|
Net Income
|
| -50.69M | -54.54M | -86.88M | -129.92M | -134.37M | -165.93M | -246.21M |
|
Share-based Compensation
|
1.48M | 5.21M | 7.97M | 11.18M | 23.15M | 27.70M | 27.14M | 36.63M |
|
Gains from Sales and Divestitures
|
| 0.55M | 0.36M | 0.20M | 0.06M | 0.09M | | |
|
Gains from Investment Securities
|
0.01M | 1.63M | 5.44M | 31.29M | 0.60M | 0.10M | 2.70M | -1.47M |
|
Non-cash Items
|
| 0.19M | 0.79M | 0.90M | 1.54M | 2.47M | | |
|
Cash from Operations
|
-21.74M | 24.57M | -63.12M | -60.27M | -126.79M | -132.69M | -145.23M | -200.95M |
|
Amortizatization of Intangibles
|
0.01M | 0.34M | 1.39M | 2.38M | 6.40M | 6.90M | 7.13M | 5.29M |
|
Amortization of Deferred Charges
|
| | | 0.06M | 0.34M | 0.72M | 0.27M | 0.25M |
|
Depreciation & Amortization (CF)
|
0.67M | 0.81M | 1.30M | 1.50M | 2.63M | 3.00M | 2.84M | 1.94M |
|
Change in Receivables
|
| | 25.00M | -25.00M | | | | |
|
Change in Account Payables
|
0.64M | 1.66M | -1.34M | 2.10M | 1.02M | -0.25M | -0.53M | 6.63M |
|
Change in Accured Expenses
|
1.31M | 4.36M | 2.45M | 5.09M | 3.66M | 6.89M | -3.93M | 10.65M |
|
Other Working Capital Changes
|
0.48M | 62.90M | 4.51M | -15.40M | -18.82M | -33.19M | -7.85M | -6.27M |
|
Capital Expenditures
|
0.36M | 1.49M | 3.12M | 4.09M | 5.25M | 1.06M | 0.07M | 0.10M |
|
Sales of Property, Plant and Equipment
|
| | 0.01M | | | | 0.01M | |
|
Change in Acquisitions & Divestments
|
18.03M | 16.50M | 176.29M | 140.70M | 200.00M | 130.00M | 332.00M | 217.20M |
|
Cash from Investing Activities
|
17.66M | -60.23M | -62.24M | -63.50M | 134.31M | -171.70M | 41.14M | -76.06M |
|
Other financing activities
|
-0.01M | -0.01M | -0.01M | -0.02M | -0.02M | | 0.00M | |
|
Cash from Financing Activities
|
50.50M | 94.27M | 48.88M | 247.82M | 44.95M | 194.83M | 102.57M | 353.03M |
|
Change in Cash
|
46.43M | 58.61M | -76.47M | 124.05M | 52.48M | -109.56M | -1.51M | 76.02M |
|
Free Cash Flow
|
-22.10M | 23.08M | -66.23M | -64.36M | -132.04M | -133.76M | -145.30M | -201.05M |
|
Net Cash Flow
|
46.43M | 58.61M | -76.47M | 124.05M | 52.48M | -109.56M | -1.51M | 76.02M |