|
Net Income
|
| | | -99.00M | -135.00M | -254.00M | 1.00M | -23.00M | -54.00M | -98.00M | -100.00M | -81.00M | -98.00M | -31.00M | -36.00M | -83.00M | 14.00M | 56.00M | 32.00M | 56.00M | 80.00M | 105.00M |
|
Share-based Compensation
|
| | 27.64M | 5.00M | 54.00M | 36.00M | 45.00M | 53.00M | 57.00M | 57.00M | 61.00M | 63.00M | 72.00M | 71.00M | 71.00M | 66.00M | 67.00M | 60.00M | 60.00M | 60.00M | 60.00M | 66.00M |
|
Deferred Taxes
|
| | | | | | -7.00M | | | 5.00M | -10.00M | -1.00M | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.20M | 8.26M | 12.00M | 5.00M | 198.00M | -118.00M | -79.00M | -44.00M | 21.00M | 7.00M | -3.00M | 26.00M | -18.00M | 3.00M | 36.00M | 1.00M | 1.00M | 14.00M | -3.00M | 8.00M | -7.00M |
|
Asset Writedowns and Impairment
|
| | | 2.00M | -1.00M | | 3.00M | 3.00M | 4.00M | 11.00M | 16.00M | 13.00M | 12.00M | 19.00M | 20.00M | 15.00M | 17.00M | 18.00M | 20.00M | 22.00M | 18.00M | 26.00M |
|
Cash from Operations
|
| | -38.37M | -5.00M | 56.00M | -18.00M | -31.00M | -47.00M | -21.00M | -69.00M | -19.00M | -55.00M | 50.00M | 48.00M | 92.00M | -20.00M | 124.00M | 109.00M | 147.00M | 79.00M | 223.00M | 165.00M |
|
Amortization of Deferred Charges
|
| 4.05M | 4.18M | 6.00M | 6.00M | 6.60M | 13.00M | 10.00M | 10.00M | 12.00M | 12.00M | 14.00M | 14.00M | 16.00M | 18.00M | 19.00M | 19.00M | 21.00M | 23.00M | 23.00M | 25.00M | 25.00M |
|
Depreciation & Amortization (CF)
|
| | 17.50M | 4.00M | 5.00M | 7.00M | 5.00M | 6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 8.00M | 8.00M | 10.00M | 11.00M | 12.00M | 12.00M | 11.00M | 19.00M | 16.00M | 13.00M |
|
Change in Receivables
|
| | 4.58M | 6.00M | 9.00M | 4.00M | 4.00M | 2.00M | 13.00M | 15.00M | 5.00M | 20.00M | 22.00M | -18.00M | -21.00M | 22.00M | 23.00M | 9.00M | 18.00M | 9.00M | 7.00M | 4.00M |
|
Change in Inventory
|
| | 4.70M | -1.00M | 16.00M | 4.00M | 4.00M | 2.00M | 18.00M | 33.00M | 15.00M | 1.00M | -5.00M | -9.00M | 20.00M | 2.00M | -10.00M | -4.00M | 12.00M | -7.00M | -8.00M | 1.00M |
|
Change in Account Payables
|
| | 0.29M | -3.00M | 3.00M | 8.00M | 7.00M | -12.00M | 8.00M | -8.00M | 1.00M | 6.00M | 6.00M | -15.00M | 4.00M | 16.00M | -14.00M | -3.00M | 6.00M | 10.00M | 3.00M | -2.00M |
|
Change in Accured Expenses
|
| | -11.28M | 12.00M | 86.00M | 15.00M | 32.00M | 39.00M | 37.00M | 15.00M | 25.00M | -20.00M | 44.00M | -7.00M | 64.00M | -37.00M | 38.00M | -8.00M | 55.00M | -56.00M | 53.00M | -20.00M |
|
Other Working Capital Changes
|
| | -9.61M | 7.00M | 11.00M | 15.00M | 11.00M | 14.00M | -3.00M | 6.00M | 19.00M | 6.00M | 1.00M | | 5.00M | 19.00M | 5.00M | -1.00M | | 12.00M | -2.00M | 12.00M |
|
Capital Expenditures
|
| | -7.38M | 6.00M | 2.00M | 2.00M | 9.00M | 2.00M | 5.00M | 6.00M | 20.00M | 10.00M | 11.00M | 10.00M | 11.00M | 13.00M | 16.00M | 12.00M | 13.00M | 10.00M | 15.00M | 12.00M |
|
Acquisitions
|
| | | | | | | | | 46.00M | | 9.00M | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 5.00M | 18.00M | 60.00M | 112.00M | 179.00M | 147.00M | 168.00M | 99.00M | 142.00M | 111.00M | 108.00M | 71.00M | 72.00M | 102.00M | 91.00M | 60.00M |
|
Cash from Investing Activities
|
| | 5.63M | -8.00M | -30.00M | -4.00M | -461.00M | -3.00M | -39.00M | 17.00M | -73.00M | -42.00M | -12.00M | -31.00M | -1.00M | -29.00M | -4.00M | 9.00M | -15.00M | 22.00M | -38.00M | -4.00M |
|
Other financing activities
|
| | -2.14M | 10.00M | 6.00M | 10.00M | -2.00M | 27.00M | 10.00M | -11.00M | | 37.00M | -6.00M | -4.00M | | 49.00M | -21.00M | 12.00M | -4.00M | 64.00M | -19.00M | 4.00M |
|
Cash from Financing Activities
|
| | -1.80M | 12.00M | -214.00M | 958.00M | 3.00M | 29.00M | 13.00M | -6.00M | 2.00M | 48.00M | -2.00M | 12.00M | 5.00M | 73.00M | -26.00M | -40.00M | 11.00M | 73.00M | -22.00M | 19.00M |
|
Exchange Rate Effect
|
| | 2.00M | -1.00M | | | -1.00M | | | | 1.00M | | | -1.00M | 1.00M | | -1.00M | 2.00M | -2.00M | | | |
|
Change in Cash
|
| | -34.54M | -1.00M | -188.00M | 936.00M | -489.00M | -21.00M | -47.00M | -58.00M | -90.00M | -49.00M | 36.00M | 29.00M | 96.00M | 24.00M | 93.00M | 80.00M | 141.00M | 174.00M | 166.00M | 180.00M |
|
Beginning Cash Balance
|
150.00M | 611.91M | 616.54M | 571.00M | 564.00M | 366.00M | 1,298.00M | 778.00M | 744.00M | 702.00M | 637.00M | 500.00M | 452.00M | 485.00M | 509.00M | 554.00M | 598.00M | 681.00M | 762.00M | 831.00M | 1,028.00M | 1,177.00M |
|
Free Cash Flow
|
| | -30.98M | -11.00M | 54.00M | -20.00M | -40.00M | -49.00M | -26.00M | -75.00M | -39.00M | -65.00M | 39.00M | 38.00M | 81.00M | -33.00M | 108.00M | 97.00M | 134.00M | 69.00M | 208.00M | 153.00M |
|
Net Cash Flow
|
| | -34.54M | -1.00M | -188.00M | 936.00M | -489.00M | -21.00M | -47.00M | -58.00M | -90.00M | -49.00M | 36.00M | 29.00M | 96.00M | 24.00M | 94.00M | 78.00M | 143.00M | 174.00M | 163.00M | 180.00M |