|
Net Income
|
| | -48.16M | -55.73M | -62.87M | -41.50M | -72.11M | -42.47M | -33.58M | 2.15M | 0.46M |
|
Share-based Compensation
|
0.23M | 3.03M | 4.34M | 5.71M | 5.71M | 5.07M | 4.09M | 4.01M | 3.53M | 3.06M | 3.91M |
|
Gains from Investment Securities
|
| | | | | | | 2.34M | | 3.85M | 0.28M |
|
Cash from Operations
|
-7.71M | -25.96M | -39.77M | -49.91M | -56.70M | -28.53M | -54.41M | -25.23M | -28.47M | -22.43M | -176.53M |
|
Amortizatization of Intangibles
|
| 0.04M | 0.18M | 0.03M | -0.03M | | | | | 0.01M | 0.08M |
|
Amortization of Deferred Charges
|
0.07M | 0.02M | 0.02M | 0.06M | 0.04M | -1.71M | 0.76M | -1.42M | 0.98M | 1.16M | 1.05M |
|
Depreciation & Amortization (CF)
|
0.18M | 0.46M | 0.73M | 0.70M | 0.52M | 0.33M | 0.30M | 0.20M | 0.14M | 0.11M | 0.20M |
|
Change in Receivables
|
| | | | -0.32M | 0.01M | 11.16M | -5.82M | 0.48M | 10.41M | -14.28M |
|
Change in Inventory
|
| | | | | | | | | 6.10M | -6.10M |
|
Change in Accured Expenses
|
1.75M | 2.14M | 1.91M | 0.64M | 0.82M | 1.24M | 6.59M | -1.09M | -2.37M | 8.89M | -1.00M |
|
Capital Expenditures
|
0.99M | 1.17M | 0.40M | 0.31M | 0.18M | 0.04M | 0.19M | 0.08M | 0.12M | 0.51M | 0.13M |
|
Change in Acquisitions & Divestments
|
| 10.00M | 95.50M | 24.30M | 29.03M | | | | | | |
|
Cash from Investing Activities
|
-0.99M | -46.09M | 25.48M | 4.47M | 14.30M | -0.04M | -0.19M | -0.04M | -0.12M | -0.51M | -0.13M |
|
Other financing activities
|
0.23M | | | | | 0.03M | | | 0.72M | | |
|
Long-Term Debt Issuances
|
0.93M | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | 2.96M | 4.44M | 2.59M | | |
|
Short-Term Debt issuances
|
| | 9.95M | | | | | | | | |
|
Shares Issued
|
0.75M | 69.50M | 26.62M | 0.23M | 6.44M | 5.29M | 11.04M | 12.48M | 0.14M | 0.12M | 337.33M |
|
Shares Repurchased
|
| | | 0.08M | | | | | | | |
|
Preferred Shares Issued
|
29.87M | 41.92M | | | | | | | | | |
|
Cash from Financing Activities
|
31.31M | 111.81M | 37.09M | 20.88M | 56.15M | 14.27M | 37.28M | 44.60M | -0.95M | 25.98M | 337.06M |
|
Change in Cash
|
22.61M | 39.77M | 22.80M | -24.55M | 13.75M | -14.29M | -17.32M | 19.32M | -29.54M | 3.05M | 160.40M |
|
Free Cash Flow
|
-8.70M | -27.13M | -40.17M | -50.22M | -56.88M | -28.57M | -54.60M | -25.31M | -28.59M | -22.94M | -176.66M |
|
Net Cash Flow
|
22.61M | 39.77M | 22.80M | -24.55M | 13.75M | -14.29M | -17.32M | 19.32M | -29.54M | 3.05M | 160.40M |