|
Net Income
|
-0.02M | -0.04M | -0.01M | -0.03M | | -2.54M | -13.38M | | | -33.80M | -13.58M | -17.24M | -4.43M | -149.12M | 325.35M |
|
Depreciation and Depletion
|
| | | | 0.00M | 0.06M | 0.10M | | | 0.07M | 7.41M | 47.08M | 118.61M | 152.47M | 344.13M |
|
Share-based Compensation
|
0.00M | 0.01M | | | 2.56M | | 0.14M | 1.50M | 1.99M | 2.05M | 8.55M | 31.47M | 24.14M | 29.55M | 45.34M |
|
Deferred Taxes
|
| | | | | | | | | | | | 2.42M | 3.34M | 39.11M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | -11.83M | -6.36M | 1.33M | -0.51M | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.06M | 0.56M | 1.76M | 3.81M | 5.27M | 3.60M |
|
Gains from Investment Securities
|
| | | | | | | | | 0.28M | 1.55M | 1.42M | 0.19M | 0.02M | 1.60M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.26M | 0.03M | 6.61M | 12.21M | | 197.00M | 197.00M |
|
Non-cash Items
|
| | | | | | | | | 1.81M | 0.08M | 0.20M | 4.51M | 0.07M | 1.60M |
|
Cash from Operations
|
-0.01M | -0.00M | -0.00M | -0.02M | -0.19M | -0.44M | -1.36M | -1.26M | -5.70M | -6.64M | -23.99M | 79.82M | -18.57M | -233.66M | -461.03M |
|
Amortization of Goodwill
|
| | | | | | | | | | 0.98M | 12.05M | | | |
|
Amortizatization of Intangibles
|
| | | | | | | 0.28M | | 9.01M | | 0.05M | 0.07M | 0.13M | |
|
Amortization of Deferred Charges
|
| | | | | | | 0.64M | 7.56M | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 0.00M | 0.58M | 2.25M | 0.85M | 1.90M | 2.84M | 9.34M | 49.05M | 120.73M | 154.61M | 348.33M |
|
Change in Receivables
|
| | | | | -0.04M | 0.02M | 0.01M | -1.00M | -0.02M | 0.43M | 0.53M | 0.11M | | |
|
Change in Inventory
|
| | | | | | | | | -0.25M | -0.11M | 0.14M | 0.59M | | |
|
Change in Account Payables
|
-0.01M | 0.00M | -0.00M | 0.01M | 0.05M | 0.06M | -0.00M | 0.25M | 0.72M | -0.09M | | | | | |
|
Change in Accured Expenses
|
| 0.02M | 0.02M | | | | | | | 3.42M | 4.25M | 16.04M | 13.24M | 19.72M | 32.79M |
|
Other Working Capital Changes
|
| 0.00M | -0.00M | 0.00M | -0.00M | -0.06M | -0.02M | 0.02M | -1.08M | 0.03M | 0.01M | | 0.02M | 0.10M | 5.06M |
|
Capital Expenditures
|
| | | | 0.08M | 0.01M | 0.01M | 0.02M | 0.10M | 0.03M | 139.23M | 19.29M | 61.46M | 66.10M | 144.66M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.01M | | | | | 3.50M | 0.03M | 1.44M | 41.66M |
|
Change in Intangibles
|
| | | | 0.00M | 0.01M | 0.03M | 0.01M | 0.00M | | | 0.23M | | | |
|
Acquisitions
|
| | | | | | | | | | | 19.77M | | | |
|
Divestments
|
| | | | | | | | | | -1.00M | | 2.25M | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 0.37M | | | | |
|
Cash from Investing Activities
|
| | | | -0.08M | -0.02M | -0.13M | -0.42M | -0.67M | -2.38M | -229.16M | -210.98M | -334.18M | -920.40M | -305.66M |
|
Other financing activities
|
| | | | | | | | | 1.91M | | | | | 2.01M |
|
Cash from Financing Activities
|
0.01M | 0.01M | 0.00M | -0.00M | 0.24M | 0.81M | 1.11M | 2.04M | 13.80M | 4.31M | 268.06M | 139.95M | 357.93M | 1,249.12M | 688.87M |
|
Dividends Paid - Common
|
| | | | | | | | | | 0.18M | 0.32M | 0.02M | 3.42M | 10.74M |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | 0.02M | | | 0.40M |
|
Change in Cash
|
0.00M | 0.00M | 0.00M | -0.00M | -0.03M | 0.35M | -0.38M | 0.36M | 7.43M | -4.71M | 14.91M | 2.42M | 8.75M | 95.06M | -77.82M |
|
Beginning Cash Balance
|
| | | -0.00M | | | | | | | | | | | |
|
Free Cash Flow
|
-0.01M | -0.00M | -0.00M | -0.02M | -0.27M | -0.45M | -1.37M | -1.28M | -5.80M | -6.68M | -163.22M | 60.53M | -80.03M | -299.76M | -605.69M |
|
Net Cash Flow
|
0.00M | 0.00M | 0.00M | -0.02M | -0.03M | 0.35M | -0.38M | 0.36M | 7.43M | -4.71M | 14.91M | 8.79M | 5.18M | 95.06M | -77.82M |