|
Net Income
|
22.72M | -42.26M |
|
Share-based Compensation
|
2.22M | 6.80M |
|
Gains from Investment Securities
|
2.67M | 4.05M |
|
Non-cash Items
|
14.89M | 2.11M |
|
Cash from Operations
|
19.35M | -32.84M |
|
Amortizatization of Intangibles
|
2.67M | 3.94M |
|
Amortization of Deferred Charges
|
-0.20M | |
|
Depreciation & Amortization (CF)
|
0.20M | 0.30M |
|
Change in Account Payables
|
| 1.14M |
|
Change in Accured Expenses
|
1.59M | 2.30M |
|
Capital Expenditures
|
0.41M | 0.51M |
|
Sales of Property, Plant and Equipment
|
| 0.02M |
|
Change in Acquisitions & Divestments
|
76.71M | 157.16M |
|
Cash from Investing Activities
|
-65.57M | -69.74M |
|
Other financing activities
|
0.02M | |
|
Long-Term Debt Repayments
|
3.75M | |
|
Shares Issued
|
0.16M | 108.21M |
|
Shares Repurchased
|
0.03M | |
|
Preferred Shares Issued
|
60.14M | |
|
Cash from Financing Activities
|
56.18M | 109.00M |
|
Change in Cash
|
9.96M | 6.42M |
|
Beginning Cash Balance
|
5.57M | 15.53M |
|
Free Cash Flow
|
18.93M | -33.36M |
|
Net Cash Flow
|
9.96M | 6.42M |