|
Net Income
|
-235.83M | -82.06M | -105.39M | | -147.29M | -125.90M | -155.64M | -180.76M | -1691.55M | | | | | | | |
|
Share-based Compensation
|
| | | | 0.20M | 0.07M | 112.22M | 0.06M | 0.01M | | | | | | | |
|
Gains from Investment Securities
|
| | | | | 2.18M | -22.36M | -0.02M | 4.94M | | 172.10 | | 282.91 | | 0.00M | |
|
Asset Writedowns and Impairment
|
-5.91M | -2.28M | -31.18M | 33.50M | -3.05M | 0.01M | -0.45M | 0.07M | 101.85M | | | | | | | |
|
Non-cash Items
|
| | | | | | | | 4.10M | | 0.43M | | 0.15M | | 0.65M | |
|
Amortization of Goodwill
|
| | | | | | | | 1.50M | | | | | | | |
|
Depreciation & Amortization (CF)
|
29.67M | | 6.49M | | 45.34M | | 17.72M | | | | | | | | | |
|
Change in Receivables
|
86.20M | | | 9.78M | 125.36M | | | | | | | | | | | |
|
Change in Account Payables
|
325.68M | | | 34.66M | 272.30M | 236.85M | 228.15M | 223.98M | 41.17M | 32.06M | 39.32M | 32.39M | 28.08M | 23.96M | | |
|
Change in Accured Expenses
|
276.58M | | | 37.46M | 264.00M | 207.31M | 215.66M | 214.24M | 46.04M | 33.86M | 32.32M | 24.99M | 21.83M | 18.02M | | |
|
Other Working Capital Changes
|
135.83M | | | 24.93M | 163.40M | 145.92M | 178.47M | 149.15M | | | | | | | | |
|
Other financing activities
|
3,645.67M | | | 536.96M | 4,230.66M | 4,402.55M | 4,514.15M | 4,563.60M | 714.32M | 685.25M | 639.77M | 629.96M | 635.20M | 632.27M | | 652.22M |
|
Exchange Rate Effect
|
| 5.46M | | -0.01M | 4.73M | 3.27M | | 1.64M | -3.26M | | | | | | | |