|
Net Income
|
-0.01M | -0.07M | -692.00 | -0.01M | -0.01M | -0.03M | -0.36M | -0.01M | -0.00M | -0.02M | -0.23M | 0.00M | 7.29M | 0.29M | -0.20M |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 0.01M | 0.06M | 0.06M |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | 0.30M | -0.30M |
|
Cash from Operations
|
-311.68M | -311.70M | 311.68M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -495.00 | -0.01M | -0.00M | 0.11M | 0.06M | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | 0.01M | 0.06M | 0.06M |
|
Change in Receivables
|
| | | | | | | | | | | | 0.00M | | |
|
Change in Inventory
|
| | | | | | | | | | | | 0.00M | | |
|
Change in Account Payables
|
0.00M | 0.06M | -0.03M | -0.00M | -0.00M | 0.01M | -0.01M | -0.00M | -135.00 | 0.00M | 0.01M | -0.04M | | 0.20M | |
|
Change in Accured Expenses
|
453.00 | -561.00 | 390.00 | -179.00 | 24.00 | 342.00 | -619.00 | 9.00 | 0.00M | 0.00M | 0.00M | -0.01M | -0.03M | 0.03M | -0.01M |
|
Other Working Capital Changes
|
| | | | | | | | | | | | 7.96M | -1.51M | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | 30.67M |
|
Change in Intangibles
|
| | | | | | | | | | | | | | 0.02M |
|
Cash from Investing Activities
|
| | | | | | | | | | | | -0.04M | -13.08M | -4.46M |
|
Other financing activities
|
-311.67M | | | | | | | | | | | 39.47M | | 48.29M | |
|
Cash from Financing Activities
|
311.68M | 311.69M | -311.67M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | | 0.01M | 0.00M | -0.02M | 0.01M | 8.95M | -0.43M |
|
Change in Cash
|
-0.00M | -0.00M | 0.00M | -0.00M | -32.00 | 0.01M | -0.01M | 294.00 | -495.00 | -72.00 | 0.00M | 0.09M | 0.03M | -0.08M | 0.02M |
|
Free Cash Flow
|
-311.68M | -311.70M | 311.68M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -495.00 | -0.01M | -0.00M | 0.11M | 0.06M | | -30.67M |
|
Net Cash Flow
|
-0.00M | -0.00M | 0.00M | -0.00M | -32.00 | 0.01M | -0.01M | 294.00 | -495.00 | -72.00 | 0.00M | 0.09M | 0.03M | -4.13M | -4.89M |