|
Net Income
|
-50.93M | -118.59M | -211.71M | -288.34M | -407.77M | -257.03M | -255.54M |
|
Share-based Compensation
|
8.55M | 48.39M | 34.23M | 104.53M | 188.96M | 202.42M | 211.27M |
|
Gains from Investment Securities
|
| 0.15M | 0.38M | 1.46M | 4.33M | 3.35M | 4.25M |
|
Asset Writedowns and Impairment
|
0.10M | 0.65M | 0.92M | 2.26M | 1.92M | 5.01M | 6.80M |
|
Cash from Operations
|
-30.18M | -40.14M | -92.87M | -83.78M | -160.06M | -17.93M | 14.93M |
|
Amortizatization of Intangibles
|
0.82M | 8.23M | 22.37M | 16.59M | 15.60M | 18.09M | 17.97M |
|
Amortization of Deferred Charges
|
0.32M | 1.61M | 4.08M | 8.65M | 15.10M | 21.97M | 25.91M |
|
Depreciation & Amortization (CF)
|
4.23M | 2.23M | 3.49M | 8.46M | 12.67M | 14.34M | 17.54M |
|
Change in Receivables
|
3.43M | 7.72M | 20.46M | 26.99M | 25.18M | 9.53M | 4.66M |
|
Change in Account Payables
|
0.36M | 3.47M | -2.88M | 7.26M | -4.39M | -0.57M | 4.44M |
|
Change in Accured Expenses
|
4.02M | 8.32M | 18.12M | 23.68M | 25.54M | -5.21M | 6.60M |
|
Other Working Capital Changes
|
15.09M | 32.19M | 41.78M | 68.34M | 59.38M | 37.62M | 31.58M |
|
Capital Expenditures
|
2.85M | 6.88M | 57.34M | 41.59M | 5.35M | 7.72M | 6.71M |
|
Sales of Property, Plant and Equipment
|
| | 0.01M | | | | |
|
Change in Acquisitions & Divestments
|
61.95M | 93.39M | 53.84M | 132.30M | 143.87M | 43.14M | 240.60M |
|
Cash from Investing Activities
|
-44.66M | 12.65M | -158.94M | 27.56M | 64.49M | -289.13M | -6.13M |
|
Other financing activities
|
0.61M | 1.40M | 3.44M | 2.35M | 0.69M | 0.11M | |
|
Cash from Financing Activities
|
55.29M | 311.60M | 201.00M | 37.21M | 381.39M | 16.78M | -58.09M |
|
Exchange Rate Effect
|
0.00M | -0.02M | 0.00M | -0.46M | 0.34M | 0.39M | -2.50M |
|
Change in Cash
|
-19.55M | 284.10M | -50.80M | -19.48M | 286.16M | -289.90M | -51.80M |
|
Beginning Cash Balance
|
43.32M | 21.92M | 310.68M | 259.88M | 240.40M | 526.56M | 236.53M |
|
Free Cash Flow
|
-33.03M | -47.01M | -150.21M | -125.37M | -165.41M | -25.65M | 8.21M |
|
Net Cash Flow
|
-19.55M | 284.12M | -50.80M | -19.01M | 285.82M | -290.29M | -49.30M |