|
Net Income
|
-23.54M | -12.09M | -13.87M | -19.07M | -22.93M | -25.64M | -39.43M | -54.98M | -68.77M | -85.81M | -109.98M |
|
Share-based Compensation
|
0.01M | 2.60M | 1.79M | 1.45M | 2.61M | 3.74M | 5.82M | 6.10M | 8.67M | 16.75M | 29.71M |
|
Gains from Sales and Divestitures
|
| 0.70M | 0.29M | 0.06M | 0.06M | 0.06M | 0.13M | 0.27M | 0.41M | 0.79M | 1.55M |
|
Gains from Investment Securities
|
| 0.37M | 0.88M | 1.58M | 2.01M | 2.58M | 3.37M | 4.09M | 5.16M | 5.25M | 4.73M |
|
Non-cash Items
|
| | | 0.59M | 0.83M | 1.22M | 1.79M | 2.25M | 2.96M | 2.47M | 141.30M |
|
Cash from Operations
|
-1.59M | -8.73M | -11.07M | -14.76M | -18.75M | -24.75M | -21.78M | -47.59M | -48.40M | -73.38M | -87.79M |
|
Amortizatization of Intangibles
|
0.56M | 0.89M | 1.79M | 1.28M | 0.40M | 0.48M | 3.81M | -3.91M | -1.22M | 8.20M | 17.27M |
|
Amortization of Deferred Charges
|
| | | | | 0.26M | 0.28M | 0.30M | | | |
|
Change in Account Payables
|
0.19M | 0.22M | 0.68M | 0.26M | -0.51M | 1.47M | 1.55M | -2.54M | 7.08M | -1.02M | 2.30M |
|
Change in Accured Expenses
|
0.08M | 1.56M | -0.14M | 1.01M | 1.47M | 0.42M | 3.77M | -0.51M | 5.81M | -1.82M | 5.82M |
|
Change in Acquisitions & Divestments
|
| 2.56M | 19.95M | 20.80M | 82.47M | 369.87M | 322.20M | 205.97M | 176.18M | 299.22M | 560.00M |
|
Cash from Investing Activities
|
| -13.47M | 3.03M | -1.73M | -265.73M | 7.46M | 41.57M | 37.96M | 54.75M | -179.09M | -553.37M |
|
Other financing activities
|
0.33M | 2.78M | 1.10M | 0.50M | 0.77M | 0.07M | 0.03M | 0.05M | 0.02M | | |
|
Long-Term Debt Issuances
|
2.50M | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | 0.09M | 0.08M | 3.83M | | | | | | |
|
Shares Issued
|
| 25.39M | 11.55M | 22.35M | 296.61M | | | 7.63M | 0.85M | 6.77M | 10.81M |
|
Shares Repurchased
|
0.00M | 0.00M | 0.00M | | | | | | 6.79M | | |
|
Cash from Financing Activities
|
2.17M | 22.21M | 10.35M | 22.40M | 300.27M | 0.89M | 0.95M | 6.88M | 4.16M | 271.38M | 612.46M |
|
Exchange Rate Effect
|
| | | | | | | | -0.26M | -0.03M | -0.15M |
|
Change in Cash
|
0.58M | 0.01M | 2.31M | 5.91M | 15.79M | -16.40M | 20.74M | -2.75M | 10.52M | 18.91M | -28.69M |
|
Free Cash Flow
|
-1.59M | -8.73M | -11.07M | -14.76M | -18.75M | -24.75M | -21.78M | -47.59M | -48.40M | -73.38M | -87.79M |
|
Net Cash Flow
|
0.58M | 0.01M | 2.31M | 5.91M | 15.79M | -16.40M | 20.74M | -2.75M | 10.52M | 18.91M | -28.69M |