|
Net Income
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -114.52M | -100.80M | -79.94M | -814.80M | -74.47M | -48.70M | -42.49M | -40.23M | -32.54M | -35.01M | -28.31M | -26.59M | -575.94M | -47.88M | -32.70M |
|
Depreciation and Depletion
|
1.84M | 2.87M | | 1.24M | 2.55M | | 2.09M | 2.49M | 3.03M | 3.39M | 3.82M | 3.27M | 3.25M | 3.44M | 3.76M | 3.69M | 3.14M | 3.54M | 4.21M | 3.37M | 3.22M | 3.11M | 2.86M | 2.82M | 2.99M |
|
Share-based Compensation
|
2.48M | 4.81M | 0.20M | 5.53M | 0.76M | | 3.15M | 12.39M | 4.77M | 1.27M | 3.59M | 38.53M | 0.92M | 2.99M | 3.03M | 17.82M | 23.28M | 21.40M | 0.00M | 11.33M | 18.33M | 13.33M | 12.62M | 12.96M | 16.91M |
|
Deferred Taxes
|
-0.48M | -0.46M | -2.06M | -1.57M | -1.35M | -2.04M | -0.98M | -2.22M | -15.07M | -12.12M | 1.40M | -2.35M | -2.54M | -1.43M | -0.37M | -0.39M | 0.50M | -0.53M | 0.10M | 0.30M | -0.37M | 0.11M | 0.15M | -0.39M | 0.15M |
|
Cash from Discontinued Operations
|
-8.93M | -19.66M | | -7.41M | -14.79M | | -24.13M | -14.61M | -13.03M | -48.24M | -11.34M | -33.41M | -23.86M | -26.42M | -41.59M | -26.09M | -24.85M | -18.20M | -28.54M | -14.23M | -11.31M | 2.72M | -9.94M | 12.40M | 25.54M |
|
Gains from Investment Securities
|
0.06M | 0.11M | | | 0.04M | | 0.11M | 0.15M | 0.49M | 0.05M | 0.06M | 0.01M | 0.76M | 0.21M | 0.17M | 5.07M | 1.36M | 0.12M | 1.07M | 1.06M | 0.97M | 2.22M | 0.41M | 1.39M | 0.74M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | 748.71M | | | | | | | | | | | |
|
Cash from Operations
|
| -10.73M | -8.88M | -7.41M | -7.38M | -54.14M | -24.13M | -14.61M | -13.03M | -48.24M | -11.34M | -33.41M | -23.86M | -26.42M | -41.59M | -26.09M | -24.85M | -18.20M | -28.54M | -14.23M | -11.31M | | -9.94M | | |
|
Amortizatization of Intangibles
|
1.80M | 2.15M | 4.26M | 4.41M | 4.40M | 7.96M | 13.36M | 17.01M | 22.80M | 25.85M | 26.15M | 25.88M | 25.68M | 25.37M | 24.62M | 24.50M | 23.99M | 23.67M | 22.88M | 22.89M | 22.61M | 22.11M | 20.82M | 34.68M | 34.68M |
|
Depreciation & Amortization (CF)
|
1.84M | 2.87M | | 1.24M | 2.55M | | 2.09M | 2.49M | 3.03M | 3.39M | 3.82M | 3.27M | 3.25M | 3.44M | 3.76M | 3.69M | 3.14M | 3.54M | 4.21M | 3.37M | 3.22M | 3.11M | 2.86M | 2.82M | 2.99M |
|
Change in Receivables
|
-1.22M | -3.33M | | 0.59M | -0.02M | | -1.58M | -2.82M | -1.03M | -18.73M | -2.42M | 1.93M | -1.56M | -5.11M | -7.22M | -3.94M | -5.34M | -7.34M | 0.86M | -3.26M | 1.94M | -10.19M | -9.39M | -1.07M | 3.35M |
|
Change in Inventory
|
-0.08M | -0.09M | 0.93M | 0.31M | 1.10M | 1.50M | 1.57M | -1.82M | 2.93M | 4.46M | 7.54M | -1.03M | 10.01M | 10.14M | 12.84M | -1.81M | 18.06M | 18.59M | 16.49M | -1.76M | 19.25M | 15.87M | 14.61M | -0.33M | 11.99M |
|
Change in Account Payables
|
0.66M | 0.66M | 30.81M | 3.41M | 38.75M | 72.07M | 65.05M | 7.74M | 78.63M | 69.89M | 78.31M | -7.88M | 73.46M | 69.75M | 68.83M | -8.17M | 71.05M | 77.67M | 68.68M | -3.36M | 73.00M | 77.20M | 73.08M | 3.29M | 70.67M |
|
Acquisitions
|
-27.76M | -61.94M | | -1.78M | -1.44M | | -1.23M | -191.69M | -206.88M | -160.88M | 0.02M | | | | | | | | | | | -0.11M | -0.70M | | |
|
Divestments
|
-26.43M | -61.26M | | -1.47M | -1.19M | | -0.91M | -191.72M | -207.75M | -164.26M | -0.20M | -2.19M | 1.85M | 3.20M | 5.95M | 7.14M | 7.86M | 6.85M | 4.10M | 6.87M | -2.28M | 3.01M | 0.45M | -6.21M | -9.16M |
|
Change in Acquisitions & Divestments
|
| | | | | | 9.07M | | -3.28M | | | | | | | | | | 1.95M | | | -0.22M | 1.87M | | |
|
Other financing activities
|
-1.58M | -1.61M | | -0.78M | -17.66M | | -26.45M | -0.57M | -33.09M | -0.48M | -0.06M | | | | | -0.08M | -0.03M | | | | | | | | |
|
Shares Issued
|
2.31M | 3.34M | | 2.87M | 5.05M | | 939.21M | 5.54M | 9.28M | 2.10M | 806.59M | 0.55M | 3.48M | 0.26M | 0.41M | 1.22M | 0.38M | 0.53M | 0.02M | 1.35M | 0.24M | 0.24M | 0.40M | 0.02M | 0.93M |
|
Cash from Financing Activities
|
-0.45M | -0.21M | | 0.80M | 316.89M | | 599.54M | 2.77M | 798.08M | -1.07M | -1.72M | -1.81M | -28.83M | -2.40M | -2.38M | -0.93M | -1.49M | -1.47M | -2.35M | -40.78M | -1.95M | -1.77M | -94.18M | -118.47M | -1.39M |
|
Exchange Rate Effect
|
-0.06M | 0.10M | | 0.64M | 1.25M | | 0.00M | 0.14M | -0.84M | 0.05M | 0.25M | -1.45M | -1.38M | 1.16M | 0.05M | -0.00M | -0.31M | 0.73M | -0.53M | -0.01M | 0.61M | -1.41M | 0.57M | 1.41M | -0.04M |
|
Change in Cash
|
-35.86M | -81.04M | | -7.45M | 302.17M | | 574.50M | -203.43M | 576.46M | -213.51M | -13.01M | -38.87M | -52.21M | -24.46M | -37.96M | -19.88M | -18.79M | -12.08M | -27.30M | -48.15M | -14.93M | 2.55M | -103.10M | -110.87M | 14.95M |
|
Beginning Cash Balance
|
243.56M | 87.45M | 210.97M | 218.42M | -91.20M | 210.97M | 232.65M | 1,010.58M | 230.69M | 1,020.66M | 966.66M | 992.52M | 1,005.87M | 978.11M | 838.12M | 820.03M | 818.94M | 812.24M | 749.41M | 770.26M | 737.03M | 719.55M | 661.57M | 558.47M | 447.60M |
|
Free Cash Flow
|
| -10.73M | -8.88M | -7.41M | -7.38M | -54.14M | -24.13M | -14.61M | -13.03M | -48.24M | -11.34M | -33.41M | -23.86M | -26.42M | -41.59M | -26.09M | -24.85M | -18.20M | -28.54M | -14.23M | -11.31M | | -9.94M | | |
|
Net Cash Flow
|
-0.45M | -10.94M | -8.88M | -6.61M | 309.51M | -54.14M | 575.41M | -11.85M | 785.05M | -49.31M | -13.06M | -35.22M | -52.69M | -28.82M | -43.96M | -27.02M | -26.33M | -19.66M | -30.88M | -55.01M | -13.26M | -1.77M | -104.12M | -118.47M | -1.39M |