| CASH FLOWS FROM OPERATING ACTIVITIES | |
|---|
| Net Income | | | -247.41M | -192.53M | -148.04M | -129.11M | |
| Depreciation Amortization | | | 1.44M | 5.06M | 6.35M | 6.07M | |
| Income Taxes - Deferred | | | N/A | N/A | 0.00 | 6.25M | |
| Change In Working Capital | | | -25.86M | -51.17M | 32.65M | 46.16M | |
| Interest Paid | | | 7.54M | 3.93M | 7.53M | 7.62M | |
| Taxes Paid | | | 367.00K | 60.00K | 10.00K | 210.00K | |
| Other non cash items | | | 104.35M | 72.90M | 2.91M | 5.50M | |
| OPERATING CASH FLOW | | | -167.49M | -165.74M | -106.12M | -65.13M | |
| |
| CASH FLOWS FROM INVESTING ACTIVITIES | |
|---|
| Capital Expenditure | | | -855.00K | -4.94M | -3.73M | -4.83M | |
| Other Investing Activity | | | -387.00K | 0.00 | 20.25M | 60.66M | |
| INVESTING CASH FLOW | | | -1.24M | -4.94M | 16.53M | 55.83M | |
| |
| CASH FLOWS FROM FINANCING ACTIVITIES | |
|---|
| Debt Issued/Reduced | | | -1.64M | 98.73M | -1.28M | -1.75M | |
| Stock Issued/Repurchased | | | 172.22M | 137.74M | 79.59M | -10.81M | |
| Other Financing Activity | | | -5.53M | -6.75M | -4.68M | -250.00K | |
| FINANCING CASH FLOW | | | 165.05M | 229.72M | 73.64M | -12.81M | |
| |
| CHANGE IN CASH | | | -3.68M | 59.04M | -15.95M | -22.11M | |
| |
| FREE CASH FLOW | |
|---|
| Operating Cash Flow | | | -167.49M | -165.74M | -106.12M | -65.13M | |
| Capital Expenditure | | | -855.00K | -4.94M | -3.73M | -4.83M | |
| FREE CASH FLOW | | | -168.34M | -170.68M | -109.85M | -69.96M | |