|
Net Income
|
-32.75M | -48.29M | -48.99M | -100.96M | -72.38M | -36.36M | -33.06M |
|
Depreciation and Depletion
|
| 0.80M | 1.30M | 1.30M | 1.60M | 2.10M | 2.10M |
|
Share-based Compensation
|
| 4.14M | 18.57M | 77.51M | 67.77M | 59.90M | 88.09M |
|
Deferred Taxes
|
| -0.29M | -0.46M | -4.24M | -0.91M | -0.02M | 0.45M |
|
Gains from Sales and Divestitures
|
| | | 0.63M | 1.20M | 1.91M | 1.59M |
|
Gains from Investment Securities
|
0.10M | 11.23M | 14.69M | 12.77M | 10.14M | 6.87M | 2.63M |
|
Asset Writedowns and Impairment
|
1.08M | 0.97M | 0.42M | 0.54M | 0.92M | 3.71M | 1.97M |
|
Non-cash Items
|
| 42.11M | 262.76M | 65.28M | 319.25M | 180.36M | 2.62M |
|
Cash from Operations
|
-5.06M | -1.41M | -9.75M | 14.24M | 27.49M | 67.23M | 123.53M |
|
Amortizatization of Intangibles
|
| | | | 4.64M | 4.78M | 5.04M |
|
Amortization of Deferred Charges
|
0.78M | 1.14M | 1.14M | 0.11M | | | |
|
Depreciation & Amortization (CF)
|
| 12.77M | 13.37M | 16.74M | 15.32M | 16.70M | 17.67M |
|
Change in Receivables
|
| -7.74M | 26.04M | 18.20M | 26.40M | 5.14M | -1.17M |
|
Change in Accured Expenses
|
10.04M | 9.04M | 10.68M | 15.59M | 2.31M | 9.44M | 13.49M |
|
Other Working Capital Changes
|
| 17.98M | 28.79M | 35.34M | 46.56M | 28.26M | 35.33M |
|
Capital Expenditures
|
-1.92M | 2.64M | 2.53M | 4.23M | 5.52M | 6.40M | 7.37M |
|
Acquisitions
|
-190.31M | | 20.61M | 2.50M | 6.60M | 10.97M | 51.83M |
|
Cash from Investing Activities
|
-194.60M | -5.13M | -25.60M | -7.29M | -14.34M | -19.83M | -62.88M |
|
Other financing activities
|
-4.61M | | | 0.77M | | | |
|
Cash from Financing Activities
|
204.28M | 27.25M | 32.40M | 6.65M | 64.10M | 30.32M | 41.18M |
|
Exchange Rate Effect
|
-0.19M | -0.16M | 1.25M | -0.75M | -0.37M | -0.34M | 2.90M |
|
Change in Cash
|
| 20.54M | -1.70M | 12.85M | 76.87M | 77.39M | 104.74M |
|
Beginning Cash Balance
|
21.50M | 21.51M | 39.33M | 37.94M | 53.50M | 130.99M | 208.37M |
|
Free Cash Flow
|
-3.14M | -4.05M | -12.28M | 10.00M | 21.96M | 60.83M | 116.16M |
|
Net Cash Flow
|
4.61M | 20.70M | -2.95M | 13.60M | 77.25M | 77.73M | 101.84M |