|
Net Income
|
-17.16M | -26.68M | -31.28M | -47.63M | -133.07M | -266.80M | -334.33M | -260.60M | -175.70M |
|
Depreciation and Depletion
|
0.26M | 0.55M | 0.50M | 0.54M | 0.50M | 1.00M | 3.80M | 18.30M | 18.71M |
|
Share-based Compensation
|
0.27M | 0.28M | 2.67M | 6.11M | 30.67M | 61.38M | 106.03M | 88.56M | 60.21M |
|
Gains from Investment Securities
|
0.25M | 0.07M | | 2.16M | 0.49M | 40.20M | 6.10M | | 22.75M |
|
Asset Writedowns and Impairment
|
| | | | | 0.12M | | | |
|
Cash from Operations
|
-16.05M | -17.66M | -29.03M | -39.15M | -83.43M | -182.27M | -206.50M | -154.20M | -117.32M |
|
Amortizatization of Intangibles
|
| | | 0.37M | 3.73M | 7.71M | 7.21M | 7.65M | 8.00M |
|
Amortization of Deferred Charges
|
| 1.16M | 5.48M | 0.37M | 3.73M | 7.71M | | | |
|
Depreciation & Amortization (CF)
|
0.26M | 0.55M | 0.50M | 0.54M | 0.50M | 1.00M | 3.80M | 18.30M | 18.71M |
|
Change in Account Payables
|
0.02M | 2.28M | -2.32M | 1.57M | 5.22M | -2.09M | 1.66M | 5.60M | -9.69M |
|
Change in Accured Expenses
|
0.24M | 4.33M | -2.10M | 4.93M | 11.75M | 13.51M | -2.25M | -12.91M | -7.37M |
|
Capital Expenditures
|
0.77M | 0.21M | 0.08M | 0.44M | 3.81M | 17.03M | 37.02M | 41.35M | 0.38M |
|
Change in Acquisitions & Divestments
|
| | | 14.40M | 198.15M | 24.50M | 138.00M | 340.00M | |
|
Cash from Investing Activities
|
-0.77M | -0.21M | -0.58M | -137.00M | 104.83M | -38.80M | -336.51M | 249.23M | -0.76M |
|
Other financing activities
|
| 0.18M | 0.14M | | 99.64M | | | | |
|
Long-Term Debt Issuances
|
| 10.00M | 33.00M | | | | | | |
|
Long-Term Debt Repayments
|
0.06M | 0.10M | 0.11M | 0.05M | 0.01M | | | | |
|
Shares Issued
|
0.01M | 0.00M | 83.75M | 297.62M | 612.02M | 7.74M | 1.77M | 0.18M | 0.39M |
|
Shares Repurchased
|
0.00M | | | | | | | | |
|
Cash from Financing Activities
|
-0.12M | 9.64M | 116.47M | 299.69M | 717.38M | 8.18M | 1.90M | 0.03M | 0.50M |
|
Change in Cash
|
-16.94M | -8.23M | 86.86M | 123.54M | 738.78M | -212.89M | -541.08M | 95.07M | -117.57M |
|
Free Cash Flow
|
-16.82M | -17.86M | -29.11M | -39.58M | -87.24M | -199.30M | -243.52M | -195.55M | -117.69M |
|
Net Cash Flow
|
-16.94M | -8.23M | 86.86M | 123.54M | 738.78M | -212.89M | -541.12M | 95.06M | -117.57M |