|
Net Income (Quarter)
|
-0.67M | -1.04M | -0.82M | -0.47M | 14.11M | 0.45M | -0.10M | 0.11M | -0.06M | -0.05M | 0.02M | 0.02M | -685.56M |
|
Depreciation and Depletion (Quarter)
|
0.00M | 0.00M | 0.00M | 923.00 | 0.00M | 0.00M | 0.00M | 0.00M | 894.00 | 736.00 | 838.00 | 0.00M | |
|
Share-based Compensation (Quarter)
|
0.15M | 0.10M | 0.10M | 0.63M | 0.04M | 0.04M | 0.04M | 0.09M | 0.07M | 0.04M | 0.13M | -3.48M | 0.00M |
|
Deferred Taxes (Quarter)
|
-0.07M | 0.01M | | 0.06M | -0.01M | | | 155.00 | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
-12.42M | 3.21M | 19.25M | -4.53M | -16.45M | -0.56M | -0.11M | 0.15M | -0.06M | -0.14M | -0.02M | 0.16M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | 6.95M | 45.44M | 191.67M |
|
Cash from Operations (Quarter)
|
-2.55M | -0.28M | -0.99M | -1.10M | -19.29M | -1.66M | -0.59M | -1.27M | -0.45M | -1.69M | -6.27M | -9.13M | -10.65M |
|
Amortizatization of Intangibles (Quarter)
|
0.07M | 0.13M | 0.13M | 0.13M | 0.07M | | | 219.00 | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | 0.00M | 0.00M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
0.05M | 559.00 | 0.03M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Change in Receivables (Quarter)
|
0.01M | 0.05M | 0.02M | -0.11M | -0.06M | -0.03M | 0.13M | -0.19M | 0.06M | -0.05M | 0.19M | -0.36M | 0.06M |
|
Change in Accured Expenses (Quarter)
|
-0.67M | 1.28M | 0.44M | 0.29M | -0.88M | -0.20M | 0.03M | -0.27M | 0.21M | 0.66M | 3.15M | 3.21M | -2.09M |
|
Other Working Capital Changes (Quarter)
|
0.15M | -0.03M | 0.07M | -0.19M | 0.13M | -0.33M | -915.00 | 0.12M | 0.04M | 0.13M | -0.12M | -0.02M | 0.36M |
|
Capital Expenditures (Quarter)
|
0.00M | 0.11M | 0.09M | 0.07M | 0.00M | | | 281.00 | | | 0.00M | 0.00M | |
|
Change in Intangibles (Quarter)
|
| | | | 0.15M | | | | | | | | |
|
Divestments (Quarter)
|
-0.12M | -0.23M | -0.29M | -0.12M | -18.71M | -0.15M | | -166.00 | | | | | |
|
Cash from Investing Activities (Quarter)
|
-0.12M | -0.00M | -0.72M | -0.19M | -0.00M | -18.71M | 18.86M | -281.00 | -0.50M | -405.82M | -2498.20M | -49.62M | 1.88M |
|
Other financing activities (Quarter)
|
0.40M | -0.40M | 0.58M | -0.10M | 0.16M | -6.00M | 6.00M | -6.00M | 3.00 | 302.08M | 600.00M | 81.01M | |
|
Cash from Financing Activities (Quarter)
|
3.84M | 0.53M | 2.91M | 2.51M | -12.41M | 0.07M | | 0.80M | 0.91M | 411.11M | 2,510.55M | 76.15M | -2.90M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | 0.90M | 0.91M | 129.31M | 2,016.86M | 81.00 | 2,147.07M |
|
Change in Cash (Quarter)
|
-10.97M | 2.82M | 21.38M | -3.90M | -56.25M | -1.59M | -0.59M | -0.47M | -0.11M | 3.67M | 6.08M | 17.40M | -11.66M |
|
Free Cash Flow (Quarter)
|
-2.55M | -0.40M | -1.08M | -1.17M | -19.30M | -1.66M | -0.59M | -1.27M | -0.45M | -1.69M | -6.28M | -9.14M | -10.65M |
|
Net Cash Flow (Quarter)
|
1.17M | 0.24M | 1.20M | 1.22M | -31.71M | -20.30M | 18.27M | -0.47M | -0.05M | 3.61M | 6.08M | 17.40M | -11.66M |