Net Income
2,356,438.00M -2,356,438.59M 2,223,979.00M -2,223,977.42M
Amortization of Deferred Charges Amort. Deferred Charges
0.05M 1.43M
Depreciation & Amortization (CF) Dep. & Amort.
0.07M -0.03M 0.06M -0.04M
Share-based Compensation Stock Comp.
1,260,674.00M -1,260,672.00M 2,007,328.00M -2,007,328.00M
Deferred Taxes
-0.18M
Cash from Discontinued Operations Cash from Discont. Ops
0.32M -0.31M
Gains from Sales and Divestitures Gains Divest
0.02M -900.00
Gains from Investment Securities Gains Investment
0.15M -0.15M
Asset Writedowns and Impairment Writedown
-0.02M 0.02M 0.05M 0.01M -0.04M
Other non-cash items Other Non-Cash
0.09M 0.07M 0.09M 1.29M
Change in Receivables Change Receivables
-13.04M 18.75M 6.48M 3.90M
Change in Inventory Change Inventory
-1.21M -2.70M 0.52M -0.74M
Change in Account Payables Change Payables
0.03M 0.64M 0.16M 0.83M
Change in Other Operating Assets Other Assets Change
-0.26M 2.35M -0.05M 5.14M
Change in Other Operating Liabilities Other Liabilities Change
-0.08M 0.26M -0.04M 0.38M
Other Working Capital Changes Other WC Changes
0.18M -2.09M 0.01M -4.75M
Cash from Operations Cash from Ops.
-52.91M 59.28M 20.64M -31.94M
Capital Expenditures Capex
0.00M 0.01M 0.00M 0.00M
Change in Property, Plant and Equipment Change in PP&E
0.00M -0.01M 0.00M 0.00M
Change in Intangibles Change Intangibless
0.00M
Acquisitions
-1.52M 1.52M
Divestments
2.66M -2.66M
Net of Acquisitions & Divestments Net Acquisitions
4.18M -4.18M
Purchase of Investments Investments Purchased
-0.15M 7.32M
Change in Acquisitions & Divestments Change Acquisitions
-2.77M -33.72M -35.30M 71.16M
Other Investing Activities (as filed) Other investing (as filed)
-0.13M 0.13M -0.03M 7.62M
Cash from Investing Activities Cash from Investing
-12.13M -40.80M -41.99M 78.32M
Long-Term Debt Issuances LT Debt Issuance
2.31M -2.31M 1.96M -0.40M
Long-Term Debt Repayments LT Debt Repayment
-0.63M 0.73M -2.28M 2.51M
Net Long-Term Debt Issued (Repaid) Net LT Debt
2.94M -3.04M 4.24M -2.91M
Net Debt Issuances and Repayments Net Debt Issuance
2.94M -3.04M 4.24M -2.91M
Common Stock Issued Stock Issued
126,029,588.00M -126,029,582.00M 6,000,000.00M -6,000,000.00M
Net Shares Issued and Repurchased Net Shares Issued
126,029,588.00M -126,029,582.00M 6,000,000.00M -6,000,000.00M
Net Equity Issued and Repurchased Net Equity Issued
126,029,588.00M -126,029,582.00M 6,000,000.00M -6,000,000.00M
Other financing activities (as filed)
-0.25M -10.76M -54,600.00M 54,600.00M
Cash from Financing Activities Cash from Financing
122.41M -116.52M 11.63M -10.30M
Exchange Rate Effect FX Effect
-0.15M -3.19M -8.36M 10.20M
Change in Cash
57.10M -101.09M -18.08M 46.28M
Beginning Cash Balance
2.59M 4.85M 0.48M 0.48M 59.25M 59.25M 41,167,501.00M
Ending Cash Balance
2.59M 5.47M 5.53M 6.44M 0.75M 5.70M 2.17M 16.04M 59.26M 59.26M 15.27M 41.17M 41.17M 69.36M 1.12M 35.00M 0.20M
Free Cash Flow FCF
-52.90M 59.28M 20.64M -31.94M
Net Cash Flow NCF
57.38M -98.03M -9.72M 36.07M
Interest Paid
0.12M -0.03M 0.08M -0.01M
Income Taxes Paid Taxes Paid
0.02M -0.02M 0.01M 0.03M