|
Net Income
|
| -3.99M | -17.62M | 20.66M | 30.71M | 1.54M | -28.19M | 117.13M | -42.08M | -31.34M | -8.07M | -34.43M |
|
Share-based Compensation
|
0.19M | 0.21M | 4.24M | 2.82M | 7.27M | 10.01M | 10.99M | 11.35M | 11.66M | 11.91M | 11.50M | 11.64M |
|
Gains from Sales and Divestitures
|
| | | 0.02M | | | | | | | | |
|
Gains from Investment Securities
|
| 0.29M | 3.41M | | 2.21M | 3.23M | 3.44M | 10.52M | 2.90M | | | |
|
Non-cash Items
|
| | 22.41M | 277.89M | | | | 31.24M | | | | |
|
Cash from Operations
|
-4.51M | -7.80M | -9.48M | 318.52M | -16.84M | -17.35M | 22.60M | -75.42M | -59.01M | -19.19M | -21.24M | -21.55M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 7.93M |
|
Depreciation & Amortization (CF)
|
0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.11M | 0.10M |
|
Change in Account Payables
|
-0.15M | 2.79M | 1.05M | -4.18M | 3.73M | 12.72M | 11.49M | -17.66M | -0.88M | 10.23M | -12.77M | 1.43M |
|
Change in Accured Expenses
|
-0.37M | 1.41M | 3.22M | 8.18M | 6.63M | 16.96M | 9.69M | 10.60M | -28.01M | -13.57M | 2.48M | 1.49M |
|
Capital Expenditures
|
| | 0.01M | 0.01M | | | | | 0.70M | 1.22M | 0.02M | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 91.89M |
|
Cash from Investing Activities
|
| | -0.01M | -0.01M | | | | | -0.04M | -1.88M | -486.98M | 33.49M |
|
Other financing activities
|
| | 0.91M | | | | | | | | | |
|
Shares Issued
|
| | | 317.58M | 0.47M | 0.06M | 0.80M | 0.14M | 0.22M | | 0.14M | |
|
Preferred Shares Issued
|
| | | 107.48M | | | | | | | | |
|
Cash from Financing Activities
|
-0.01M | 106.45M | -0.91M | 426.22M | 0.47M | 0.06M | 0.80M | 0.14M | 0.22M | | 0.15M | |
|
Change in Cash
|
-4.51M | 98.64M | -10.41M | 744.73M | -16.37M | -17.29M | 23.40M | -75.28M | -58.83M | -21.07M | -508.07M | 11.94M |
|
Beginning Cash Balance
|
21.66M | 17.15M | 115.79M | 105.38M | 850.12M | 833.75M | 816.26M | 839.66M | 764.38M | 705.54M | 684.48M | -11.94M |
|
Free Cash Flow
|
-4.51M | -7.80M | -9.50M | 318.52M | -16.84M | -17.35M | 22.60M | -75.42M | -59.71M | -20.41M | -21.26M | -21.55M |
|
Net Cash Flow
|
-4.51M | 98.65M | -10.41M | 744.73M | -16.37M | -17.29M | 23.40M | -75.28M | -58.83M | -21.07M | -508.07M | 11.94M |