|
Net Income
|
-51.38M | -89.62M | -122.54M |
|
Depreciation and Depletion
|
0.28M | 0.30M | 1.00M |
|
Share-based Compensation
|
2.51M | 8.19M | 18.79M |
|
Gains from Investment Securities
|
0.20M | 5.51M | 16.60M |
|
Cash from Operations
|
-46.12M | -79.49M | -116.64M |
|
Amortizatization of Intangibles
|
0.91M | 5.97M | 18.46M |
|
Depreciation & Amortization (CF)
|
0.28M | 0.30M | 1.00M |
|
Change in Account Payables
|
2.15M | -0.86M | 3.31M |
|
Change in Accured Expenses
|
1.54M | 12.16M | 7.72M |
|
Capital Expenditures
|
0.15M | 2.17M | 1.29M |
|
Change in Acquisitions & Divestments
|
61.50M | 151.18M | 344.90M |
|
Cash from Investing Activities
|
-62.11M | -268.34M | -358.91M |
|
Other financing activities
|
2.51M | 21.57M | 1.80M |
|
Shares Issued
|
0.03M | 300.00M | 514.57M |
|
Shares Repurchased
|
| 199.97M | |
|
Preferred Shares Issued
|
31.50M | | |
|
Cash from Financing Activities
|
29.01M | 451.53M | 515.26M |
|
Change in Cash
|
-79.21M | 103.70M | 39.72M |
|
Free Cash Flow
|
-46.27M | -81.66M | -117.93M |
|
Net Cash Flow
|
-79.21M | 103.70M | 39.72M |