Net Income
-1.82M -35.85M -1.91M -2.42M -7.09M -9.69M -5.71M -7.93M
Depreciation and Depletion Dep. & Depletion
0.02M 0.01M 0.01M 1.48M 1.18M 1.38M 1.40M
Amortization of Intangibles Amort. of Intangibles
0.05M 0.05M 0.05M 1.93M 1.39M 1.01M 0.50M
Amortization of Deferred Charges Amort. Deferred Charges
0.01M 0.02M 0.02M 0.02M 0.02M 0.09M 0.14M
Depreciation & Amortization (CF) Dep. & Amort.
0.02M 0.01M 0.01M 1.48M 1.18M 1.38M 1.40M
Share-based Compensation Stock Comp.
3,070.16M 8,343.93M -14.15M
Deferred Taxes
-0.01M
Gains from Equity Investments Gains Equity
0.01M 0.00M
Gains from Sales and Divestitures Gains Divest
0.01M
Asset Writedowns and Impairment Writedown
-232.00 1.22M 1.22M 0.57M
Other non-cash items Other Non-Cash
-1.26M 0.03M 0.04M 0.48M -2.80M 1.81M -1.42M 0.01M
Change in Accrued Expenses Change Accrued Exp.
1.53M -0.30M 0.03M 6.31M -0.94M -0.94M 1.52M
Change in Other Operating Assets Other Assets Change
371.00 -0.04M 0.27M 0.07M 0.41M 0.22M 2.55M
Change in Other Operating Liabilities Other Liabilities Change
0.20M -0.03M -0.04M 0.11M -0.46M -0.03M 0.06M
Other Working Capital Changes Other WC Changes
0.20M 0.01M -0.31M 0.04M -0.87M -0.26M -2.49M
Cash from Operations Cash from Ops.
3.11M 1.22M -2.67M -2.57M 5.33M -2.69M -5.69M -4.43M
Capital Expenditures Capex
0.14M 177.85M 0.00M -5.87M 11.74M
Sales of Property, Plant and Equipment PP&E (Sale)
535.00
Change in Property, Plant and Equipment Change in PP&E
-0.14M 535.00 -177.85M 0.00M 5.87M -11.74M
Change in Intangibles Change Intangibless
0.71M 3.92M
Other Investing Activities (as filed) Other investing (as filed)
-0.06M -0.06M -0.06M 4.31M -0.06M -0.06M -0.06M
Cash from Investing Activities Cash from Investing
-0.03M -0.06M -5.08M 0.62M -0.07M -5.93M -0.06M
Long-Term Debt Issuances LT Debt Issuance
32.23M 1.63M 0.50M 73.63M 2.75M 4.30M 6.56M
Long-Term Debt Repayments LT Debt Repayment
-6.98M 4.53M -0.10M 0.20M
Net Long-Term Debt Issued (Repaid) Net LT Debt
32.23M 1.63M 0.50M 80.60M -1.77M 4.40M 6.36M
Net Debt Issuances and Repayments Net Debt Issuance
32.23M 1.63M 0.50M 80.60M -1.77M 4.40M 6.36M
Common Stock Issued Stock Issued
-248.21M 0.39M
Net Shares Issued and Repurchased Net Shares Issued
-248.21M 0.39M
Net Preferred Shares Issued and Repurchased Net Pref. Shares Issued
32.00M 2.00M 1.10M 1.76M
Net Equity Issued and Repurchased Net Equity Issued
32.00M -1.77M -0.83M 1.76M
Dividends Paid - Preferred Div. Paid (Pref.)
60.00 -0.14M 0.60M 0.20M
Dividends Paid - Common and Preferred Div Paid (Total)
60.00 -0.14M 0.60M 0.20M
Other financing activities (as filed)
39.15M
Cash from Financing Activities Cash from Financing
1.16M 1.63M 6.90M -1.21M 4.70M 8.16M 4.58M
Exchange Rate Effect FX Effect
-0.04M -0.01M
Change in Cash
2.36M -1.10M -0.75M 5.33M 1.95M -3.46M 0.09M
Ending Cash Balance
0.43M 2.75M 1.64M 0.90M 6.23M 8.18M 4.72M 4.81M
Free Cash Flow FCF
3.11M 1.08M -2.67M -2.57M -172.52M -2.68M 0.18M -16.17M
Net Cash Flow NCF
3.11M 2.36M -1.10M -0.75M 4.74M 1.95M -3.46M 0.09M
Interest Paid
-1,251.37M 1.23M 1.24M 1.28M -2,715.58M 2.81M 3.14M 1.91M
Income Taxes Paid Taxes Paid
0.04M -0.04M