|
Net Income
|
-28.60M | -78.00M | -36.40M | 94.90M | 63.20M | 107.30M | 29.10M |
|
Depreciation and Depletion
|
2.60M | 6.10M | 8.90M | 13.70M | 17.60M | 19.60M | 25.90M |
|
Share-based Compensation
|
32.70M | 25.10M | 121.60M | 93.00M | 192.30M | 167.60M | 138.00M |
|
Deferred Taxes
|
-3.00M | -7.20M | -1.80M | -14.50M | 123.30M | 276.70M | -5.90M |
|
Gains from Investment Securities
|
| 1.80M | 1.30M | 10.40M | 17.40M | 24.50M | 22.80M |
|
Asset Writedowns and Impairment
|
0.60M | 1.10M | 1.40M | 4.50M | 5.70M | 33.80M | 57.40M |
|
Cash from Operations
|
43.80M | 44.40M | 169.60M | 299.40M | 417.00M | 434.90M | 369.40M |
|
Amortization of Deferred Charges
|
16.40M | 9.20M | 25.10M | 41.70M | 65.90M | 75.30M | 67.60M |
|
Depreciation & Amortization (CF)
|
17.30M | 48.70M | 50.80M | 69.30M | 87.80M | 80.60M | 85.70M |
|
Change in Receivables
|
8.90M | 34.50M | 32.90M | 66.10M | 39.30M | 82.80M | 16.90M |
|
Change in Account Payables
|
-0.30M | 5.10M | -0.20M | 4.60M | 19.50M | -1.80M | -17.70M |
|
Change in Accured Expenses
|
-0.20M | 18.20M | 21.90M | 32.50M | 2.80M | -11.20M | -43.40M |
|
Change in Taxes
|
-1.90M | 1.90M | -1.50M | 2.30M | 0.70M | -2.40M | 3.20M |
|
Other Working Capital Changes
|
15.00M | 71.90M | 60.10M | 131.40M | 48.80M | 22.00M | 36.10M |
|
Capital Expenditures
|
4.60M | 13.60M | 16.80M | 23.60M | 28.90M | 26.50M | 64.90M |
|
Acquisitions
|
8.50M | 723.10M | 65.90M | 684.20M | 143.70M | | 0.50M |
|
Change in Acquisitions & Divestments
|
| | | 70.50M | 30.80M | 194.50M | 82.20M |
|
Cash from Investing Activities
|
-13.10M | -736.70M | -113.30M | -695.80M | -281.10M | 24.40M | 13.40M |
|
Other financing activities
|
0.10M | 16.70M | 7.20M | 11.60M | 0.40M | 3.80M | 2.10M |
|
Cash from Financing Activities
|
-29.90M | 725.80M | 172.20M | 439.50M | -25.90M | -427.20M | -690.00M |
|
Dividends Paid - Common
|
93.40M | 16.50M | 9.90M | 19.90M | | | 3.10M |
|
Change in Cash
|
0.80M | 33.50M | 228.50M | 43.10M | 110.00M | 32.10M | -307.20M |
|
Beginning Cash Balance
|
-0.80M | 7.90M | 41.30M | 265.20M | 308.00M | 415.00M | 447.10M |
|
Free Cash Flow
|
39.20M | 30.80M | 152.80M | 275.80M | 388.10M | 408.40M | 304.50M |
|
Net Cash Flow
|
0.80M | 33.50M | 228.50M | 43.10M | 110.00M | 32.10M | -307.20M |