|
Net Income
|
-22.12M | | | | |
|
Share-based Compensation
|
3.11M | 15.91M | 18.83M | 17.26M | 22.58M |
|
Gains from Investment Securities
|
0.10M | 0.70M | 0.30M | 3.50M | 3.30M |
|
Cash from Operations
|
-19.87M | -50.69M | -82.06M | -83.73M | -104.35M |
|
Amortizatization of Intangibles
|
| 1.22M | 1.30M | 1.30M | 1.15M |
|
Amortization of Deferred Charges
|
0.64M | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.16M | 0.36M | 0.38M | 0.39M |
|
Change in Account Payables
|
-0.22M | -0.68M | 0.35M | 2.32M | 2.51M |
|
Change in Accured Expenses
|
2.77M | 4.57M | 7.02M | 2.95M | 11.20M |
|
Other Working Capital Changes
|
3.55M | -0.99M | 1.96M | -1.23M | -1.16M |
|
Capital Expenditures
|
0.06M | 1.57M | 0.36M | | 0.16M |
|
Sales of Property, Plant and Equipment
|
| | | 0.01M | |
|
Change in Acquisitions & Divestments
|
| 213.10M | 305.50M | 250.76M | 301.59M |
|
Cash from Investing Activities
|
-0.06M | -275.44M | 91.48M | -4.85M | -93.53M |
|
Cash from Financing Activities
|
358.40M | 1.39M | 0.48M | 133.41M | 268.82M |
|
Change in Cash
|
338.48M | -324.74M | 9.89M | 44.84M | 70.94M |
|
Free Cash Flow
|
-19.92M | -52.27M | -82.43M | -83.73M | -104.51M |
|
Net Cash Flow
|
338.48M | -324.74M | 9.89M | 44.84M | 70.94M |