|
Net Income
|
-7.93M | -44.29M | -5.95M | 19.18M | 26.35M | 3.55M | 33.01M | 61.35M |
|
Depreciation and Depletion
|
| | | | 1.32M | 2.73M | 2.82M | 2.61M |
|
Share-based Compensation
|
0.35M | 34.20M | 4.06M | 6.05M | 13.37M | 14.21M | 10.15M | 9.74M |
|
Deferred Taxes
|
-1.18M | -1.87M | -6.22M | 1.77M | -0.66M | -1.26M | 3.21M | 0.83M |
|
Gains from Sales and Divestitures
|
| | | | | | 0.02M | |
|
Gains from Investment Securities
|
0.09M | | 0.85M | 0.27M | 5.59M | 2.13M | 13.32M | 11.29M |
|
Asset Writedowns and Impairment
|
| | | 0.09M | 0.43M | 0.46M | 0.36M | 14.29M |
|
Cash from Operations
|
-8.51M | -21.17M | 243.31M | 535.28M | 413.20M | 258.06M | -6.57M | 827.98M |
|
Depreciation & Amortization (CF)
|
0.34M | 0.47M | 0.75M | 0.93M | 1.34M | 2.75M | 2.84M | 2.62M |
|
Change in Receivables
|
| 0.35M | 101.44M | 266.19M | | | | |
|
Change in Account Payables
|
| | 55.08M | 168.58M | -52.87M | -32.22M | -23.85M | 1,800.00M |
|
Change in Accured Expenses
|
2.64M | 5.14M | 6.20M | 10.26M | 6.59M | 4.02M | 4.60M | 24.79M |
|
Change in Taxes
|
| | 2.25M | 0.16M | 0.19M | -0.41M | -1.37M | -0.82M |
|
Capital Expenditures
|
0.59M | 1.68M | 1.32M | 0.98M | 4.97M | 4.89M | 2.76M | 1.55M |
|
Sales of Property, Plant and Equipment
|
| | | | 0.00M | | | |
|
Acquisitions
|
| | 6.35M | 0.46M | -2.58M | | | |
|
Divestments
|
| | 0.11M | | 0.08M | 0.09M | 0.01M | 0.01M |
|
Cash from Investing Activities
|
-3.67M | -35.12M | -22.04M | 43.56M | 10.92M | -3.61M | -7.75M | -8.66M |
|
Other financing activities
|
| 2.20M | 0.24M | 4.25M | | | | |
|
Long-Term Debt Issuances
|
| | | | 154.91M | | | |
|
Long-Term Debt Repayments
|
| | 1.10M | | | | | |
|
Shares Issued
|
| 0.18M | 114.77M | | | | | |
|
Shares Repurchased
|
| | | 2.17M | | | | |
|
Preferred Shares Issued
|
9.59M | 47.18M | 0.80M | | | | | |
|
Cash from Financing Activities
|
14.60M | 79.53M | 114.91M | -8.37M | 330.88M | 4.73M | 1.82M | 103.83M |
|
Exchange Rate Effect
|
0.90M | -0.19M | 0.05M | -0.19M | -1.72M | -4.34M | -3.48M | -4.64M |
|
Change in Cash
|
2.42M | 23.23M | 336.18M | 570.47M | 755.00M | 259.18M | -12.50M | 923.15M |
|
Free Cash Flow
|
-9.10M | -22.86M | 241.99M | 534.30M | 408.24M | 253.17M | -9.33M | 826.42M |
|
Net Cash Flow
|
2.42M | 23.23M | 336.18M | 570.47M | 755.00M | 259.18M | -12.50M | 923.15M |