|
Net Income
|
| | 0.01M | -0.35M | -0.83M | -0.34M | -3.60M | -1.01M | -0.38M | -0.32M | -0.33M | -0.30M | -0.31M | -0.34M | -1.09M | -0.22M | -0.29M | -0.19M | -0.00M | 219.00 | -0.00M | -403.00 | -17.00 | -6.00 | -0.33M | -0.30M | -0.56M | -0.23M | -0.22M | -0.44M | -0.48M | -1.42M | -1.38M |
|
Depreciation and Depletion
|
| | | | 242.00 | 241.00 | 236.00 | 242.00 | 0.00M | -719.00 | 234.00 | 241.00 | 242.00 | 241.00 | | | | | | 0.00M | 0.00M | | | | 556.00 | 555.00 | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | 0.23M | 0.23M | 0.94M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.17M | 0.15M | 0.29M | | 0.02M | 0.08M | 0.08M | 0.26M | 0.36M | 0.33M |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | 1.21M | 1.38M | 1.38M | 1.75M | 2.40M | |
|
Gains from Investment Securities
|
| | | | | | | | 0.01M | 275.00 | | | 0.00M | | | 6.00M | | | | 2.50M | | | | -0.03M | 0.02M | 0.03M | 0.05M | 0.01M | 1.30M | 6.35M | 5.00M | 11.98M | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | -0.01M | | 0.02M | | | | | | | | | | | | | | | | 0.02M | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 0.62M | | | 1.65M | 2.15M | 2.45M | 2.45M | 3.41M | 6.35M | 6.35M | 6.35M | 5.75M | 1.75M | |
|
Cash from Operations
|
-0.01M | -0.00M | -0.01M | 0.01M | -0.06M | -0.01M | -0.09M | 0.00M | -0.03M | 0.01M | -0.02M | -0.01M | -0.01M | -0.03M | -0.13M | -0.16M | -0.09M | -0.01M | -0.03M | 0.03M | -0.01M | -0.02M | -0.08M | -0.08M | -0.10M | -0.25M | | -0.00M | 0.06M | -0.07M | -0.38M | | -0.92M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.05M | 0.05M | 0.12M | 0.12M |
|
Depreciation & Amortization (CF)
|
| | | | 662.00 | 661.00 | 647.00 | 662.00 | 0.00M | -299.00 | 641.00 | 661.00 | 662.00 | 661.00 | 752.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 555.00 | 555.00 | 0.00M | -0.05M | 0.00M | 0.06M | | | | | |
|
Change in Receivables
|
| | | 765.00 | -0.01M | -0.01M | 0.02M | 0.01M | -0.03M | 0.03M | -0.01M | -0.02M | 0.01M | -0.04M | 0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -370.00 | | | | | | | | | | | -0.01M | | |
|
Change in Account Payables
|
-0.01M | | | | | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | | | | | | | 0.01M | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.01M | 0.01M | -0.00M | 0.03M | -0.01M | 0.04M | 0.03M | -0.02M | 0.01M | 0.01M | -0.00M | 0.02M | 0.03M | 0.01M | -0.01M | 0.04M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.09M | 0.07M | -0.02M | | 0.06M | 0.14M | 0.07M | 0.02M | | 0.11M |
|
Other Working Capital Changes
|
| | | | 910.00 | 0.00M | 639.00 | -0.01M | 0.00M | 0.00M | -0.01M | 0.01M | 0.01M | -0.00M | -0.00M | -0.00M | -648.00 | | | | | | | | -0.00M | -0.01M | | 0.01M | 0.00M | | | | 0.02M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.03M | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | -0.00M | | | | | | | | | -0.00M | -0.00M | -0.03M | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.08M | | 0.26M | 0.31M | |
|
Cash from Financing Activities
|
| | | 0.01M | 0.05M | 0.02M | 0.08M | -0.01M | 0.03M | -0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.72M | -0.27M | -0.08M | 0.01M | 0.03M | -0.03M | 0.01M | 0.02M | 0.13M | 0.11M | 0.03M | 0.18M | | 0.00M | 0.01M | 0.24M | 2.22M | | 0.51M |
|
Change in Cash
|
-0.01M | -0.00M | -0.00M | 0.01M | -0.02M | 0.01M | -0.01M | -0.00M | | | | | 0.01M | -0.01M | 0.59M | -0.43M | -0.16M | -0.00M | | 725.00 | -339.00 | -278.00 | 0.04M | 0.04M | -0.06M | -0.08M | | -280.00 | 0.08M | 0.18M | 1.84M | | -0.58M |
|
Beginning Cash Balance
|
| | | | 0.00M | 0.00M | | | 600.00 | 0.01M | 0.00M | 0.00M | | | | 0.27M | 0.08M | | | | | | | 0.10M | 0.07M | 0.06M | | 0.01M | 0.13M | 0.02M | 0.05M | | 0.47M |
|
Free Cash Flow
|
-0.01M | -0.00M | -0.01M | 0.01M | -0.06M | -0.01M | -0.09M | 0.00M | -0.03M | 0.01M | -0.02M | -0.01M | -0.01M | -0.03M | -0.13M | -0.16M | -0.09M | -0.01M | -0.03M | 0.03M | -0.01M | -0.02M | -0.08M | -0.08M | -0.10M | -0.25M | -0.07M | -0.00M | 0.06M | -0.07M | -0.38M | | -0.92M |
|
Net Cash Flow
|
-0.01M | -0.00M | -0.01M | 0.01M | -0.02M | 0.01M | -0.01M | -0.00M | | 0.00M | -0.00M | 0.00M | 0.01M | -0.01M | 0.59M | -0.43M | -0.16M | -0.00M | | 725.00 | -339.00 | -278.00 | 0.04M | 0.04M | -0.06M | -0.07M | -0.03M | -280.00 | 0.07M | 0.18M | 1.84M | | -0.41M |