|
Net Income
|
0.01M | 0.00M | 856.00 | -0.01M | -0.02M | -0.01M | -0.04M | -0.52M | -0.52M | -0.49M | -0.24M | -0.35M | -2.66M | -0.96M | -0.06M | -0.05M | 0.03M | 0.00M | -0.03M | -0.01M | 0.05M | -0.07M | -0.08M | 0.05M | 0.02M | -1.01M | 0.01M | -0.21M | -0.13M | -0.11M | -0.12M | -0.14M | -0.11M | -0.11M | -0.06M | -0.02M | 0.02M | 0.02M | -0.05M | -0.08M | -0.07M | -0.08M | -0.03M |
|
Depreciation and Depletion
|
316.00 | 315.00 | 316.00 | 315.00 | 316.00 | 315.00 | 189.00 | 548.00 | 548.00 | 548.00 | 548.00 | 548.00 | 548.00 | 547.00 | 548.00 | 548.00 | 548.00 | 547.00 | 548.00 | 548.00 | 548.00 | 547.00 | 548.00 | 548.00 | 548.00 | 547.00 | 548.00 | 455.00 | 456.00 | 455.00 | 455.00 | 455.00 | 456.00 | 455.00 | 455.00 | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | 528.00 | 469.00 | 408.00 | 346.00 | 284.00 | -284.00 | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.01M | 0.00M | -0.01M | 0.01M | -0.02M | -0.02M | -0.04M | -1.60M | -0.40M | -0.47M | -0.24M | -0.33M | -2.90M | -0.77M | -0.01M | -0.03M | -0.02M | 0.06M | -0.03M | -0.03M | 0.01M | -0.01M | -0.07M | 0.02M | -0.02M | 0.01M | -0.05M | -0.14M | -0.14M | -0.11M | -0.11M | -0.13M | -0.12M | -0.08M | -0.07M | -0.02M | 0.00M | 0.03M | -0.05M | -0.08M | -0.08M | -0.08M | -0.02M |
|
Amortizatization of Intangibles
|
| | | | | | | | 0.17M | 0.01M | | | | 0.05M | 0.06M | 0.02M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.98M | 0.00M | -0.00M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
316.00 | 315.00 | 316.00 | 315.00 | 316.00 | 315.00 | 189.00 | 548.00 | 548.00 | 548.00 | 548.00 | 548.00 | 548.00 | 547.00 | 548.00 | 548.00 | 548.00 | 547.00 | 548.00 | 548.00 | 548.00 | 547.00 | 548.00 | 548.00 | 548.00 | 547.00 | 548.00 | 455.00 | 456.00 | 455.00 | 455.00 | 455.00 | 456.00 | 455.00 | 455.00 | | | | | | | | |
|
Change in Receivables
|
| | 0.01M | -0.01M | | | | 0.02M | | | | | | -0.05M | | | | -0.05M | | | | | | | | | 0.05M | | | | | | | | | | | | 167.00 | | | | |
|
Change in Account Payables
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | -400.00 | | | | | | |
|
Change in Accured Expenses
|
0.00M | 0.00M | -0.01M | 0.01M | 0.00M | -0.00M | -0.00M | 0.08M | -0.07M | 0.01M | -0.00M | 0.05M | -0.31M | 0.14M | -0.00M | 987.00 | -0.00M | 0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | 0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 374.00 | 185.00 | -0.01M | -0.01M | 33.00 | 447.00 | -0.00M | 0.00M |
|
Other Working Capital Changes
|
| | 0.00M | -0.00M | | 0.01M | | 1.32M | | | | | 0.24M | -0.14M | | | | | | | | -0.02M | -0.01M | 0.04M | | -0.02M | -0.01M | -0.01M | 0.01M | -0.00M | -0.00M | -0.00M | 0.01M | -0.00M | -0.00M | -0.00M | 0.01M | -0.00M | -0.00M | -0.00M | 0.01M | -0.00M | -0.00M |
|
Capital Expenditures
|
-0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 3.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00M | | | | | | | -1.94M | -2.00M | | 3.92M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | 0.04M | | 6.88M | -0.01M | 0.00M | -0.00M | 3.92M | | | | | | | | | | | 100.00 | | | | -525.00 | -530.00 | 0.20M | 0.05M | 0.10M | 0.15M | 0.10M | 0.10M | 0.09M | 0.10M | -774.00 | -587.00 | -593.00 | -598.00 | 0.10M | 0.05M | 0.10M | 0.02M |
|
Change in Cash
|
0.01M | 0.00M | -0.01M | 0.01M | 0.02M | -0.02M | 6.84M | -3.56M | -2.40M | -0.48M | 3.68M | -0.33M | -2.90M | -0.77M | -0.01M | -0.03M | -0.02M | 0.06M | -0.03M | -0.03M | 0.16M | -0.01M | -0.07M | 0.02M | -0.02M | 0.01M | -0.05M | 0.06M | -0.09M | -0.02M | 0.03M | -0.03M | -0.02M | 0.00M | 0.03M | -0.02M | 0.00M | 0.03M | -0.05M | 0.02M | -0.03M | 0.01M | -688.00 |
|
Free Cash Flow
|
0.01M | 0.00M | -0.01M | 0.01M | -0.02M | -0.02M | -0.04M | -1.60M | -0.40M | -0.47M | -0.24M | -0.33M | -2.90M | -0.77M | -0.01M | -0.03M | -0.02M | 0.06M | -0.03M | -0.03M | 0.01M | -0.01M | -0.07M | 0.02M | -0.02M | 0.01M | -0.05M | -0.14M | -0.14M | -0.11M | -0.11M | -0.13M | -0.12M | -0.08M | -0.07M | -0.02M | 0.00M | 0.03M | -0.05M | -0.08M | -0.08M | -0.08M | -0.02M |
|
Net Cash Flow
|
0.01M | 0.00M | -0.01M | 0.01M | 0.02M | -0.02M | 6.84M | -3.56M | -2.40M | -0.48M | 7.61M | -0.33M | -2.90M | -0.77M | -0.01M | -0.03M | -0.02M | 0.06M | -0.03M | -0.03M | 0.01M | -0.01M | -0.07M | 0.02M | -0.02M | 0.01M | -0.05M | 0.06M | -0.09M | -0.02M | 0.03M | -0.03M | -0.02M | 0.00M | 0.03M | -0.02M | 0.00M | 0.03M | -0.05M | 0.02M | -0.03M | 0.01M | -688.00 |