|
Net Income
|
-10.13M | -9.91M | -23.03M | | | 8.92M | | | | | | | |
|
Depreciation and Depletion
|
| 2.37M | 1.80M | -1.06M | | 0.57M | -0.64M | 0.84M | -2.12M | 3.39M | 3.12M | 3.27M | 4.17M |
|
Cash from Discontinued Operations
|
15.73M | 6.56M | 0.04M | | | 33.08M | | | | | | | |
|
Gains from Investment Securities
|
0.73M | | | | | | | | | | | | |
|
Non-cash Items
|
-1149.46M | -895.40M | 3,693.94M | | 554.38M | 2,468.90M | | 887.35M | | 111.31M | | 5,235.26M | |
|
Amortizatization of Intangibles
|
| 0.46M | 0.53M | | | | -0.17M | | | | | | |
|
Depreciation & Amortization (CF)
|
| 2.37M | 1.80M | -1.06M | | 0.57M | -0.64M | 0.84M | -2.12M | 3.39M | 3.12M | 3.27M | 4.17M |
|
Change in Taxes
|
| 2.54M | 2.49M | | 1.31M | 0.85M | -1.08M | 0.00M | -1.19M | 0.01M | 0.10M | 0.25M | 0.83M |
|
Non-Current Debt
|
| | | | | | | 3.55M | 6.19M | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | 3.55M | 6.19M | | | | |
|
Beginning Cash Balance
|
9.58M | 9.15M | 12.12M | 15.41M | 19.65M | 34.20M | 2.00M | 20.71M | 14.06M | 15.31M | 26.29M | 90.60M | 124.60M |