|
Net Income
|
-9.43M | -35.49M | -57.52M | -76.77M | | | -28.56M | -43.41M | -84.50M |
|
Depreciation and Depletion
|
| | | | | | 0.03M | 0.07M | 0.10M |
|
Share-based Compensation
|
0.66M | 2.26M | 10.70M | 10.00M | 9.94M | 10.31M | 1.52M | 2.90M | 12.89M |
|
Gains from Sales and Divestitures
|
| | 0.91M | | | | 0.08M | 0.01M | |
|
Gains from Investment Securities
|
| 0.62M | 3.51M | | -0.00M | 1.30M | 0.53M | 1.75M | 4.50M |
|
Non-cash Items
|
| 1.79M | 0.57M | | | | 3.64M | 3.18M | 24.87M |
|
Cash from Operations
|
-6.53M | -22.26M | -41.89M | -57.10M | -64.02M | -59.53M | -29.07M | -36.86M | -78.18M |
|
Amortizatization of Intangibles
|
| | 0.19M | 1.01M | -0.18M | -0.71M | 0.61M | 1.42M | 6.02M |
|
Amortization of Deferred Charges
|
0.16M | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.38M | 0.88M | 1.84M | 2.00M | 2.02M | 1.93M | 0.07M | 0.10M |
|
Change in Account Payables
|
1.01M | -1.12M | 2.50M | 0.14M | 0.95M | -0.72M | -0.80M | 0.66M | 8.19M |
|
Change in Accured Expenses
|
0.63M | 3.34M | 2.24M | 5.09M | -3.63M | 0.15M | 0.97M | | |
|
Capital Expenditures
|
0.38M | 2.20M | 7.67M | 3.06M | 0.40M | 1.26M | 0.14M | 0.11M | 0.10M |
|
Sales of Property, Plant and Equipment
|
| | 0.01M | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 148.96M | 85.50M | 90.00M | 2.00M | 77.78M | 127.00M |
|
Cash from Investing Activities
|
-0.14M | -2.20M | -91.70M | 1.53M | -10.63M | 43.43M | -59.82M | 20.25M | -286.81M |
|
Other financing activities
|
| 0.21M | 3.09M | 0.60M | 0.30M | 0.30M | | | 14.66M |
|
Long-Term Debt Issuances
|
6.50M | | | | | | | 0.38M | |
|
Long-Term Debt Repayments
|
| | | | | | | 0.38M | |
|
Shares Issued
|
| | 93.00M | 60.87M | 64.86M | 86.40M | | 0.01M | 39.20M |
|
Preferred Shares Issued
|
4.30M | 71.69M | 52.30M | | | | 100.00M | | |
|
Cash from Financing Activities
|
10.71M | 71.49M | 142.15M | 62.30M | 67.74M | 89.60M | 96.68M | 133.57M | 255.62M |
|
Change in Cash
|
4.04M | 47.02M | 8.56M | 6.73M | -6.92M | 73.50M | 7.79M | 116.97M | -109.37M |
|
Free Cash Flow
|
-6.90M | -24.46M | -49.56M | -60.16M | -64.42M | -60.80M | -29.21M | -36.97M | -78.28M |
|
Net Cash Flow
|
4.04M | 47.02M | 8.56M | 6.73M | -6.92M | 73.50M | 7.79M | 116.97M | -109.37M |