|
Net Income
|
-138.19M | -138.14M | -215.12M | -644.89M | -352.90M | -500.15M | -502.34M | -346.74M |
|
Depreciation and Depletion
|
| | 6.90M | 9.70M | 11.30M | | | |
|
Share-based Compensation
|
| | 2.54M | 30.32M | 61.80M | 45.71M | 44.26M | 29.75M |
|
Gains from Investment Securities
|
0.00M | -0.10M | 4.20M | 371.90M | 34.70M | -10.80M | 3.24M | -1.46M |
|
Cash from Operations
|
-136.68M | -145.70M | -209.11M | -233.16M | -230.76M | -380.24M | -448.19M | -352.70M |
|
Amortizatization of Intangibles
|
| | | | | | 15.09M | 16.64M |
|
Amortization of Deferred Charges
|
| | | | | 2.00M | 2.17M | 2.23M |
|
Depreciation & Amortization (CF)
|
5.15M | 5.81M | 7.00M | 9.78M | 11.52M | 11.10M | 13.37M | 15.47M |
|
Change in Receivables
|
-0.14M | 0.42M | -0.82M | 0.11M | | | | |
|
Change in Inventory
|
1.19M | 13.12M | 8.57M | -1.37M | -0.81M | -5.62M | -4.76M | |
|
Change in Account Payables
|
0.13M | | | | | | 8.62M | -29.20M |
|
Change in Accured Expenses
|
0.06M | 3.69M | -0.32M | 1.88M | 7.93M | 35.15M | -12.45M | -6.25M |
|
Capital Expenditures
|
5.60M | 10.59M | 13.86M | 17.20M | 4.63M | 16.49M | 44.31M | 121.86M |
|
Change in Acquisitions & Divestments
|
| | | | | 434.89M | 937.87M | 840.34M |
|
Cash from Investing Activities
|
-5.60M | -10.59M | -13.86M | -17.20M | -387.52M | -286.17M | -116.27M | 175.66M |
|
Other financing activities
|
| | | 20.99M | 6.77M | 11.28M | 5.24M | 2.05M |
|
Long-Term Debt Issuances
|
0.13M | 0.38M | | | | | | |
|
Long-Term Debt Repayments
|
0.09M | 0.09M | | 0.31M | 0.31M | 0.31M | | |
|
Short-Term Debt issuances
|
| | | -0.31M | -0.31M | | | |
|
Shares Issued
|
| | 56.31M | 460.20M | 500.00M | 103.33M | 484.14M | 137.80M |
|
Cash from Financing Activities
|
137.87M | 156.59M | 634.32M | 436.59M | 489.36M | 459.00M | 475.43M | 134.34M |
|
Change in Cash
|
-4.40M | 0.30M | 411.35M | 186.23M | -128.93M | -207.40M | -89.03M | -42.71M |
|
Beginning Cash Balance
|
79.83M | 73.69M | 69.09M | 479.69M | 653.41M | 509.69M | 305.83M | 221.31M |
|
Free Cash Flow
|
-142.27M | -156.29M | -222.97M | -250.36M | -235.40M | -396.73M | -492.50M | -474.56M |
|
Net Cash Flow
|
-4.40M | 0.30M | 411.35M | 186.23M | -128.93M | -207.40M | -89.03M | -42.71M |