|
Share-based Compensation
|
0.46M | 5.06M | 11.34M |
|
Cash from Operations
|
-29.22M | -81.17M | -166.31M |
|
Amortizatization of Intangibles
|
0.65M | 6.87M | 9.40M |
|
Depreciation & Amortization (CF)
|
| | 0.04M |
|
Change in Accured Expenses
|
3.01M | 2.42M | 4.16M |
|
Other Working Capital Changes
|
2.24M | 9.53M | -4.93M |
|
Capital Expenditures
|
| | 0.10M |
|
Change in Acquisitions & Divestments
|
50.00M | 187.50M | 488.50M |
|
Cash from Investing Activities
|
-21.76M | -160.47M | 114.96M |
|
Other financing activities
|
| | 0.43M |
|
Cash from Financing Activities
|
128.02M | 203.25M | 116.14M |
|
Change in Cash
|
77.04M | -38.40M | 64.79M |
|
Free Cash Flow
|
-29.22M | -81.17M | -166.41M |
|
Net Cash Flow
|
77.04M | -38.40M | 64.79M |