|
Net Income
|
-0.02M | -0.01M | -30.34M | -34.62M | -110.94M | 117.24M | -47.90M | -59.73M | -102.68M | -146.43M | -169.43M | 37.20M | 52.99M | 264.93M | -0.92M |
|
Depreciation and Depletion
|
| | | | | 0.10M | 0.10M | 0.50M | 0.60M | 0.70M | 2.10M | 1.70M | 2.10M | 2.20M | 1.80M |
|
Share-based Compensation
|
| | 22.41M | 5.44M | 15.90M | 25.90M | 29.10M | 26.87M | 19.77M | 21.11M | 23.61M | 29.57M | 38.14M | 44.25M | 36.91M |
|
Deferred Taxes
|
| | | -9.73M | -2.46M | -15.57M | -22.66M | -6.42M | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | 61.45M | 74.56M | 45.34M | -7.45M |
|
Gains from Investment Securities
|
| | | 10.10M | 23.79M | 33.31M | 18.38M | 19.39M | 15.00M | 15.05M | -12.41M | -16.42M | -1.35M | 3.63M | -7.94M |
|
Asset Writedowns and Impairment
|
| | | | | 4.71M | | | | 25.50M | 2.23M | 0.50M | 1.04M | 3.04M | 2.82M |
|
Non-cash Items
|
| | | | | 2.46M | 1.98M | 1.72M | 1.36M | | | | | | |
|
Cash from Operations
|
-0.00M | -0.00M | -2.74M | -17.59M | -45.85M | -1.39M | -3.44M | 7.40M | -24.96M | -58.21M | -42.74M | -76.24M | -260.85M | -325.36M | -237.47M |
|
Amortizatization of Intangibles
|
0.01M | | | | | 0.40M | 1.10M | -1.34M | 0.46M | 0.79M | -0.70M | -2.01M | 0.70M | 7.46M | 4.54M |
|
Amortization of Deferred Charges
|
| | | | 4.71M | 1.34M | 0.66M | 0.66M | 3.40M | 9.90M | 10.48M | 11.24M | 1.62M | 1.72M | 1.73M |
|
Depreciation & Amortization (CF)
|
| | 0.12M | 0.22M | 5.40M | 13.39M | 16.14M | 17.80M | 18.67M | 20.41M | 24.58M | 12.75M | 20.72M | 38.53M | 43.55M |
|
Change in Receivables
|
| | | | 7.96M | 4.50M | 6.09M | -4.95M | -0.15M | 5.18M | -2.30M | -0.85M | 1.06M | 11.26M | 6.00M |
|
Change in Inventory
|
| | | | 0.28M | 1.17M | 0.57M | 1.71M | 2.77M | 1.96M | 5.07M | -0.12M | 1.21M | 39.42M | 3.77M |
|
Change in Account Payables
|
| | 0.68M | | | | -2.92M | 2.06M | -2.71M | 9.26M | -6.04M | 2.77M | 2.31M | | |
|
Change in Accured Expenses
|
| | 2.98M | 2.84M | 20.60M | 3.38M | 12.59M | 0.60M | 16.17M | 4.60M | 4.42M | 16.68M | 22.18M | 24.76M | -31.06M |
|
Change in Taxes
|
| | | | | 8.11M | -4.64M | -0.62M | -1.13M | -0.56M | 15.75M | -17.10M | 0.37M | 0.04M | 0.04M |
|
Other Working Capital Changes
|
| | 0.01M | 1.35M | -0.24M | 0.97M | 2.45M | 2.70M | 1.36M | -0.21M | 4.31M | 38.30M | -12.93M | -15.78M | -6.12M |
|
Capital Expenditures
|
| | 0.02M | 0.12M | 0.66M | 0.02M | 1.43M | 0.89M | 0.73M | 0.20M | 6.77M | 5.10M | 0.19M | 0.67M | |
|
Sales of Property, Plant and Equipment
|
| | | | | 148.41M | | | | | | | | | |
|
Change in Intangibles
|
| | -1.17M | 5.43M | 3.30M | 7.01M | 10.50M | 13.12M | 18.97M | 15.37M | 17.80M | 19.05M | 28.37M | 41.59M | 36.21M |
|
Acquisitions
|
| | 0.00M | | 29.15M | 33.43M | 0.61M | | | | 95.28M | | | | |
|
Divestments
|
| | | | | | | | | | | | | 207.40M | |
|
Change in Acquisitions & Divestments
|
| | | 4.38M | 6.49M | 10.00M | 159.52M | 114.53M | 162.80M | 259.14M | 273.48M | 433.60M | 381.99M | 334.57M | 326.33M |
|
Cash from Investing Activities
|
| | -1.70M | -5.41M | -37.26M | -80.60M | 10.37M | 45.60M | -203.29M | 19.86M | -61.33M | -137.62M | -32.55M | -151.63M | 99.33M |
|
Other financing activities
|
| | | | | 2.42M | -0.36M | 0.66M | 1.71M | 1.78M | | -6.10M | 9.88M | -1.38M | |
|
Cash from Financing Activities
|
| | 4.44M | 28.98M | 95.32M | 101.60M | -3.85M | 5.45M | 231.86M | -2.08M | 127.71M | 237.79M | 120.05M | 220.13M | 139.42M |
|
Exchange Rate Effect
|
| | | | | -0.01M | 0.12M | -0.06M | -0.14M | -0.01M | -1.31M | 1.71M | -2.79M | 1.98M | -0.91M |
|
Change in Cash
|
| | 0.00M | 5.99M | 12.21M | 19.60M | 3.20M | 58.39M | 3.48M | -40.44M | 22.34M | 80.98M | -104.06M | -3.51M | 0.36M |
|
Beginning Cash Balance
|
| | 0.03M | 0.01M | | | | | | | | | | | |
|
Free Cash Flow
|
-0.00M | -0.00M | -2.76M | -17.71M | -46.51M | -1.41M | -4.87M | 6.52M | -25.68M | -58.41M | -49.51M | -81.34M | -261.04M | -326.02M | -237.47M |
|
Net Cash Flow
|
-0.00M | -0.00M | 0.00M | 5.99M | 12.21M | 19.61M | 3.08M | 58.45M | 3.61M | -40.43M | 23.64M | 23.93M | -173.35M | -256.85M | 1.27M |