|
Net Income
|
7.67M | 112.96M |
|
Depreciation and Depletion
|
0.40M | 0.20M |
|
Share-based Compensation
|
6.58M | 7.16M |
|
Deferred Taxes
|
-5.20M | 17.92M |
|
Gains from Sales and Divestitures
|
0.95M | 1.31M |
|
Gains from Investment Securities
|
2.16M | 0.87M |
|
Asset Writedowns and Impairment
|
0.21M | 0.34M |
|
Cash from Operations
|
0.69M | -12.04M |
|
Depreciation & Amortization (CF)
|
4.57M | 5.33M |
|
Change in Receivables
|
| -0.07M |
|
Change in Account Payables
|
0.47M | 0.11M |
|
Change in Accured Expenses
|
0.86M | 1.25M |
|
Other Working Capital Changes
|
-1.49M | 4.21M |
|
Capital Expenditures
|
0.07M | 0.27M |
|
Change in Intangibles
|
| 0.20M |
|
Change in Acquisitions & Divestments
|
74.60M | 91.40M |
|
Cash from Investing Activities
|
-9.13M | 43.89M |
|
Cash from Financing Activities
|
-0.68M | -5.34M |
|
Change in Cash
|
-9.12M | 26.51M |
|
Free Cash Flow
|
0.62M | -12.31M |
|
Net Cash Flow
|
-9.12M | 26.51M |