Net Income
-1.44M -2.59M -20.01M -430.37M
Share-based Compensation Stock Comp.
0.48M 0.47M 0.49M 1.84M 2.37M 8.11M
Deferred Taxes
-0.11M
Gains from Investment Securities Gains Investment
-0.88M 6.14M
Cash from Operations Cash from Ops.
-1.33M -0.38M -7.45M 30.69M
Depreciation & Amortization (CF) Dep. & Amort.
0.42M 1.88M
Change in Receivables Change Receivables
0.07M -1.00M 4.59M 22.12M
Change in Account Payables Change Payables
-0.22M -0.66M 4.31M 19.92M
Change in Accured Expenses Change Accured Exp.
-2.70M
Change in Taxes Change Taxes
13.52M -5.71M
Other Working Capital Changes Other WC Changes
-0.01M 0.04M 1.40M 94.36M
Capital Expenditures Capex
0.03M 0.00M 0.07M 12.48M
Sales of Property, Plant and Equipment PP&E (Sale)
0.15M
Change in Acquisitions & Divestments Change Acquisitions
9.85M
Cash from Investing Activities Cash from Investing
-0.03M 0.09M -32.72M -230.59M
Cash from Financing Activities Cash from Financing
-0.11M -0.18M 132.20M 1,911.97M
Net Shares Issued and Repurchased Net Shares Issued
0.16M
Net Equity Issued and Repurchased Net Equity Issued
119.50M 467.36M
Exchange Rate Effect FX Effect
-0.11M 0.03M 1.18M -15.01M
Change in Cash
-1.58M -0.44M 93.22M 1,697.06M
Free Cash Flow FCF
-1.36M -0.38M -7.52M 18.22M
Net Cash Flow NCF
-1.47M -0.47M 92.03M 1,712.07M