|
Net Income
|
-52.31M | -88.37M | -226.44M | -173.65M | -273.01M | -676.74M | -209.78M |
|
Share-based Compensation
|
7.67M | 12.13M | 118.36M | 43.81M | 69.14M | 72.25M | 47.54M |
|
Deferred Taxes
|
| -1.39M | | -6.25M | -2.52M | -0.24M | -0.24M |
|
Gains from Sales and Divestitures
|
| | 5.01M | 7.39M | 5.37M | 8.96M | 1.03M |
|
Gains from Investment Securities
|
2.73M | 24.92M | | | | 0.50M | 1.90M |
|
Asset Writedowns and Impairment
|
0.67M | 0.72M | 1.65M | 0.71M | 0.81M | 1.06M | 7.09M |
|
Non-cash Items
|
| 79.80M | 487.76M | 13.41M | 10.42M | 9.91M | 0.43M |
|
Cash from Operations
|
-74.01M | -81.89M | -112.46M | -141.54M | -192.32M | -148.34M | -127.34M |
|
Amortization of Goodwill
|
| | | | | 436.48M | |
|
Depreciation & Amortization (CF)
|
5.33M | 7.76M | 10.15M | 16.09M | 26.17M | 31.51M | 32.97M |
|
Change in Receivables
|
19.47M | -0.80M | 14.21M | 0.51M | 8.14M | -3.25M | 25.01M |
|
Change in Inventory
|
-1.57M | 0.59M | 6.02M | -1.60M | 1.21M | -2.08M | -1.90M |
|
Change in Account Payables
|
-0.79M | 1.16M | -0.71M | 5.55M | -4.78M | -2.36M | 0.16M |
|
Change in Accured Expenses
|
2.73M | 5.85M | 12.89M | -0.38M | 8.96M | -15.14M | 10.12M |
|
Other Working Capital Changes
|
-16.97M | -16.15M | 5.99M | -16.70M | -19.74M | -4.69M | 3.76M |
|
Capital Expenditures
|
1.91M | 1.34M | 3.32M | 0.56M | 10.15M | 15.06M | 15.10M |
|
Acquisitions
|
64.38M | 45.75M | | 156.53M | | | |
|
Change in Acquisitions & Divestments
|
175.60M | 246.03M | 99.11M | 100.00M | 500.00M | 389.99M | |
|
Cash from Investing Activities
|
-245.93M | 120.00M | -66.76M | -59.63M | -11.63M | -19.17M | -18.65M |
|
Other financing activities
|
| | 3.29M | 1.61M | | | |
|
Cash from Financing Activities
|
278.18M | 46.64M | 983.12M | 5.75M | -3.61M | 2.15M | 1.38M |
|
Exchange Rate Effect
|
| | | -0.08M | -0.30M | -1.14M | 0.89M |
|
Change in Cash
|
-41.76M | 84.75M | 803.89M | -195.50M | -207.87M | -166.51M | -143.72M |
|
Beginning Cash Balance
|
89.73M | 52.93M | 137.72M | 941.92M | 746.42M | 538.55M | 372.04M |
|
Free Cash Flow
|
-75.92M | -83.23M | -115.78M | -142.10M | -202.48M | -163.40M | -142.44M |
|
Net Cash Flow
|
-41.76M | 84.75M | 803.89M | -195.42M | -207.56M | -165.36M | -144.61M |