|
Net Income
|
-43.83M | -184.20M | -288.58M | -505.49M | -586.48M | -485.08M | -653.25M | -543.35M |
|
Depreciation and Depletion
|
| | | | | 4.10M | 4.10M | 3.70M |
|
Share-based Compensation
|
1.84M | 6.07M | 21.37M | 58.46M | 105.57M | 93.83M | 115.02M | 113.87M |
|
Gains from Sales and Divestitures
|
| | 1.12M | 2.36M | 1.57M | 1.95M | 3.61M | 3.81M |
|
Gains from Investment Securities
|
-0.26M | -0.25M | 3.55M | 6.76M | -7.09M | -2.17M | 6.88M | 7.53M |
|
Asset Writedowns and Impairment
|
| | | | | 12.72M | | 0.27M |
|
Non-cash Items
|
| | 0.51M | 1.74M | 5.03M | 7.09M | 178.59M | 10.27M |
|
Cash from Operations
|
-40.49M | -136.64M | -253.59M | -399.71M | -497.93M | -419.49M | -527.72M | -520.73M |
|
Amortizatization of Intangibles
|
| 0.78M | 1.51M | 17.74M | 5.79M | 8.57M | 8.91M | 15.76M |
|
Depreciation & Amortization (CF)
|
| | 0.86M | 1.46M | 5.84M | 6.77M | 6.49M | 6.08M |
|
Change in Receivables
|
| | | | | -15.17M | -15.33M | 2.97M |
|
Change in Account Payables
|
1.58M | 16.70M | -4.66M | -0.73M | 2.83M | -0.35M | 2.78M | 1.51M |
|
Change in Accured Expenses
|
1.13M | 3.40M | 9.27M | 8.59M | 14.16M | -7.73M | 7.80M | 16.99M |
|
Other Working Capital Changes
|
4.30M | 6.10M | 16.93M | 7.06M | 9.82M | 15.26M | -5.44M | 21.88M |
|
Capital Expenditures
|
0.46M | 2.18M | 2.64M | 7.52M | 13.25M | 4.82M | 1.31M | 0.93M |
|
Sales of Property, Plant and Equipment
|
| | | | | 10.00M | | |
|
Change in Intangibles
|
| | | | 35.00M | 1.50M | | 7.97M |
|
Acquisitions
|
| | 0.78M | | | | | |
|
Divestments
|
| | | | 34.15M | | | 25.68M |
|
Change in Acquisitions & Divestments
|
| | | 249.14M | 380.20M | 479.69M | 110.56M | 95.00M |
|
Cash from Investing Activities
|
-0.46M | -21.04M | -217.25M | -52.99M | -200.83M | 453.15M | 54.03M | 60.78M |
|
Other financing activities
|
0.54M | 0.00M | 23.93M | 24.09M | 16.06M | 0.84M | | 15.99M |
|
Cash from Financing Activities
|
112.98M | 501.55M | 398.79M | 447.19M | 736.45M | -13.13M | 451.54M | 748.46M |
|
Dividends Paid - Common
|
1.15M | 44.23M | 55.01M | 5.00M | | | | |
|
Change in Cash
|
72.03M | 343.87M | -72.05M | -5.52M | 37.69M | 20.52M | -22.15M | 288.51M |
|
Free Cash Flow
|
-40.95M | -138.82M | -256.23M | -407.23M | -511.18M | -424.31M | -529.03M | -521.66M |
|
Net Cash Flow
|
72.03M | 343.87M | -72.05M | -5.52M | 37.69M | 20.52M | -22.15M | 288.51M |