|
Net Income
|
-71.75M | 82.64M | -60.37M | -56.66M | -599.15M |
|
Share-based Compensation
|
| 88.36M | 90.65M | 45.49M | 33.97M |
|
Gains from Equity Investments
|
| 0.25M | 10.00M | 10.00M | 10.28M |
|
Gains from Investment Securities
|
0.07M | | 0.84M | -3.53M | -1.97M |
|
Asset Writedowns and Impairment
|
4.24M | 2.57M | | 0.00M | 0.94M |
|
Change in Working Capital
|
| | | | 4.46M |
|
Change in Receivables
|
| -13.26M | -5.35M | 0.38M | 12.37M |
|
Change in Inventory
|
| | 0.72M | -0.20M | -81.20M |
|
Change in Account Payables
|
0.51M | 12.51M | -6.02M | 13.60M | -11.26M |
|
Change in Accured Expenses
|
1.67M | 12.67M | 1.30M | -5.11M | -10.30M |
|
Change in Taxes
|
-7.96M | 48.25M | -4.40M | 5.68M | -2.44M |
|
Other Working Capital Changes
|
-5.38M | -4.07M | -22.63M | -49.03M | -219.16M |
|
Cash from Operations
|
-109.18M | -52.47M | -268.04M | -271.79M | -622.07M |
|
Depreciation & Amortization (CF)
|
112.04M | 63.05M | 66.42M | 75.54M | 81.10M |
|
Capital Expenditures
|
19.85M | 62.88M | 63.20M | 63.30M | 119.49M |
|
Sales of Property, Plant and Equipment
|
173.06M | 0.88M | 0.96M | 0.07M | 0.30M |
|
Change in Intangibles
|
| | | 0.01M | |
|
Acquisitions
|
| | -26.73M | | -6.05M |
|
Divestments
|
| -14.86M | 9.88M | | |
|
Cash from Investing Activities
|
62.74M | 394.57M | 133.79M | 199.85M | 112.70M |
|
Other financing activities
|
| | | -0.94M | |
|
Cash from Financing Activities
|
30.78M | -14.43M | -3.88M | -13.49M | 844.27M |
|
Non-Current Debt
|
| | | | 5.19M |
|
Current Debt
|
194.35M | -29.30M | 1.09M | 0.32M | |
|
Net Debt Issuances and Repayments
|
194.35M | -29.30M | 1.09M | 0.32M | 5.19M |
|
Net Equity Issued and Repurchased
|
| 30.00M | | | 400.00M |
|
Exchange Rate Effect
|
0.58M | -0.34M | -2.60M | -1.21M | -3.35M |
|
Change in Cash
|
-15.66M | 327.68M | -138.13M | -85.43M | 334.89M |
|
Beginning Cash Balance
|
60.41M | 44.41M | 369.49M | 230.16M | 141.38M |
|
Free Cash Flow
|
-129.03M | -115.35M | -331.24M | -335.09M | -741.56M |
|
Net Cash Flow
|
-15.66M | 327.68M | -138.13M | -85.43M | 334.89M |