|
Net Income
|
5.00M | | -2.25M | | 0.17M | | -2.27M | | -368.97 | | -1.41M | | -1.15M | | -629.33 | | -0.27M | | -0.22M | -431.72M | | | | | |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | -89.64 | | | | | |
|
Cash from Discontinued Operations
|
3.00M | | | | | | | | -0.01M | | | | -0.04M | | | | -0.17M | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.03M | | 0.04M | | 0.03M | | | | | | -313.47 | | -146.56 | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | 0.04M | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | -1.19M | | -0.54M | | | | | | | | | | | | |
|
Change in Working Capital
|
0.26M | | 1.14M | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | 11.19M | | | | | | | | 0.05M | | | | | | | |
|
Change in Account Payables
|
1.46M | 2.93M | 78.41M | 6.74M | 14.83M | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | 8.32M | | 8.21M | 8.48M | 1.47M | 11.40M | 19.29M | 2.41M | 2.63M | 2.42M | 3.21M | 2.19M | 0.20M | 0.46M | -0.39M | | 0.21M | 0.31M | 0.57M | 0.54M | 0.55M | 1.57M |
|
Change in Taxes
|
714.00M | | -0.32M | | -0.69M | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
33.59M | 68.53M | 83.04M | 80.93M | 83.84M | 0.33M | -4.92M | 175.68M | -9.51M | 429.13M | 33.23M | 6.16M | -1.52M | 0.00M | 0.00M | | | 5.40M | 47.56 | 174.89 | | | | 1.23M | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | -89.64 | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | 1.18M | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | -0.01M | | | | | | | | -0.32M | | | | | | | | |
|
Other financing activities
|
42.19M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | 1.18M | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | 0.03M | | | | | | | | 0.42M | | | | | | | | |
|
Exchange Rate Effect
|
0.55M | | | | 0.83M | | -0.44M | | 0.40M | | 0.20M | | 0.08M | | -0.04M | | -0.08M | | -0.02M | 0.02M | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | | -0.07M | | | | | | | | |
|
Net Cash Flow
|
| | | | | | | | 0.02M | | | | | | | | 0.11M | | | | | | | | |