|
Net Income
|
-204.00M | -667.00M | -461.00M | -468.00M | -1368.00M | -565.00M | 117.00M |
|
Depreciation and Depletion
|
6.00M | 20.00M | 52.00M | 80.00M | 113.00M | 126.00M | 118.00M |
|
Share-based Compensation
|
24.00M | 18.00M | 322.00M | 486.00M | 889.00M | 1,088.00M | 1,099.00M |
|
Gains from Investment Securities
|
5.00M | 18.00M | 20.00M | 172.00M | 90.00M | 96.00M | 279.00M |
|
Asset Writedowns and Impairment
|
| | | | 2.00M | | 83.00M |
|
Cash from Operations
|
-159.00M | -467.00M | 252.00M | 692.00M | 367.00M | 1,673.00M | 2,132.00M |
|
Depreciation & Amortization (CF)
|
9.00M | 32.00M | 120.00M | 156.00M | 369.00M | 509.00M | 561.00M |
|
Change in Receivables
|
17.00M | 40.00M | 248.00M | 94.00M | 33.00M | 141.00M | 222.00M |
|
Change in Account Payables
|
25.00M | -13.00M | 54.00M | 79.00M | -15.00M | 70.00M | 82.00M |
|
Change in Accured Expenses
|
48.00M | 251.00M | 587.00M | 595.00M | 566.00M | 702.00M | 943.00M |
|
Other Working Capital Changes
|
10.00M | -23.00M | 18.00M | 75.00M | -29.00M | 15.00M | -39.00M |
|
Capital Expenditures
|
13.00M | 78.00M | 106.00M | 129.00M | 176.00M | 201.00M | 226.00M |
|
Acquisitions
|
| 315.00M | 28.00M | | -71.00M | | |
|
Change in Acquisitions & Divestments
|
49.00M | 440.00M | 583.00M | 720.00M | 1,552.00M | 1,940.00M | 1,774.00M |
|
Cash from Investing Activities
|
-357.00M | -570.00M | -192.00M | -2047.00M | -300.00M | -342.00M | -444.00M |
|
Other financing activities
|
-4.00M | 3.00M | 6.00M | 10.00M | 14.00M | -8.00M | 6.00M |
|
Cash from Financing Activities
|
666.00M | 1,109.00M | 3,996.00M | -483.00M | -375.00M | -752.00M | -204.00M |
|
Exchange Rate Effect
|
| | 2.00M | -1.00M | -10.00M | 5.00M | -35.00M |
|
Change in Cash
|
150.00M | 72.00M | 4,058.00M | -1839.00M | -318.00M | 584.00M | 1,449.00M |
|
Beginning Cash Balance
|
65.00M | 185.00M | 287.00M | 4,343.00M | 2,295.00M | 2,072.00M | 2,570.00M |
|
Free Cash Flow
|
-172.00M | -545.00M | 146.00M | 563.00M | 191.00M | 1,472.00M | 1,906.00M |
|
Net Cash Flow
|
150.00M | 72.00M | 4,056.00M | -1838.00M | -308.00M | 579.00M | 1,484.00M |