|
Depreciation and Depletion
|
0.14M | 0.05M |
|
Share-based Compensation
|
5.58M | 5.17M |
|
Gains from Investment Securities
|
0.03M | 0.84M |
|
Non-cash Items
|
75.00M | |
|
Cash from Operations
|
-39.53M | -13.01M |
|
Amortizatization of Intangibles
|
0.69M | 0.95M |
|
Depreciation & Amortization (CF)
|
0.14M | 0.05M |
|
Change in Receivables
|
4.26M | -3.73M |
|
Change in Account Payables
|
-1.31M | -0.02M |
|
Change in Accured Expenses
|
-2.11M | 13.63M |
|
Other Working Capital Changes
|
-0.27M | 0.04M |
|
Capital Expenditures
|
188.94M | 177.69M |
|
Cash from Investing Activities
|
-188.94M | -177.69M |
|
Other financing activities
|
320.15M | 330.00M |
|
Cash from Financing Activities
|
423.64M | 589.08M |
|
Change in Cash
|
195.17M | 398.37M |
|
Beginning Cash Balance
|
-195.17M | -398.37M |
|
Free Cash Flow
|
-228.47M | -190.71M |
|
Net Cash Flow
|
195.17M | 398.37M |