Net Income
-18.92M -13.03M -7.53M -11.31M -7.64M -70.09M -253.67M -141.28M -34.74M -34.91M
Depreciation and Depletion Dep. & Depletion
0.01M 0.08M 0.20M 0.30M
Amortization of Deferred Charges Amort. Deferred Charges
0.24M 0.23M 0.25M 0.51M 2.33M
Depreciation & Amortization (CF) Dep. & Amort.
0.01M 5.46M 5.55M 11.18M 0.30M
Share-based Compensation Stock Comp.
0.28M 0.40M 16.34M 5.84M 14.85M
Deferred Taxes
-3.30M -1.90M -2.00M
Gains from Equity Investments Gains Equity
-0.67M -0.34M 0.01M 0.78M 0.11M -0.90M -6.76M -1.92M -1.60M -1.49M
Gains from Investment Securities Gains Investment
-0.45M -5.72M 5.00M -0.76M 0.04M
Asset Writedowns and Impairment Writedown
233.21M 113.34M
Other non-cash items Other Non-Cash
-0.37M 0.07M 10.07M -0.03M
Change in Receivables Change Receivables
0.17M -0.05M 0.66M
Change in Inventory Change Inventory
2.35M 0.04M 1.44M
Change in Account Payables Change Payables
0.04M 1.23M -11.21M 1.59M -0.92M
Change in Accured Expenses Change Accured Exp.
1.07M 1.33M 1.66M 1.94M 0.00M
Change in Taxes Change Taxes
0.50M 0.29M
Change in Other Operating Assets Other Assets Change
-0.91M 0.14M 1.30M 0.12M 3.19M
Change in Other Operating Liabilities Other Liabilities Change
-0.07M -0.07M 1.08M -0.52M 0.44M
Other Working Capital Changes Other WC Changes
0.85M -0.20M -0.22M -0.64M -2.75M
Cash from Operations Cash from Ops.
-7.34M -7.40M -29.21M -14.70M -22.06M
Capital Expenditures Capex
0.47M 0.64M 0.27M 0.92M 0.29M
Change in Property, Plant and Equipment Change in PP&E
-0.47M -0.64M -0.27M -0.92M -0.29M
Change in Intangibles Change Intangibless
0.03M
Acquisitions
-0.02M
Net of Acquisitions & Divestments Net Acquisitions
0.02M
Purchase of Investments Investments Purchased
2.60M 2.34M 2.71M
Other Investing Activities Other investing
-2.54M -2.50M -4.24M
Cash from Investing Activities Cash from Investing
-3.07M -3.18M 6.82M -3.25M -0.39M
Long-Term Debt Issuances LT Debt Issuance
0.00M 9.00M
Long-Term Debt Repayments LT Debt Repayment
0.05M 0.46M 4.88M 0.30M 0.88M
Non-Current Debt
-0.05M -0.46M -4.88M -0.30M -0.88M 9.00M
Net Debt Issuances and Repayments Net Debt Issuance
-0.05M -0.46M -4.88M -0.30M -0.88M 9.00M
Common Stock Issued Stock Issued
7.76M 7.12M 15.38M 3.68M
Net Shares Issued and Repurchased Net Shares Issued
7.76M 7.12M 15.38M 3.68M
Net Preferred Shares Issued and Repurchased Net Pref. Shares Issued
-0.05M
Net Equity Issued and Repurchased Net Equity Issued
7.76M 7.12M 15.38M 3.63M
Dividends Paid - Common and Prefferd Div Paid (Total)
0.00M 0.66M 0.03M
Other financing activities Other financing
0.13M 3.50M 4.17M 4.91M 1.86M
Cash from Financing Activities Cash from Financing
8.85M 10.16M 33.47M 8.21M 33.03M
Change in Cash
-1.56M -0.42M 11.07M -9.74M 10.59M
Ending Cash Balance
4.14M 2.58M 2.16M 2.08M 16.30M 11.12M 1.38M 11.97M 14.06M 65.45M 46.54M
Free Cash Flow FCF
-7.81M -8.04M -29.48M -15.61M -22.35M
Net Cash Flow NCF
-1.56M -0.42M 11.07M -9.74M 10.59M
Interest Paid
0.08M 0.06M 0.99M 1.13M 1.77M