|
Net Income
|
-25.21M | -54.64M | -75.07M | -117.74M | -88.29M | -72.19M | -103.84M | -97.11M | -120.60M |
|
Depreciation and Depletion
|
0.06M | 0.45M | 1.57M | 2.82M | 3.92M | 2.96M | 2.41M | 2.58M | |
|
Share-based Compensation
|
1.47M | 5.33M | 5.96M | 14.21M | 11.63M | 13.37M | 7.54M | 7.62M | 10.52M |
|
Gains from Sales and Divestitures
|
3.42M | | 0.33M | 0.34M | 0.41M | 0.42M | | 0.18M | |
|
Gains from Investment Securities
|
-1.16M | -0.46M | 1.15M | 2.61M | 3.12M | 0.40M | 1.43M | 2.26M | 0.41M |
|
Non-cash Items
|
| | | 0.40M | 1.09M | | 0.20M | 0.62M | |
|
Cash from Operations
|
-20.12M | -43.22M | -70.20M | -92.71M | -56.60M | -77.76M | -97.98M | -94.18M | -100.01M |
|
Amortizatization of Intangibles
|
-0.51M | -0.21M | 0.09M | 0.28M | 0.02M | -1.12M | -0.23M | 2.41M | 3.59M |
|
Depreciation & Amortization (CF)
|
0.06M | 0.45M | 1.57M | 2.82M | 3.92M | 2.96M | 2.41M | 2.58M | 2.46M |
|
Change in Receivables
|
| | | | | 0.11M | -0.11M | | |
|
Change in Account Payables
|
2.21M | 1.58M | -1.61M | 3.78M | -3.43M | 1.21M | -5.25M | -0.76M | 2.21M |
|
Change in Accured Expenses
|
2.58M | 2.04M | 2.88M | -0.51M | -1.16M | -2.25M | 5.83M | -6.97M | 4.77M |
|
Other Working Capital Changes
|
2.00M | -0.81M | 4.93M | -4.49M | 20.72M | -12.64M | 0.04M | 0.05M | 2.44M |
|
Capital Expenditures
|
0.39M | 2.28M | 7.78M | 4.39M | 0.90M | 1.28M | 3.02M | 1.51M | 0.65M |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.60M | | 0.01M |
|
Cash from Investing Activities
|
-4.05M | 10.45M | -26.76M | 24.52M | 6.60M | -91.09M | 59.16M | 9.69M | -16.09M |
|
Other financing activities
|
| 2.42M | 2.17M | 2.10M | 3.79M | | | | 5.11M |
|
Cash from Financing Activities
|
3.42M | 77.08M | 131.51M | 57.88M | 128.70M | 134.99M | 74.83M | 3.12M | 122.44M |
|
Net Equity Issued and Repurchased
|
| 55.00M | | | | | | | |
|
Change in Cash
|
-20.75M | 44.30M | 34.55M | -10.32M | 78.70M | -33.87M | 36.01M | -81.37M | 6.34M |
|
Free Cash Flow
|
-20.51M | -45.50M | -77.97M | -97.10M | -57.50M | -79.05M | -100.99M | -95.69M | -100.67M |
|
Net Cash Flow
|
-20.75M | 44.30M | 34.55M | -10.32M | 78.70M | -33.87M | 36.01M | -81.37M | 6.34M |