|
Net Income
|
| | -1.74M | -2.25M | | -2.43M | -2.72M | -1.59M | | -2.39M | -3.99M | -2.68M | | -4.67M | -4.43M | -135.62M | | -5.56M | -5.40M | -5.18M | | -6.34M | -7.37M | -8.51M | | | | | -9.79M | -4.01M | -1.19M | -0.81M | -0.74M | 6.61M | | -0.06M | -2.39M | -2.19M | -2.31M | -3.79M | -4.45M | -4.13M | -2.00M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.07M | 0.10M | 0.20M | 0.50M | 0.50M | 0.60M | 0.50M | 0.60M | 0.60M | 0.80M | 0.80M | 0.80M | | | | | | | | | | |
|
Share-based Compensation
|
0.00M | 0.24M | 0.01M | 1.44M | 0.21M | 0.33M | 0.80M | 0.25M | 0.38M | 0.27M | 1.69M | 0.41M | 0.14M | 0.96M | 0.85M | 14.40M | 1.53M | 1.36M | 1.18M | 1.28M | 1.34M | 1.36M | 1.27M | 1.25M | 1.38M | 1.65M | 1.47M | 1.47M | 1.63M | 1.50M | 1.50M | 0.72M | 0.66M | 0.61M | 0.17M | 0.14M | 0.08M | 0.06M | 0.05M | 0.05M | 0.38M | 0.01M | 0.03M |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.40M | -2.20M | -2.79M | -2.99M | -0.26M | -0.06M | | | | | | | |
|
Gains from Investment Securities
|
64.74M | 86.73M | 86.73M | 3.58M | | 0.30M | | | | | | | | | | 4.12M | | | | | 6.29M | 5.84M | 5.88M | 0.04M | 7.49M | | | | 9.39M | 9.96M | 9.96M | 0.89M | 1.30M | 1.14M | 0.80M | 0.74M | 0.64M | 0.60M | 0.60M | 0.59M | 0.73M | 0.71M | 0.70M |
|
Non-cash Items
|
| 2.66M | 59.55M | 0.94M | | 0.20M | | | | | | | | | | 0.34M | | | | 0.02M | 1.61M | 1.79M | 2.20M | 2.60M | 2.98M | 1.18M | 3.81M | 4.30M | 4.80M | 5.34M | 0.01M | 0.56M | 0.60M | 0.46M | 0.38M | 1.32M | 0.72M | 0.37M | 0.29M | 0.40M | 0.41M | 0.01M | 0.44M |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | 0.11M | 0.00M | -0.01M | -0.02M | -0.02M | -0.03M | -0.02M | -0.00M | 424.00 | 308.00 | -1.00M | -43.00 | -6.00 | 0.00M | 0.63M | 1.05M | 0.72M | -1.32M | 0.66M | -1.66M | 0.94M | 0.82M | 0.64M | -1.75M | 1.60M | 0.11M | -0.78M | -0.01M |
|
Cash from Operations
|
-1.01M | -0.81M | -1.66M | -0.85M | -0.83M | -1.95M | -1.97M | -1.75M | -1.92M | -2.01M | -2.03M | -2.48M | -2.35M | -2.40M | -3.57M | -6.16M | -3.88M | -4.18M | -5.66M | -4.56M | -4.10M | -4.30M | -6.13M | -5.50M | -8.10M | -6.79M | -7.54M | -4.86M | -12.23M | -0.79M | -7.65M | -6.31M | -5.89M | -7.06M | -1.13M | -2.37M | -3.84M | -3.57M | 1.20M | -4.70M | -5.50M | -1.88M | -2.74M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.24M | 0.25M | 0.25M | 0.25M | 0.25M | 0.26M | 0.26M | 0.26M | 0.22M | 0.15M | 0.15M | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 8.26M | -16.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.03M | 0.04M | 0.09M | 0.15M | 0.21M | 0.50M | 0.53M | 0.55M | 0.56M | 0.58M | 0.58M | 0.82M | 0.81M | 0.82M | | | | | | | | | | |
|
Change in Account Payables
|
| 0.23M | -0.21M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.01M | 0.14M | 0.06M | -0.11M | 0.68M | -0.11M | 0.14M | -0.45M | 0.22M | 0.11M | 0.20M | -0.25M | 0.79M | 1.29M | -0.01M | -0.84M | -0.03M | 0.25M | -0.09M | -1.10M | 1.20M | 1.57M | -0.70M | 0.98M | -1.48M | 1.59M | 2.63M | 1.40M | -3.95M | 2.89M | 0.77M | -1.03M | 0.11M | 0.09M | 0.17M | 0.96M | -0.98M | -0.06M | 1.85M | -0.43M | -1.30M | 0.25M | -0.33M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | 0.15M | 0.22M | -0.22M | | | 0.10M | 2.53M | -0.73M | -0.71M | 0.22M | -0.06M | -0.09M | 2.09M | 2.33M | -2.31M | 0.07M | -0.02M | 0.14M | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.13M | -0.11M | 18.78M | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | -0.15M | -0.22M | -0.08M | -0.06M | -0.01M | -0.10M | -3.83M | -1.22M | -4.10M | -1.40M | -0.40M | -0.98M | -0.35M | -2.45M | -2.27M | -0.10M | -0.13M | -0.11M | 18.78M | | | | | | | | | |
|
Other financing activities
|
| | | -1.00 | | | | | | | | | | 0.96M | 0.85M | 14.40M | 1.53M | 1.36M | 1.18M | 1.28M | 1.34M | 1.36M | 1.27M | 1.25M | 1.38M | 1.65M | 1.47M | 1.47M | 1.63M | 1.50M | 1.50M | 0.72M | 0.66M | 0.60M | 0.18M | 0.14M | 0.08M | 0.06M | 0.05M | 0.05M | 0.38M | 0.01M | 0.03M |
|
Short-Term Debt issuances
|
| | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
2.33M | 0.17M | 4.93M | 1.79M | | | 5.48M | | | | -0.02M | | 0.02M | 4.24M | 0.08M | 0.01M | 0.06M | | 0.70M | | 0.55M | | 1.64M | 4.00M | 52.66M | -0.10M | | | | 0.06M | | 0.14M | 0.62M | | 0.39M | | 0.05M | 0.01M | 0.00M | 14.87M | 505.00 | 100.00 | 9.86M |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
2.33M | 2.46M | 4.65M | 1.34M | -0.03M | | 7.79M | 0.02M | | 6.05M | -0.33M | | 0.02M | 7.38M | 0.08M | 63.76M | 0.06M | | 0.75M | | 0.55M | | 2.19M | 4.00M | 52.66M | -0.10M | | | | 0.06M | | 0.14M | 0.62M | 736.00 | 0.48M | 0.01M | 0.05M | 0.04M | 0.00M | 14.90M | 505.00 | 100.00 | 9.86M |
|
Change in Cash
|
1.31M | 1.65M | 2.98M | 0.49M | -0.85M | -1.95M | 5.82M | -1.74M | -1.92M | 4.04M | -2.35M | -2.48M | -2.33M | 4.98M | -3.49M | 57.45M | -4.04M | -4.26M | -4.97M | -4.57M | -3.65M | -8.13M | -5.17M | -5.60M | 43.16M | -7.29M | -8.52M | -5.21M | -14.68M | -3.00M | -7.75M | -6.29M | -5.38M | 11.72M | -0.65M | -2.36M | -3.79M | -3.52M | 1.20M | 10.19M | -5.50M | -1.88M | 7.13M |
|
Free Cash Flow
|
-1.01M | -0.81M | -1.66M | -0.85M | -0.83M | -1.95M | -1.97M | -1.75M | -1.92M | -2.01M | -2.03M | -2.48M | -2.35M | -2.40M | -3.57M | -6.31M | -4.10M | -3.96M | -5.66M | -4.56M | -4.20M | -6.83M | -5.39M | -4.79M | -8.32M | -6.73M | -7.45M | -6.95M | -14.55M | 1.52M | -7.71M | -6.28M | -6.03M | -7.06M | -1.13M | -2.37M | -3.84M | -3.57M | 1.20M | -4.70M | -5.50M | -1.88M | -2.74M |
|
Net Cash Flow
|
1.31M | 1.65M | 2.98M | 0.49M | -0.85M | -1.95M | 5.82M | -1.74M | -1.92M | 4.04M | -2.35M | -2.48M | -2.33M | 4.98M | -3.49M | 57.45M | -4.04M | -4.26M | -4.97M | -4.57M | -3.65M | -8.13M | -5.17M | -5.60M | 43.16M | -7.29M | -8.52M | -5.21M | -14.68M | -3.00M | -7.75M | -6.29M | -5.38M | 11.72M | -0.65M | -2.36M | -3.79M | -3.52M | 1.20M | 10.19M | -5.50M | -1.88M | 7.13M |