ACB
Aurora Cannabis Inc.
Price Chart
Latest Quote
$3.92
Current Price| Previous Close | $4.06 |
| Open | $4.01 |
| Day High | $4.03 |
| Day Low | $3.88 |
| Volume | 1,377,471 |
Stock Information
Note: Financial values converted from CAD to USD
| Shares Outstanding | 56.58M |
| Total Debt | $73.40M |
| Cash Equivalents | $70.00M |
| Revenue | $268.55M |
| Net Income | $-41.74M |
| Sector | Healthcare |
| Industry | Drug Manufacturers - Specialty & Generic |
| Market Cap | $221.78M |
| EPS (TTM) | $-0.75 |
| Exchange | NCM |
đ Custom Metrics & Score
Score: 10/42| Debt to Equity | 0.18 |
| Debt to Earnings | 0.56 |
| Current Ratio | 4.31 |
| Quick Ratio | 1.63 |
| Avg Revenue Growth | 9.99% |
| Profit Margin | 0.46% |
| Return on Equity | 0.28% |
| Avg FCF Growth | -24.73% |
| FCF Yield | -1.29% |
Score Explanation: The perfect score is 42/42 based on debt levels, profitability, growth rates, and cash flow metrics. FCF Yield is weighted most heavily as it shows what return the business currently generates.
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-02-02 | $3.92 | 1,377,471 |
| 2026-01-30 | $4.06 | 1,517,800 |
| 2026-01-29 | $4.18 | 855,500 |
| 2026-01-28 | $4.32 | 1,147,300 |
| 2026-01-27 | $4.42 | 604,700 |
| 2026-01-26 | $4.32 | 629,200 |
| 2026-01-23 | $4.43 | 1,119,100 |
| 2026-01-22 | $4.33 | 1,067,900 |
| 2026-01-21 | $4.24 | 1,144,700 |
| 2026-01-20 | $4.14 | 1,855,600 |
| 2026-01-16 | $4.23 | 1,036,300 |
| 2026-01-15 | $4.24 | 797,200 |
| 2026-01-14 | $4.26 | 821,700 |
| 2026-01-13 | $4.24 | 689,600 |
| 2026-01-12 | $4.26 | 790,600 |
| 2026-01-09 | $4.23 | 992,900 |
| 2026-01-08 | $4.27 | 1,365,500 |
| 2026-01-07 | $4.24 | 1,007,900 |
| 2026-01-06 | $4.24 | 1,251,500 |
| 2026-01-05 | $4.28 | 1,395,400 |
About Aurora Cannabis Inc.
Aurora Cannabis Inc., together with its subsidiaries, engages in the production, distribution, and sale of cannabis and cannabis-derivative products in Canada and internationally. It operates through two segments, Canadian Cannabis and Plant Propagation. The company offers pharmaceutical-grade cannabis products; medical and consumer cannabis products; and engages in the propagation of vegetables and floral plants. It also provides dried and fresh cannabis, cannabis oils, trims, concentrates, ingestibles, capsules, vaporizers, edible cannabis, cannabis extracts, and cannabis topicals; and patient counseling and outreach services. Its brand portfolio includes San Rafael '71, Greybeard, Drift, Daily Special, Being, CanniMed, MedReleaf, Aurora, and WMMC, as well as international brands include Pedanios, Bidiol, IndiMed, and CraftPlant. The company was founded in 2013 and is headquartered in Edmonton, Canada.
đ° Latest News
Weekly Roundup on the Cannabis Sector & Psychedelic Sector
Market Exclusive âĸ 2026-01-26T14:55:16ZShould You Buy, Sell or Hold TLRY Stock Post Q2 Earnings?
Zacks âĸ 2026-01-13T12:52:00Z
Should You Buy ACB Stock After Marijuana Reclassification Order?
Zacks âĸ 2026-01-07T13:39:00Z
Do These 2 Cannabis Stocks Have a Future?
Motley Fool âĸ 2025-12-29T04:29:00Z
Cannabis Stocks Recovering Premarket
Barrons.com âĸ 2025-12-19T11:58:03Z
Explainer-How US marijuana reclassification could help cannabis companies
Reuters âĸ 2025-12-18T23:32:33Z
Trump signs EO to reschedule marijuana, but a few hurdles remain
Yahoo Finance Video âĸ 2025-12-18T22:00:35ZWall Street Rebounds Following Cooler-Than-Expected Consumer Inflation
MT Newswires âĸ 2025-12-18T21:54:23Z
Trump Signs Marijuana Reclassification Order, Paving Way For Medical Research
MT Newswires âĸ 2025-12-18T20:54:05Z
Aurora Cannabis Launches Daily Special in Germany
MT Newswires âĸ 2025-12-18T13:03:10ZIncome Statement (Annual)
Revenue
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Reconciled Cost Of Revenue | $142,219,000 | $117,113,000 | $155,056,000 | $217,908,000 |
| Cost Of Revenue | $155,686,000 | $137,908,000 | $200,114,000 | $266,810,000 |
| Total Revenue | $343,293,000 | $269,637,000 | $221,339,000 | $245,252,000 |
| Operating Revenue | $374,240,000 | $299,180,000 | $253,303,000 | $290,469,000 |
Expenses
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Interest Expense | $8,420,000 | $13,798,000 | $71,813,000 | $66,437,000 |
| Total Expenses | $333,318,000 | $300,690,000 | $440,714,000 | $491,897,000 |
| Other Income Expense | $7,322,000 | $-25,606,000 | $-1,433,439,000 | $-392,461,000 |
| Other Non Operating Income Expenses | $765,000 | $1,567,000 | $-2,235,000 | $6,133,000 |
| Net Non Operating Interest Income Expense | $3,085,000 | $-978,000 | $-67,306,000 | $-60,692,000 |
| Interest Expense Non Operating | $8,420,000 | $13,798,000 | $71,813,000 | $66,437,000 |
| Operating Expense | $177,632,000 | $162,782,000 | $240,600,000 | $225,087,000 |
| Other Operating Expenses | $-1,592,000 | $-8,722,000 | $-7,385,000 | $-30,412,000 |
| Selling And Marketing Expense | $56,281,000 | $51,910,000 | $62,025,000 | $55,198,000 |
| General And Administrative Expense | $110,187,000 | $104,042,000 | $126,969,000 | $139,680,000 |
Income & Earnings
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Net Income From Continuing Operation Net Minority Interest | $15,763,000 | $-57,083,000 | $-1,717,624,000 | $-692,013,000 |
| Net Interest Income | $3,085,000 | $-978,000 | $-67,306,000 | $-60,692,000 |
| Interest Income | $11,505,000 | $12,820,000 | $4,507,000 | $5,745,000 |
| Normalized Income | $10,691,957 | $-30,171,184 | $-288,494,027 | $-297,523,745 |
| Net Income From Continuing And Discontinued Operation | $1,591,000 | $-69,326,000 | $-1,717,624,000 | $-693,625,000 |
| Total Operating Income As Reported | $4,948,000 | $-45,101,000 | $-231,449,000 | $-282,818,000 |
| Net Income Common Stockholders | $1,591,000 | $-69,326,000 | $-1,717,624,000 | $-693,625,000 |
| Net Income | $1,591,000 | $-69,326,000 | $-1,717,624,000 | $-693,625,000 |
| Net Income Including Noncontrolling Interests | $1,591,000 | $-69,326,000 | $-1,717,979,000 | $-695,089,000 |
| Net Income Discontinuous Operations | $-14,172,000 | $-12,243,000 | $0 | $-1,612,000 |
| Net Income Continuous Operations | $15,763,000 | $-57,083,000 | $-1,717,979,000 | $-693,477,000 |
| Pretax Income | $20,382,000 | $-57,637,000 | $-1,720,120,000 | $-699,798,000 |
| Special Income Charges | $-5,175,000 | $-38,456,000 | $-1,491,828,000 | $-387,854,000 |
| Interest Income Non Operating | $11,505,000 | $12,820,000 | $4,507,000 | $5,745,000 |
| Operating Income | $9,975,000 | $-31,053,000 | $-219,375,000 | $-246,645,000 |
| Depreciation Amortization Depletion Income Statement | $9,080,000 | $11,980,000 | $48,602,000 | $49,174,000 |
| Depreciation And Amortization In Income Statement | $9,080,000 | $11,980,000 | $48,602,000 | $49,174,000 |
| Gross Profit | $187,607,000 | $131,729,000 | $21,225,000 | $-21,558,000 |
| Earnings From Equity Interest | - | - | $-293,000 | $-509,000 |
Per Share Metrics
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Diluted EPS | $0.04 | $-1.52 | $-79.90 | $-41.00 |
| Basic EPS | $0.04 | $-1.52 | $-79.90 | $-41.00 |
Other
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | $1,485,957 | $-261,184 | $-1,781,027 | $-3,595,745 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $44,792,000 | $16,109,000 | $-123,736,000 | $-137,200,000 |
| Total Unusual Items | $6,557,000 | $-27,173,000 | $-1,430,911,000 | $-398,085,000 |
| Total Unusual Items Excluding Goodwill | $6,557,000 | $-27,173,000 | $-1,430,911,000 | $-398,085,000 |
| Reconciled Depreciation | $22,547,000 | $32,775,000 | $93,660,000 | $98,076,000 |
| EBITDA (Bullshit earnings) | $51,349,000 | $-11,064,000 | $-1,554,647,000 | $-535,285,000 |
| EBIT | $28,802,000 | $-43,839,000 | $-1,648,307,000 | $-633,361,000 |
| Diluted Average Shares | $54,832,794 | $43,223,233 | $21,491,260 | $16,911,854 |
| Basic Average Shares | $54,832,794 | $43,223,233 | $21,491,260 | $16,911,854 |
| Diluted NI Availto Com Stockholders | $1,591,000 | $-69,326,000 | $-1,717,624,000 | $-693,625,000 |
| Tax Provision | $4,619,000 | $-554,000 | $-2,141,000 | $-6,321,000 |
| Gain On Sale Of Ppe | $498,000 | $1,158,000 | $373,000 | $11,119,000 |
| Other Special Charges | $-2,475,000 | $10,968,000 | $20,580,000 | $48,783,000 |
| Impairment Of Capital Assets | $696,000 | $36,898,000 | $1,458,317,000 | $327,020,000 |
| Restructuring And Mergern Acquisition | $7,452,000 | $-8,252,000 | $7,825,000 | $6,802,000 |
| Gain On Sale Of Security | $11,732,000 | $11,283,000 | $60,917,000 | $-10,231,000 |
| Research And Development | $3,676,000 | $3,572,000 | $10,389,000 | $11,447,000 |
| Selling General And Administration | $166,468,000 | $155,952,000 | $188,994,000 | $194,878,000 |
| Other Gand A | $97,257,000 | $91,325,000 | $113,212,000 | $119,437,000 |
| Salaries And Wages | $12,930,000 | $12,717,000 | $13,757,000 | $20,243,000 |
| Excise Taxes | $30,947,000 | $29,543,000 | $31,964,000 | $45,217,000 |
| Write Off | - | $0 | $5,479,000 | $15,129,000 |
| Minority Interests | - | - | $355,000 | $1,464,000 |
| Gain On Sale Of Business | - | - | $0 | $-1,239,000 |
Balance Sheet (Annual)
Assets
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Net Tangible Assets | $478,137,000 | $475,743,000 | $591,147,000 | $782,515,000 |
| Total Assets | $852,666,000 | $838,673,000 | $1,084,356,000 | $2,604,731,000 |
| Total Non Current Assets | $374,338,000 | $412,068,000 | $339,235,000 | $1,938,839,000 |
| Other Non Current Assets | $7,722,000 | $12,028,000 | $3,150,000 | - |
| Non Current Deferred Assets | $4,219,000 | $15,343,000 | $0 | - |
| Non Current Deferred Taxes Assets | $4,219,000 | $15,343,000 | $0 | - |
| Non Current Accounts Receivable | $5,256,000 | $6,343,000 | $4,434,000 | $4,256,000 |
| Goodwill And Other Intangible Assets | $89,034,000 | $84,030,000 | $70,696,000 | $1,255,185,000 |
| Other Intangible Assets | $45,163,000 | $40,850,000 | $70,696,000 | $367,448,000 |
| Current Assets | $478,328,000 | $426,605,000 | $745,121,000 | $665,892,000 |
| Other Current Assets | $10,661,000 | $9,402,000 | $6,539,000 | $11,169,000 |
| Hedging Assets Current | $0 | $760,000 | - | - |
| Assets Held For Sale Current | $222,000 | $1,399,000 | $61,495,000 | $15,918,000 |
| Restricted Cash | $47,407,000 | $43,126,000 | $50,972,000 | $19,394,000 |
| Inventory | $239,093,000 | $186,376,000 | $139,925,000 | $137,721,000 |
| Receivables | $42,470,000 | $45,411,000 | $47,052,000 | $56,482,000 |
| Other Receivables | $4,365,000 | $3,358,000 | $15,193,000 | $12,606,000 |
| Taxes Receivable | $3,087,000 | $1,511,000 | $3,194,000 | $1,846,000 |
| Accounts Receivable | $35,018,000 | $40,542,000 | $28,665,000 | $42,030,000 |
| Cash Cash Equivalents And Short Term Investments | $138,475,000 | $140,131,000 | $439,138,000 | $425,208,000 |
| Cash And Cash Equivalents | $137,921,000 | $136,095,000 | $437,807,000 | $421,457,000 |
| Financial Assets | - | $0 | $26,283,000 | $59,382,000 |
| Non Current Prepaid Assets | - | - | $3,134,000 | $3,538,000 |
| Non Current Note Receivables | - | - | $16,000 | $10,096,000 |
| Prepaid Assets | - | - | $6,539,000 | $11,169,000 |
Debt
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Total Debt | $104,583,000 | $104,791,000 | $269,491,000 | $399,550,000 |
| Long Term Debt And Capital Lease Obligation | $77,689,000 | $47,574,000 | $236,487,000 | $358,613,000 |
| Long Term Debt | $40,194,000 | $4,898,000 | $199,650,000 | $293,182,000 |
| Current Debt And Capital Lease Obligation | $26,894,000 | $57,217,000 | $33,004,000 | $40,937,000 |
| Current Debt | $21,513,000 | $52,361,000 | $26,854,000 | $34,749,000 |
| Other Current Borrowings | $21,513,000 | $52,361,000 | $26,854,000 | $34,749,000 |
Liabilities
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Total Liabilities Net Minority Interest | $244,075,000 | $236,803,000 | $422,002,000 | $567,031,000 |
| Total Non Current Liabilities Net Minority Interest | $133,212,000 | $112,183,000 | $291,145,000 | $450,656,000 |
| Other Non Current Liabilities | $48,095,000 | $46,110,000 | $128,000 | $104,000 |
| Derivative Product Liabilities | $5,531,000 | $2,309,000 | $37,297,000 | $91,939,000 |
| Non Current Deferred Liabilities | $1,897,000 | $16,190,000 | $2,862,000 | $0 |
| Non Current Deferred Taxes Liabilities | $1,897,000 | $16,190,000 | $2,862,000 | $0 |
| Current Liabilities | $110,863,000 | $124,620,000 | $130,857,000 | $116,375,000 |
| Current Deferred Liabilities | $1,074,000 | $1,687,000 | $3,850,000 | $4,169,000 |
| Payables And Accrued Expenses | $81,206,000 | $60,110,000 | $70,041,000 | $58,318,000 |
| Payables | $37,762,000 | $24,517,000 | $16,380,000 | $19,188,000 |
| Other Payable | $29,000 | $145,000 | $1,395,000 | $1,239,000 |
| Total Tax Payable | $10,113,000 | $4,047,000 | $1,127,000 | $4,672,000 |
| Income Tax Payable | $7,601,000 | $1,547,000 | $167,000 | $0 |
| Accounts Payable | $27,620,000 | $20,325,000 | $13,858,000 | $13,277,000 |
| Tradeand Other Payables Non Current | - | $0 | $14,371,000 | - |
| Other Current Liabilities | - | - | $18,552,000 | $10,874,000 |
Equity
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Common Stock Equity | $567,171,000 | $559,773,000 | $661,843,000 | $2,037,700,000 |
| Total Equity Gross Minority Interest | $608,591,000 | $601,870,000 | $662,354,000 | $2,037,700,000 |
| Stockholders Equity | $567,171,000 | $559,773,000 | $661,843,000 | $2,037,700,000 |
| Gains Losses Not Affecting Retained Earnings | $-56,238,000 | $-43,707,000 | $-54,508,000 | $-65,511,000 |
| Other Equity Adjustments | $-56,238,000 | $-43,707,000 | $-54,508,000 | $-65,511,000 |
| Retained Earnings | $-6,367,745,000 | $-6,367,936,000 | $-6,038,275,000 | $-4,321,085,000 |
| Long Term Equity Investment | - | - | $1,207,000 | $289,000 |
Other
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Ordinary Shares Number | $56,234,231 | $54,545,797 | $29,777,223 | $19,806,892 |
| Share Issued | $56,234,231 | $54,545,797 | $29,777,223 | $19,806,892 |
| Tangible Book Value | $478,137,000 | $475,743,000 | $591,147,000 | $782,515,000 |
| Invested Capital | $628,878,000 | $617,032,000 | $888,347,000 | $2,365,631,000 |
| Working Capital | $367,465,000 | $301,985,000 | $614,264,000 | $549,517,000 |
| Capital Lease Obligations | $42,876,000 | $47,532,000 | $42,987,000 | $71,619,000 |
| Total Capitalization | $607,365,000 | $564,671,000 | $861,493,000 | $2,330,882,000 |
| Minority Interest | $41,420,000 | $42,097,000 | $511,000 | $0 |
| Capital Stock | $6,991,154,000 | $6,971,416,000 | $6,754,626,000 | $6,424,296,000 |
| Common Stock | $6,991,154,000 | $6,971,416,000 | $6,754,626,000 | $6,424,296,000 |
| Long Term Capital Lease Obligation | $37,495,000 | $42,676,000 | $36,837,000 | $65,431,000 |
| Current Deferred Revenue | $1,074,000 | $1,687,000 | $3,850,000 | $4,169,000 |
| Current Capital Lease Obligation | $5,381,000 | $4,856,000 | $6,150,000 | $6,188,000 |
| Current Provisions | $1,689,000 | $5,606,000 | $5,410,000 | $2,077,000 |
| Current Accrued Expenses | $43,444,000 | $35,593,000 | $53,661,000 | $39,130,000 |
| Goodwill | $43,871,000 | $43,180,000 | $0 | $887,737,000 |
| Net PPE | $268,107,000 | $294,324,000 | $233,465,000 | $606,093,000 |
| Accumulated Depreciation | $-291,666,000 | $-267,679,000 | $-475,900,000 | $-467,738,000 |
| Gross PPE | $559,773,000 | $562,003,000 | $709,365,000 | $1,073,831,000 |
| Construction In Progress | $27,153,000 | $26,330,000 | $34,260,000 | $327,073,000 |
| Other Properties | $157,872,000 | $159,332,000 | $173,916,000 | $187,991,000 |
| Machinery Furniture Equipment | $39,577,000 | $39,233,000 | $42,017,000 | $45,939,000 |
| Buildings And Improvements | $277,740,000 | $279,304,000 | $437,378,000 | $461,723,000 |
| Land And Improvements | $57,431,000 | $57,804,000 | $21,794,000 | $51,105,000 |
| Properties | $0 | $0 | $0 | $0 |
| Other Inventories | $51,168,000 | $42,774,000 | $23,827,000 | $20,250,000 |
| Finished Goods | $67,517,000 | $57,017,000 | $21,774,000 | $39,173,000 |
| Work In Process | $109,006,000 | $71,598,000 | $83,507,000 | $62,430,000 |
| Raw Materials | $11,402,000 | $14,987,000 | $10,817,000 | $15,868,000 |
| Other Short Term Investments | $554,000 | $4,036,000 | $1,331,000 | $3,751,000 |
| Investments And Advances | - | - | $1,207,000 | $289,000 |
| Leases | - | - | - | $461,723,000 |
Cash Flow Statement (Annual)
Free Cash Flow
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Free Cash Flow | $-2,854,000 | $-85,342,000 | $-142,480,000 | $-263,659,000 |
Operating Activities
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Operating Cash Flow | $16,005,000 | $-68,508,000 | $-110,267,000 | $-210,577,000 |
| Cash From Discontinued Operating Activities | $-2,201,000 | $-5,342,000 | $0 | $-3,001,000 |
| Cash Flow From Continuing Operating Activities | $18,206,000 | $-63,166,000 | $-110,267,000 | $-207,576,000 |
| Operating Gains Losses | $-11,453,000 | $171,000 | $-1,915,000 | $3,420,000 |
Investing Activities
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Capital Expenditure | $-18,859,000 | $-16,834,000 | $-32,213,000 | $-53,082,000 |
| Investing Cash Flow | $-14,327,000 | $-3,363,000 | $-36,171,000 | $-26,905,000 |
| Cash From Discontinued Investing Activities | $1,292,000 | $-377,000 | $0 | $1,543,000 |
| Cash Flow From Continuing Investing Activities | $-15,619,000 | $-2,986,000 | $-36,171,000 | $-28,448,000 |
| Net Other Investing Changes | $-4,282,000 | $2,124,000 | $-185,000 | $-6,000,000 |
Financing Activities
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Issuance Of Capital Stock | $0 | $37,924,000 | $350,188,000 | $666,026,000 |
| Financing Cash Flow | $-116,000 | $-47,923,000 | $147,779,000 | $521,954,000 |
| Cash From Discontinued Financing Activities | $-131,000 | $-475,000 | $0 | $-331,000 |
| Cash Flow From Continuing Financing Activities | $15,000 | $-47,448,000 | $147,779,000 | $522,285,000 |
| Net Common Stock Issuance | $0 | $37,924,000 | $350,188,000 | $666,026,000 |
| Common Stock Issuance | $0 | $37,924,000 | $350,188,000 | $666,026,000 |
| Net Other Financing Charges | - | - | $-31,578,000 | $-20,821,000 |
Other
| Metric | 2025-03-31 | 2024-03-31 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|
| Repayment Of Debt | $-12,485,000 | $-99,916,000 | $-170,831,000 | $-122,920,000 |
| Issuance Of Debt | $11,680,000 | $14,544,000 | $0 | $0 |
| Interest Paid Supplemental Data | $6,844,000 | $14,867,000 | $27,725,000 | $34,157,000 |
| Income Tax Paid Supplemental Data | $928,000 | $0 | - | - |
| End Cash Position | $137,921,000 | $136,095,000 | $437,807,000 | $421,457,000 |
| Beginning Cash Position | $136,095,000 | $255,592,000 | $421,457,000 | $162,179,000 |
| Effect Of Exchange Rate Changes | $264,000 | $297,000 | $15,009,000 | $-25,194,000 |
| Changes In Cash | $1,562,000 | $-119,794,000 | $1,341,000 | $284,472,000 |
| Proceeds From Stock Option Exercised | $820,000 | $0 | - | - |
| Net Issuance Payments Of Debt | $-805,000 | $-85,372,000 | $-170,831,000 | $-122,920,000 |
| Net Long Term Debt Issuance | $-805,000 | $-85,372,000 | $-170,831,000 | $-122,920,000 |
| Long Term Debt Payments | $-12,485,000 | $-99,916,000 | $-170,831,000 | $-122,920,000 |
| Long Term Debt Issuance | $11,680,000 | $14,544,000 | $0 | $0 |
| Net Investment Purchase And Sale | $5,488,000 | $4,993,000 | $0 | $11,393,000 |
| Sale Of Investment | $5,488,000 | $4,993,000 | $0 | $18,064,000 |
| Net Business Purchase And Sale | $0 | $-5,545,000 | $-23,421,000 | $0 |
| Purchase Of Business | $0 | $-5,545,000 | $-23,421,000 | $0 |
| Net PPE Purchase And Sale | $-16,825,000 | $-4,558,000 | $-12,565,000 | $-33,841,000 |
| Sale Of PPE | $2,034,000 | $12,276,000 | $19,648,000 | $19,241,000 |
| Purchase Of PPE | $-18,859,000 | $-16,834,000 | $-32,213,000 | $-53,082,000 |
| Change In Working Capital | $10,210,000 | $-15,541,000 | $52,652,000 | $397,000 |
| Change In Other Working Capital | $334,000 | $108,000 | $1,894,000 | $-342,000 |
| Change In Payables And Accrued Expense | $20,967,000 | $-14,472,000 | $7,096,000 | $-28,281,000 |
| Change In Payable | $20,967,000 | $-14,472,000 | $7,096,000 | $-28,281,000 |
| Change In Account Payable | $14,913,000 | $-15,702,000 | $6,765,000 | $-28,294,000 |
| Change In Tax Payable | $6,054,000 | $1,230,000 | $331,000 | $13,000 |
| Change In Income Tax Payable | $6,054,000 | $1,230,000 | $331,000 | $13,000 |
| Change In Prepaid Assets | $-1,280,000 | $-548,000 | $2,675,000 | $2,277,000 |
| Change In Inventory | $-15,049,000 | $3,872,000 | $21,068,000 | $8,451,000 |
| Change In Receivables | $5,238,000 | $-4,501,000 | $18,335,000 | $7,371,000 |
| Changes In Account Receivables | $5,238,000 | $-4,501,000 | $18,335,000 | $7,371,000 |
| Other Non Cash Items | $-27,891,000 | $-71,436,000 | $-22,554,000 | $28,059,000 |
| Stock Based Compensation | $11,524,000 | $12,717,000 | $13,757,000 | $20,243,000 |
| Asset Impairment Charge | $696,000 | $36,898,000 | $1,474,305,000 | $342,149,000 |
| Deferred Tax | $-3,190,000 | $-1,667,000 | $-2,193,000 | $-6,443,000 |
| Deferred Income Tax | $-3,190,000 | $-1,667,000 | $-2,193,000 | $-6,443,000 |
| Depreciation Amortization Depletion | $22,547,000 | $32,775,000 | $93,660,000 | $98,076,000 |
| Depreciation And Amortization | $22,547,000 | $32,775,000 | $93,660,000 | $98,076,000 |
| Amortization Cash Flow | $595,000 | $901,000 | $33,486,000 | $37,473,000 |
| Amortization Of Intangibles | $595,000 | $901,000 | $33,486,000 | $37,473,000 |
| Depreciation | $21,952,000 | $31,874,000 | $60,174,000 | $60,603,000 |
| Net Foreign Currency Exchange Gain Loss | $-11,453,000 | $171,000 | $-1,915,000 | $3,420,000 |
| Net Income From Continuing Operations | $15,763,000 | $-57,083,000 | $-1,717,979,000 | $-693,477,000 |
| Other Cash Adjustment Outside Changein Cash | - | $118,000 | - | - |
| Change In Other Current Liabilities | - | $-25,000 | $1,584,000 | $10,921,000 |
| Purchase Of Investment | - | - | $0 | $-6,671,000 |
| Sale Of Business | - | - | - | $0 |