|
Net Income (Quarter)
|
-46.57M | -41.75M | -60.65M | -42.03M | -55.09M | -54.80M | -179.28M | -88.65M | -56.48M |
|
Share-based Compensation (Quarter)
|
6.25M | 6.10M | 4.77M | 4.76M | 4.93M | 7.17M | 13.42M | 15.02M | 26.47M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | -35.00M | | | | -59.14M |
|
Gains from Investment Securities (Quarter)
|
-0.42M | 1.95M | 0.29M | -0.29M | 1.14M | 1.75M | 73.95M | | |
|
Cash from Operations (Quarter)
|
-37.76M | -54.30M | -38.86M | -35.84M | -35.00M | -37.74M | -83.33M | -27.00M | |
|
Amortization (Quarter)
|
104.41M | 122.08M | | 116.71M | 151.70M | 111.73M | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.23M | 0.39M | 0.27M | 0.30M | 0.29M | 0.28M | 0.32M | 0.32M | 0.43M |
|
Change in Receivables (Quarter)
|
-0.74M | 5.06M | -2.92M | 3.45M | -2.27M | 5.03M | -5.36M | 10.88M | -4.08M |
|
Change in Account Payables (Quarter)
|
5.65M | -24.21M | 15.01M | 0.18M | 13.42M | 1.11M | -32.73M | 9.37M | -9.42M |
|
Change in Net Loans (Quarter)
|
| | | | 24.81M | 53.70M | | | |
|
Capital Expenditures (Quarter)
|
-0.01M | -0.24M | -0.34M | 1.27M | -0.05M | -0.02M | 0.01M | 0.23M | -0.06M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | 1.77M | 2.44M | | | |
|
Cash from Investing Activities (Quarter)
|
2.07M | 12.45M | 1.92M | 0.63M | 1.14M | 0.21M | 3.83M | -14.84M | 0.58M |
|
Other financing activities (Quarter)
|
0.00M | 0.26M | 0.00M | | 0.26M | 0.06M | | | 0.01M |
|
Short-Term Debt repayments (Quarter)
|
-0.16M | -0.14M | -0.14M | | -0.24M | -0.26M | -0.38M | | -0.48M |
|
Shares Issued (Quarter)
|
| | 0.00M | | | | | | 0.03M |
|
Cash from Financing Activities (Quarter)
|
23.03M | 20.59M | -6.91M | -6.23M | -8.24M | -9.92M | 705.48M | -46.05M | 0.09M |
|
Exchange Rate Effect (Quarter)
|
1.43M | 0.49M | -2.13M | 2.75M | -0.74M | -1.23M | -8.36M | -1.58M | 8.68M |
|
Change in Cash (Quarter)
|
-11.23M | -20.77M | -45.98M | -38.69M | -42.75M | -48.25M | 618.14M | -84.95M | -45.97M |
|
Beginning Cash Balance (Quarter)
|
| | | | -6.44M | -14.75M | | | |
|
Free Cash Flow (Quarter)
|
-37.74M | -54.06M | -38.52M | -37.11M | -34.96M | -37.72M | -83.34M | -27.23M | 0.06M |
|
Net Cash Flow (Quarter)
|
-12.66M | -21.26M | -43.85M | -41.44M | -42.11M | -47.45M | 625.98M | -87.89M | 0.66M |