | 13.65M | 85.49M |
|
Free Cash Flow
|
| 3.38M | 3.08M | -1.54M | 13.05M | 12.84M | -10.24M | -6.56M | 127.35M | -1.41M | -394.95M | 9.13M | 12.36M | 32.11M | -207.75M | 22.20M | 128.85M | -79.53M | -499.01M | 24.76M | -55.80M | -46.54M |
|
Net Cash Flow
|
| -0.09M | 4.66M | 47.08M | -16.82M | 7.08M | 82.33M | -48.30M | -31.28M | -10.24M | -4.92M | -1.56M | 1.49M | 15.99M | 37.21M | -18.14M | 72.60M | -65.56M | -13.39M | -20.93M | 71.79M | 1.46M |