|
Net Income
|
| 1.35M | -10.60M | -32.70M | -13.04M | -11.41M | -54.47M | -4.71M | 14.87M | 0.70M | -13.10M | -57.54M | -36.65M | 404.32M | -148.13M | -255.42M | 58.09M |
|
Share-based Compensation
|
| 35.17M | 19.25M | | 18.20M | 12.29M | 9.55M | | 11.32M | 7.80M | 8.09M | 9.41M | 8.66M | 10.40M | 10.17M | 9.32M | |
|
Gains from Investment Securities
|
| | | | | | -0.08M | -0.06M | -1.35M | | -5.85M | -0.78M | -1.48M | -0.63M | -0.50M | -0.06M | -0.54M |
|
Change in Working Capital
|
| | | | | | 1.47M | 0.86M | 1.07M | | -15.47M | -14.68M | -479.78M | | -108.45M | -238.49M | |
|
Change in Inventory
|
| | | | | | | | 0.35M | | | 68.63M | 48.78M | 153.74M | 208.78M | 231.54M | 194.45M |
|
Change in Accured Expenses
|
17.26M | | | | 22.18M | 22.30M | 29.91M | 30.64M | 32.15M | 40.72M | 33.57M | 34.80M | 30.53M | 38.10M | 39.22M | 50.25M | 42.17M |
|
Change in Taxes
|
| | | | | | | | 10.79M | | -2.04M | | | | | | 0.65M |
|
Other Working Capital Changes
|
34.64M | | | | 59.58M | 126.90M | 129.71M | 90.86M | 97.09M | 136.92M | 126.08M | 68.79M | 219.47M | 335.07M | 391.63M | 564.75M | 538.82M |
|
Cash from Operations
|
| | | | | | -66.12M | -47.58M | -67.08M | -132.17M | -74.12M | -90.72M | -244.37M | -283.99M | -334.87M | -520.28M | -462.62M |
|
Depreciation & Amortization (CF)
|
| 14.14M | 15.11M | | 18.68M | 17.29M | 18.93M | | 19.65M | 18.19M | 18.30M | 19.49M | 25.12M | 25.39M | 26.45M | 41.23M | |
|
Capital Expenditures
|
| | | | | | -17.17M | -13.37M | -25.32M | -29.61M | -17.33M | -29.92M | -32.04M | -44.77M | -106.55M | -46.33M | -26.70M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.03M | | 0.04M | | | | 0.04M | | | | |
|
Acquisitions
|
| | | | | | | | | | -6.28M | 0.23M | | | | | |
|
Cash from Investing Activities
|
| | | | | | 31.84M | 60.01M | 72.05M | 58.21M | 54.27M | 10.18M | -7.49M | -73.60M | -12.62M | 27.20M | 75.53M |
|
Cash from Financing Activities
|
| | | | | | | -8.50M | 5.29M | 48.33M | 105.10M | 168.07M | 393.01M | 94.86M | 431.49M | 388.20M | 350.67M |
|
Exchange Rate Effect
|
| | | | | | | 0.37M | -0.03M | -0.64M | 0.18M | -0.09M | -2.11M | 2.10M | 0.15M | 1.34M | 0.23M |
|
Change in Cash
|
| | | | | | | 3.94M | 10.25M | -25.63M | 85.24M | 87.53M | 141.15M | -262.73M | 84.00M | -104.88M | -36.42M |
|
Free Cash Flow
|
| | | | | | -48.95M | -34.21M | -41.76M | -102.56M | -56.79M | -60.80M | -212.33M | -239.22M | -228.32M | -473.96M | -435.92M |
|
Net Cash Flow
|
| | | | | | -34.28M | 3.94M | 10.25M | -25.63M | 85.24M | 87.53M | 141.15M | -262.73M | 84.00M | -104.88M | -36.42M |