|
Net Income
|
-220.10M | -170.56M | -160.80M | -169.37M | -191.49M | -198.38M | -368.44M | 129.36M | -117.33M | -86.97M | -51.90M | -57.24M | -80.93M | -87.40M | -11.94M | 27.59M |
|
Depreciation and Depletion
|
| | | | | | | 2.40M | 1.80M | 1.70M | 1.60M | 1.80M | 2.00M | 3.30M | 4.50M | 7.30M |
|
Share-based Compensation
|
20.22M | 13.58M | 11.20M | 13.29M | 45.19M | 48.62M | 8.72M | 5.13M | 4.85M | 6.86M | 6.20M | 6.51M | 12.20M | 13.45M | 17.65M | 21.36M |
|
Gains from Sales and Divestitures
|
| | | 1.28M | 2.86M | 6.98M | 1.11M | 0.13M | 0.19M | 0.69M | 0.80M | 1.73M | 1.52M | 1.55M | 6.05M | 4.38M |
|
Gains from Investment Securities
|
-0.01M | 1.60M | 10.08M | 18.67M | 24.24M | 21.54M | 3.96M | 5.53M | 7.09M | 10.98M | 14.14M | 12.26M | 10.73M | 9.07M | 8.40M | 21.53M |
|
Asset Writedowns and Impairment
|
| | | | | | 36.10M | | 2.97M | 2.21M | | 1.89M | 1.90M | 2.20M | 4.60M | 3.90M |
|
Non-cash Items
|
| | 0.00M | 7.20M | 40.97M | 33.49M | 17.22M | 0.00M | 2.48M | 3.67M | 4.55M | 7.49M | 8.01M | 7.78M | 7.94M | 32.44M |
|
Cash from Operations
|
-184.08M | -148.65M | -123.84M | -119.86M | -128.73M | 4.09M | -57.23M | -78.09M | -64.78M | -37.73M | -88.48M | -28.13M | -61.71M | -80.68M | 34.09M | 42.51M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | 1.18M | 1.18M | 1.26M | 2.99M | 1.30M | 1.67M |
|
Amortization of Deferred Charges
|
| | | | | | 1.65M | 4.48M | | | 1.18M | 1.18M | 1.71M | 2.09M | 2.08M | 1.65M |
|
Depreciation & Amortization (CF)
|
18.73M | 17.32M | 15.91M | 14.40M | 14.06M | 18.57M | 13.28M | 4.16M | 3.53M | 2.86M | 0.97M | 2.15M | 1.99M | 3.33M | 4.54M | 7.37M |
|
Change in Receivables
|
| | | | | 50.44M | -50.41M | 30.53M | -30.56M | 1.34M | -0.50M | 0.70M | 0.78M | 11.81M | -2.35M | -2.65M |
|
Change in Inventory
|
| | | | | 9.67M | 26.43M | 2.33M | 3.30M | 3.15M | 0.56M | 1.31M | 4.08M | 5.67M | 11.35M | 3.20M |
|
Change in Account Payables
|
-6.37M | -4.29M | 2.67M | 0.04M | -1.07M | 3.62M | 8.41M | -12.12M | 3.80M | -1.60M | -0.59M | 0.79M | 1.37M | 4.10M | -1.47M | -2.79M |
|
Change in Accured Expenses
|
-12.27M | -7.55M | 6.04M | 15.07M | 3.67M | 2.28M | -12.47M | 0.35M | 2.93M | 2.25M | 2.82M | 3.35M | 8.81M | -0.72M | 6.61M | -2.70M |
|
Other Working Capital Changes
|
-2.31M | -0.82M | -0.22M | 0.49M | 0.19M | 0.36M | 0.90M | 0.20M | 1.17M | 0.53M | 0.99M | 0.18M | 0.76M | 0.34M | 0.23M | 0.13M |
|
Capital Expenditures
|
18.85M | 9.54M | 6.86M | 0.64M | 7.99M | 24.10M | 10.29M | 1.14M | | 0.35M | 2.56M | 0.80M | 11.47M | 7.59M | 42.44M | 9.69M |
|
Sales of Property, Plant and Equipment
|
| | 0.09M | 0.08M | | | 0.08M | 0.02M | 16.65M | 0.12M | | | | | 0.38M | 0.40M |
|
Acquisitions
|
| | | | | | | | | | | | | 15.34M | | |
|
Change in Acquisitions & Divestments
|
17.80M | 2.00M | 3.83M | | | | | | | | 24.99M | 20.00M | 59.06M | 107.34M | 119.17M | 135.32M |
|
Cash from Investing Activities
|
-3.05M | -11.72M | -2.94M | -0.56M | -7.99M | -24.10M | -10.20M | -1.13M | 16.68M | -0.23M | -22.84M | 15.22M | -151.54M | 4.87M | -1.99M | -96.65M |
|
Other financing activities
|
| | | | 1.10M | | 0.83M | | 0.02M | 0.01M | 0.06M | 0.52M | 7.27M | 0.38M | 0.11M | |
|
Cash from Financing Activities
|
189.51M | 196.42M | 63.39M | 179.58M | 145.67M | 70.06M | 5.67M | 43.04M | 73.56M | 61.29M | 69.86M | 49.85M | 270.27M | 21.39M | 136.61M | -137.27M |
|
Change in Cash
|
2.37M | 36.04M | -63.38M | 59.16M | 8.95M | 50.05M | -61.77M | -36.18M | 25.46M | 23.33M | -41.46M | 36.94M | 57.02M | -54.42M | 168.71M | -191.40M |
|
Free Cash Flow
|
-202.94M | -158.20M | -130.69M | -120.50M | -136.72M | -20.01M | -67.52M | -79.23M | -64.78M | -38.09M | -91.05M | -28.93M | -73.17M | -88.27M | -8.35M | 32.82M |
|
Net Cash Flow
|
2.37M | 36.04M | -63.38M | 59.16M | 8.95M | 50.05M | -61.77M | -36.18M | 25.46M | 23.33M | -41.46M | 36.94M | 57.02M | -54.42M | 168.71M | -191.40M |