|
Net Income
|
| -0.02M | -0.02M | -0.10M | -0.66M | -0.04M | -0.41M | -0.60M | -0.48M | -0.29M | -0.52M | -1.12M | -0.60M | -0.63M | -0.58M | -0.71M | -0.88M | -0.91M | -0.47M | 446.48M |
|
Depreciation and Depletion
|
| | | | | 0.01M | | -0.00M | 0.06M | 0.09M | 0.15M | 0.18M | 0.22M | 0.24M | 0.23M | 0.24M | 0.13M | 0.23M | 0.18M | 0.22M |
|
Share-based Compensation
|
| | | 0.07M | 0.55M | 0.02M | 0.13M | 0.16M | 0.08M | 0.05M | 0.29M | 0.90M | 0.28M | 0.28M | 0.28M | 0.29M | 0.47M | 0.20M | 0.65M | 1.11M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.20M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | -0.03M | | | -359.00 | | | 0.05M | -1.57M |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.12M | | | | | | | 0.12M | | | | |
|
Cash from Operations
|
-0.02M | -0.01M | -0.01M | -0.04M | -0.07M | 0.01M | -0.40M | -1.17M | -0.61M | 0.16M | 0.01M | -0.37M | -0.05M | -0.16M | -0.04M | 0.22M | -0.10M | -0.21M | 1.68M | -5.51M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 0.01M | -0.02M | | 0.02M |
|
Depreciation & Amortization (CF)
|
| | | | | 0.01M | | -0.00M | 0.06M | 0.09M | 0.15M | 0.18M | 0.22M | 0.24M | 0.23M | 0.24M | 0.13M | 0.23M | 0.18M | 0.22M |
|
Change in Receivables
|
| | | | | | | | 1.20M | | | | | | | | | | | |
|
Change in Account Payables
|
| | | 0.00M | 0.03M | 0.05M | 0.03M | -0.02M | -0.03M | -0.01M | 0.01M | 0.02M | 0.13M | 0.20M | 0.16M | -0.11M | -0.10M | 0.46M | -0.14M | |
|
Change in Accured Expenses
|
0.00M | 0.00M | 0.01M | -0.01M | 0.04M | 0.07M | 0.08M | -0.20M | 0.00M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.06M | 0.35M | 0.37M | 0.37M | -0.16M | 8.11M |
|
Other Working Capital Changes
|
| | | | | 0.01M | 0.02M | 0.46M | 0.26M | -0.22M | 0.07M | | 0.13M | -0.03M | 0.61M | 500.00 | -0.70M | | 1.80M | -0.89M |
|
Capital Expenditures
|
| | | 0.43M | 1.48M | 0.13M | 0.67M | 0.50M | | 0.47M | 0.26M | -0.12M | 0.08M | -0.02M | 0.02M | 66.00 | 0.02M | | | 1.05M |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 1.56M | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | -408.00 | | | | |
|
Cash from Investing Activities
|
| | | -0.43M | -1.48M | -0.13M | -0.67M | -0.50M | | -0.47M | -0.26M | 0.12M | -0.08M | 0.03M | -0.02M | 526.00 | -0.02M | | | -7431.99M |
|
Other financing activities
|
| | | | | 0.02M | 0.05M | | 0.03M | | | | 0.04M | | 0.00M | 1.08M | 0.40M | | 0.07M | |
|
Cash from Financing Activities
|
0.02M | 0.01M | 0.01M | 0.68M | 1.47M | 0.87M | 0.66M | 1.57M | 0.40M | 0.40M | 0.50M | | 0.33M | | | | 0.41M | -0.10M | -0.69M | 7,948.03M |
|
Change in Cash
|
0.00M | -849.00 | 595.00 | 0.22M | -0.08M | 0.76M | -0.40M | -0.11M | -0.21M | 0.09M | 0.25M | -0.25M | 0.20M | -0.13M | -0.06M | 0.22M | 0.30M | -0.31M | 0.99M | 510.53M |
|
Beginning Cash Balance
|
0.00M | 0.00M | 0.00M | 0.00M | 0.22M | 0.14M | 0.90M | 0.50M | 0.39M | 0.18M | 0.27M | 0.52M | 0.27M | 0.47M | 0.34M | 0.28M | 0.50M | 0.80M | 0.48M | 1.47M |
|
Free Cash Flow
|
-0.02M | -0.01M | -0.01M | -0.47M | -1.55M | -0.11M | -1.06M | -1.67M | -0.61M | -0.31M | -0.25M | -0.25M | -0.13M | -0.14M | -0.06M | 0.22M | -0.11M | -0.21M | 1.68M | -6.56M |
|
Net Cash Flow
|
0.00M | -849.00 | 595.00 | 0.22M | -0.08M | 0.76M | -0.40M | -0.11M | -0.21M | 0.09M | 0.25M | -0.25M | 0.20M | -0.13M | -0.06M | 0.22M | 0.30M | -0.31M | 0.99M | 510.53M |