|
Net Income
|
-95.44M | -231.16M | -350.73M | -468.45M | -464.42M | -368.68M |
|
Depreciation and Depletion
|
| | 3.60M | 7.60M | 13.40M | 19.70M |
|
Share-based Compensation
|
18.62M | 143.34M | 155.62M | 277.66M | 349.83M | 395.66M |
|
Deferred Taxes
|
-0.39M | -1.33M | 1.33M | -0.24M | 1.89M | 0.28M |
|
Gains from Sales and Divestitures
|
| | 0.65M | 4.16M | 9.49M | 12.24M |
|
Gains from Investment Securities
|
67.59M | 71.21M | 61.93M | 45.30M | 37.29M | 44.28M |
|
Non-cash Items
|
202.31M | 677.50M | 4,289.64M | 657.31M | 480.77M | 463.75M |
|
Cash from Operations
|
-68.83M | -82.06M | -105.06M | -157.33M | -103.66M | 33.46M |
|
Amortizatization of Intangibles
|
0.79M | 11.91M | 10.99M | 8.89M | 42.51M | 37.77M |
|
Amortization of Deferred Charges
|
8.86M | 16.03M | 26.70M | 37.34M | 45.89M | 54.26M |
|
Depreciation & Amortization (CF)
|
1.20M | 1.60M | 3.63M | 7.62M | 13.91M | 22.09M |
|
Change in Receivables
|
27.12M | 41.61M | 32.52M | 42.08M | 53.59M | 86.56M |
|
Change in Account Payables
|
1.51M | -0.33M | 6.14M | 13.58M | -14.45M | 0.13M |
|
Change in Accured Expenses
|
8.60M | 15.84M | 61.13M | 9.95M | 61.33M | 25.64M |
|
Other Working Capital Changes
|
40.98M | 64.08M | 87.28M | 76.35M | 30.18M | 56.17M |
|
Capital Expenditures
|
1.95M | 3.61M | 5.34M | 10.33M | 17.84M | 21.40M |
|
Acquisitions
|
| | | | 55.80M | 115.52M |
|
Change in Acquisitions & Divestments
|
71.14M | 152.42M | 271.94M | 1,200.56M | 1,578.32M | 1,591.16M |
|
Cash from Investing Activities
|
35.64M | -176.86M | -400.58M | -865.80M | -84.85M | -74.98M |
|
Other financing activities
|
| 0.11M | 3.12M | 0.79M | | |
|
Cash from Financing Activities
|
13.43M | 276.76M | 1,844.51M | 82.24M | 102.37M | 79.81M |
|
Exchange Rate Effect
|
-0.09M | -0.01M | 0.01M | -0.00M | 0.12M | -2.07M |
|
Change in Cash
|
-19.85M | 17.84M | 1,338.88M | -940.90M | -86.02M | 36.22M |
|
Beginning Cash Balance
|
38.80M | 18.95M | 37.06M | 1,376.68M | 435.78M | 349.76M |
|
Free Cash Flow
|
-70.79M | -85.67M | -110.40M | -167.67M | -121.50M | 12.06M |
|
Net Cash Flow
|
-19.76M | 17.84M | 1,338.87M | -940.90M | -86.14M | 38.29M |