|
Net Income
|
| -25.87M | -31.85M | -74.06M | -140.73M | | -69.61M | -181.12M | -184.68M | -260.60M |
|
Share-based Compensation
|
0.30M | 1.17M | 2.28M | 6.39M | 11.88M | 17.45M | 20.80M | 19.83M | 32.55M | 39.68M |
|
Gains from Sales and Divestitures
|
| | 0.07M | 0.02M | | | 0.03M | 0.16M | 0.21M | 0.58M |
|
Gains from Investment Securities
|
0.92M | 0.16M | 1.11M | 2.62M | 3.43M | 2.66M | 5.74M | 6.37M | 6.55M | 6.61M |
|
Non-cash Items
|
| | 40.38M | 0.85M | 1.45M | | 3.21M | 3.09M | 3.94M | 4.58M |
|
Cash from Operations
|
-6.98M | -23.22M | -29.46M | -62.06M | -122.75M | -121.98M | -146.00M | -173.43M | -136.16M | -113.88M |
|
Depreciation & Amortization (CF)
|
| 0.14M | 0.22M | 0.44M | 0.83M | 0.69M | | | | |
|
Change in Receivables
|
| | | | | | 1.25M | 5.20M | 8.64M | 3.65M |
|
Change in Inventory
|
| | | | | | 0.01M | 2.81M | 5.71M | 10.12M |
|
Change in Accured Expenses
|
3.84M | -0.47M | 1.95M | 6.95M | 10.51M | -6.45M | 18.31M | 1.54M | 14.77M | 21.92M |
|
Other Working Capital Changes
|
0.58M | -0.04M | 1.89M | 6.29M | 6.38M | -0.55M | 3.34M | -6.61M | -2.88M | 5.52M |
|
Capital Expenditures
|
0.02M | 1.06M | 0.13M | 0.72M | 3.38M | 0.21M | 0.43M | 0.28M | 0.05M | |
|
Change in Intangibles
|
| | | | | | | | 5.67M | 40.50M |
|
Divestments
|
| | | | | | 7.00M | | | |
|
Change in Acquisitions & Divestments
|
| 11.17M | 17.01M | 162.17M | 271.24M | 245.61M | 361.25M | 284.25M | 354.97M | 260.64M |
|
Cash from Investing Activities
|
-0.02M | -5.11M | -110.04M | -87.15M | -27.97M | 158.53M | -62.16M | 28.03M | -5.67M | -48.17M |
|
Other financing activities
|
| | | | | | | | | 8.90M |
|
Cash from Financing Activities
|
41.71M | | 167.20M | 164.69M | 163.47M | 2.01M | 166.48M | 213.83M | 74.37M | 191.24M |
|
Exchange Rate Effect
|
| | | | | | | | -0.14M | 0.00M |
|
Change in Cash
|
34.72M | -28.33M | 27.70M | 15.48M | 12.75M | 38.56M | -41.68M | 68.43M | -67.60M | 29.19M |
|
Free Cash Flow
|
-6.99M | -24.28M | -29.59M | -62.78M | -126.14M | -122.19M | -146.44M | -173.71M | -136.20M | -113.88M |
|
Net Cash Flow
|
34.72M | -28.33M | 27.70M | 15.48M | 12.75M | 38.56M | -41.68M | 68.43M | -67.45M | 29.19M |