|
Net Income
|
| -29.18M | -378.76M | 44.22M | -100.12M | -29.10M |
|
Depreciation and Depletion
|
1.38M | 2.55M | 4.49M | 7.16M | 11.33M | 9.94M |
|
Share-based Compensation
|
0.10M | 0.36M | 12.42M | 28.50M | 22.54M | 26.70M |
|
Deferred Taxes
|
-4.65M | -4.34M | -3.76M | -1.79M | -1.08M | -3.75M |
|
Gains from Investment Securities
|
0.86M | 2.43M | 277.31M | -78.34M | -11.92M | -3.07M |
|
Asset Writedowns and Impairment
|
0.66M | 1.44M | 1.13M | 5.14M | 18.27M | 28.04M |
|
Cash from Operations
|
1.73M | -12.44M | -28.36M | -106.60M | 21.75M | 16.13M |
|
Amortizatization of Intangibles
|
12.51M | 11.85M | 13.30M | 14.85M | 20.91M | 19.54M |
|
Amortization of Deferred Charges
|
12.40M | 11.85M | 0.15M | 4.23M | 4.23M | 4.20M |
|
Depreciation & Amortization (CF)
|
1.38M | 2.55M | 4.49M | 7.16M | 11.33M | 9.94M |
|
Change in Receivables
|
11.05M | -3.70M | 31.01M | 32.02M | -16.52M | -20.80M |
|
Change in Inventory
|
4.77M | 3.21M | 7.29M | 84.36M | 22.62M | 10.50M |
|
Change in Account Payables
|
4.31M | 4.89M | 10.52M | -0.26M | 15.78M | |
|
Change in Accured Expenses
|
2.77M | -0.12M | 24.78M | -2.95M | 44.00M | -43.78M |
|
Change in Taxes
|
2.52M | 4.61M | -0.59M | -3.87M | 3.67M | |
|
Other Working Capital Changes
|
1.12M | 2.29M | 7.52M | 13.85M | 7.60M | 15.98M |
|
Capital Expenditures
|
8.77M | 3.50M | 11.20M | 10.85M | 3.83M | 0.76M |
|
Change in Intangibles
|
1.65M | 0.32M | 4.42M | 6.55M | 9.22M | 6.04M |
|
Acquisitions
|
2.06M | | 22.90M | | | |
|
Cash from Investing Activities
|
-12.48M | -3.82M | -37.73M | -18.87M | -31.51M | -6.79M |
|
Other financing activities
|
0.15M | 0.08M | 21.34M | | | -0.30M |
|
Cash from Financing Activities
|
14.58M | 18.27M | 959.03M | -205.24M | -37.45M | -158.34M |
|
Exchange Rate Effect
|
-0.09M | 0.16M | -0.54M | -2.98M | 2.03M | -3.96M |
|
Change in Cash
|
3.83M | 2.02M | 892.94M | -330.71M | -47.20M | -149.00M |
|
Beginning Cash Balance
|
-3.83M | 7.47M | 8.94M | 898.91M | 570.23M | 519.06M |
|
Free Cash Flow
|
-7.05M | -15.94M | -39.56M | -117.45M | 17.93M | 15.38M |
|
Net Cash Flow
|
3.83M | 2.02M | 892.94M | -330.71M | -47.20M | -149.00M |