Carbon Energy Corporation

CRBO

CRBOCarbon Energy Corporation US flag

Other OTC

0.00

USD

- -

1,246.00Market Cap

Income Statement (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019

Sales/Revenue/Turnover	- -	- -	- -	- -	- -	- -	10	12	19	24	12	8	22	53	117
+ Sales & Services Revenue	- -	- -	- -	- -	- -	- -	10	12	19	24	12	8	22	53	117
- Cost of Revenue	- -	- -	- -	- -	- -	- -	6	7	7	8	7	7	11	29	81
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	6	7	7	8	7	7	11	29	81
Gross Profit	- -	- -	- -	- -	- -	- -	4	5	11	16	4	1	12	25	35
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	- -	- -	- -	5	6	7	8	8	10	8	12	23
+ Selling, General & Admin	- -	- -	- -	- -	- -	- -	5	5	5	6	7	9	7	9	16
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	1	1	1	2	1	1	2	3	7
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	-2	-1	5	8	-3	-8	3	13	12
- Non-Operating (Income) Loss	- -	1	- -	1	- -	- -	16	16	1	- -	6	5	-3	- -	13
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	1	6	13
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	1	6	13
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	1	- -	1	- -	- -	16	16	- -	- -	5	4	-4	-6	- -
Pretax Income	- -	-1	- -	-1	- -	- -	-18	-17	4	8	-9	-13	6	13	-1
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	-1	- -	-1	- -	- -	-18	-17	4	7	-9	-13	6	13	-1
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	-3	-3	- -	1	-1	-1	- -	9	-4
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	-3	-3	- -	1	-1	-1	- -	9	-4
Income (Loss) Incl. MI	- -	-1	- -	-1	- -	- -	-14	-14	4	7	-8	-12	6	4	3
- Minority Interest	- -	- -	- -	- -	- -	- -	2	2	- -	- -	1	- -	- -	-4	2
Net Income, GAAP	- -	-1	- -	-1	- -	- -	-16	-16	4	7	-8	-12	6	8	1
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	-1	- -	-1	- -	- -	-16	-16	4	7	-8	-12	6	7	1
EBIT	- -	- -	- -	- -	- -	- -	-2	-1	5	8	-3	-8	3	13	12
EBITDA	- -	- -	- -	- -	- -	- -	1	2	8	11	-1	-6	6	21	28
EBITDA Margin (%)	-3,307.67	-1,978.26	-1,591.46	-1,434.44	- -	62.88	11.46	16.5	42.18	45.81	-5.93	-76.46	25.6	39.07	23.59
EBITA	- -	- -	- -	- -	- -	- -	-2	-1	5	8	-3	-8	3	13	12
Gross Margin (%)	100	100	100	100	- -	100	39.83	41.67	61.63	66.38	38.11	17.35	51.69	46.24	30.21
Operating Margin (%)	-3,307.67	-1,978.26	-1,591.46	-1,434.44	- -	62.88	-16	-9.47	26.5	33.54	-28.26	-100.29	14.27	23.78	10.08
Profit Margin (%)	-4,944.71	-16,550.2	-1,709.4	-17,638.72	- -	63.76	-164.85	-130.45	23	28.83	-71.06	-151.38	28.11	15.84	0.94
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	- -	- -	- -	3	3	3	3	3	2	3	8	16
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	1	2	2
Basic EPS, GAAP	-21.48	-146.7	-18.06	-104.43	-4.73	9.83	-16.38	-11.23	3.05	5.09	-6.22	-9.08	4.46	3.75	0.41
Basic EPS from Cont Ops	-21.48	-146.7	-18.06	-104.43	-4.73	9.83	-18.04	-12.46	3.04	5.31	-6.7	-9.38	4.52	6.79	-0.51
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	2	2	2
Diluted EPS, GAAP	-21.48	-146.7	-17.14	-104.43	-4.73	9.83	-16.38	-11.23	2.93	4.87	-6.22	-9.08	3.92	3.6	0.39
Diluted EPS from Cont Ops	-21.48	-146.7	-17.14	-104.43	-4.73	9.83	-18.04	-12.46	2.92	5.08	-6.7	-9.38	3.97	6.52	-0.49

Balance Sheet (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019

Total Current Assets	- -	- -	- -	- -	- -	- -	5	5	4	6	3	6	8	34	26
+ Cash, Cash Equivalents & STI	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	2	6	1
+ Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	2	6	1
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -	- -	- -	4	4	3	3	2	5	5	22	14
+ Accounts Receivable, Net	- -	- -	- -	- -	- -	- -	2	3	3	2	1	2	2	20	13
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	2	2	1	1	1	2	3	2	2
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	3
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	3
+ Other ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	1	5	8
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	1	- -	- -	- -	- -	- -	54	36	43	36	30	37	52	277	272
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -	- -	51	34	42	34	28	36	37	271	269
+ Property, Plant & Equip	- -	- -	- -	- -	- -	- -	91	93	104	99	101	115	119	374	384
- Accumulated Depreciation	- -	- -	- -	- -	- -	- -	41	59	62	65	73	79	82	103	115
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	14	1	1
+ LT Investments	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	14	1	1
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	1	- -	- -	- -	- -	- -	2	1	1	1	- -	1	1	5	2
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	1	- -	- -	- -	- -	- -	2	1	1	1	- -	1	1	5	2
Total Assets	1	- -	- -	- -	- -	- -	58	40	47	42	33	43	60	311	298
+ Payables & Accruals	- -	- -	- -	- -	- -	- -	5	5	6	8	5	9	10	27	29
+ Accounts Payable	- -	- -	- -	- -	- -	- -	4	3	3	2	1	4	5	10	13
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	1	1	2	1	2	1	5	8
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -	1	2	2	4	3	3	3	11	8
+ ST Debt	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	1	15	8
+ ST Borrowings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12	6
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	1	3	2
+ Other ST Liabilities	- -	- -	- -	- -	- -	- -	3	2	1	1	1	2	1	11	12
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	3	2	1	- -	- -	1	- -	6	6
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1	5	6
Total Current Liabilities	- -	- -	- -	- -	- -	- -	9	8	7	8	6	11	11	53	49
+ LT Debt	- -	- -	- -	- -	- -	- -	9	11	13	2	4	16	22	147	144
+ LT Borrowings	- -	- -	- -	- -	- -	- -	9	11	13	2	4	16	22	147	140
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4
+ Other LT Liabilities	- -	- -	- -	- -	- -	- -	6	4	4	4	4	6	10	35	29
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	4	2	1	1	- -	- -	- -	13	9
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	2	2	3	3	3	6	10	22	20
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	15	15	17	6	7	23	32	182	173
Total Liabilities	- -	- -	- -	- -	- -	- -	24	23	24	14	13	34	44	235	222
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	1	1	1	1	1	1	55	55	56	54	55	58	59	85	86
+ Common Stock	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	- -	- -	- -
+ Additional Paid in Capital	- -	- -	- -	1	1	1	54	54	55	53	54	57	59	85	86
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	- -	-1	-1	-1	-1	-1	-25	-41	-37	-30	-38	-51	-44	-37	-36
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	1	- -	- -	- -	- -	- -	30	14	19	24	17	7	15	48	50
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	5	3	3	3	2	2	2	28	26
Total Equity	1	- -	- -	- -	- -	- -	35	17	22	27	20	9	16	76	76
Total Liabilities & Equity	1	- -	- -	- -	- -	- -	58	40	47	42	33	43	60	311	298
Shares Outstanding	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	2	2	2
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	1	3	7
Net Debt	- -	- -	- -	- -	- -	- -	8	11	13	1	3	15	20	153	144
Net Debt to Equity	-21.11	-76.31	-60.2	-107.37	-107.7	-115.1	23.92	61.9	55.89	3.53	16.27	171.31	124.21	201.65	189.57
Tangible Common Equity Ratio	97.79	75.6	75.46	93.14	92.85	86.88	59.54	43.05	48	65.89	60.05	21.01	27.49	24.46	25.56
Current Ratio	9.35	2.37	1.85	14.58	13.99	7.62	0.54	0.62	0.48	0.72	0.46	0.52	0.71	0.64	0.54
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	-83.18	-98.86	-105.47	-87.23	-35.15	-62.43	-110.43	-10.18	7.45

Cash Flow Statement (USD)

API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y
As of date	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019

+ Net Income	- -	-1	- -	-1	- -	- -	-18	-17	4	7	-9	-13	6	13	-1
+ Depreciation & Amortization	- -	- -	- -	- -	- -	- -	3	3	3	3	3	2	3	8	16
+ Non-Cash Items	- -	1	- -	1	- -	- -	16	16	1	- -	8	9	-5	-14	7
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	2	1	1	1
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	16	15	- -	- -	5	4	- -	- -	- -
+ Other Non-Cash Adj	- -	1	- -	1	- -	- -	- -	- -	- -	-2	1	3	-6	-15	5
+ Chg in Non-Cash Work Cap	- -	- -	- -	- -	- -	- -	-3	-1	-1	2	-1	-2	- -	4	-3
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -	- -	-1	1	1	- -	2	-3	-1	1	8
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	-1
+ Inc (Dec) in Accts Payable	- -	- -	- -	- -	- -	- -	1	-1	-2	2	-2	1	1	2	-9
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -	-3	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	- -	- -	- -	- -	- -	-3	1	8	12	1	-3	4	11	19
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	4	- -	15	- -	- -	- -	- -	1
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	4	- -	15	- -	- -	- -	- -	1
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -	- -	- -	-31	-7	-1	-2	- -	-9	-2	-50	-8
+ Acq of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	-31	-7	-1	-2	- -	-9	-2	-50	-8
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	- -	- -	- -	30	- -	- -	-3	- -	- -	- -	- -	- -
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -	30	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7	-20	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7	-20	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	- -	- -	- -	- -	- -	-9	-9	-3	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	- -	- -	- -	- -	- -	-31	-3	-10	4	-2	-9	-9	-70	-7
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	- -	- -	- -	- -	6	2	2	-11	1	13	6	54	-17
+ Cash From Debt	- -	- -	- -	- -	- -	- -	12	6	3	6	2	17	7	119	7
+ Repayments of Debt	- -	- -	- -	- -	- -	- -	-7	-3	-1	-16	-1	-4	-1	-64	-24
+ Other Financing Activities	- -	- -	- -	- -	- -	- -	-2	- -	- -	- -	- -	- -	-1	9	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	- -	- -	- -	- -	- -	33	2	2	-14	1	12	5	64	-17
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	-1	1	1	4	-5
EBITDA	- -	- -	- -	- -	- -	- -	1	2	8	11	-1	-6	6	21	28
EBITDA Margin (%)	-3,307.67	-1,978.26	-1,591.46	-1,434.44	- -	62.88	11.46	16.5	42.18	45.81	-5.93	-76.46	25.6	39.07	23.59
Free Cash Flow	- -	- -	- -	- -	- -	- -	-34	-6	7	9	1	-12	2	-39	11
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	20	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	8	10	- -	- -	- -	-33	- -
Free Cash Flow to Equity	- -	- -	- -	- -	- -	- -	-28	- -	9	14	2	1	8	14	-5
Free Cash Flow per Basic Share	-14.1	-10.88	-19.53	-13.39	-5.04	9.99	-34.54	-4.37	5.23	6.94	0.38	-8.75	1.65	-20.8	5.56
Price/Free Cash Flow	-10.21	-9.56	-18.56	-8.66	-11.9	8.17	1.57	5.85	11.92	5.23	146.74	8.67	12.88	1.19	0.95
Cash Flow to Net Income	0.66	0.07	1.08	0.13	1.07	1.02	0.17	-0.05	1.83	1.69	-0.06	0.25	0.62	1.29	17.19
Capital Expenditures	- -	- -	- -	- -	- -	- -	-31	-7	-1	-2	- -	-9	-2	-50	-8