XENE Cash Flow Statement (2013-2025) | XENE

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income (Quarter) 6.62M2.16M1.17M1.51M8.80M0.19M-5.99M0.36M-0.69M-2.51M-5.56M-6.24M-7.22M-5.29M-7.84M-7.78M-8.52M-7.96M-3.75M-7.80M-14.38M-11.34M-10.01M-8.87M-11.38M-7.48M-0.17M-8.86M-12.32M-15.76M-22.11M-15.45M-25.56M-19.67M-31.16M-37.15M83.90M-41.73M-47.46M-48.46M129.75M-47.93M-57.92M-62.79M-70.68M-65.05M-84.71M-90.90M-111.43M
Share-based Compensation (Quarter) 0.16M0.19M0.19M0.19M0.20M5.22M-1.77M-0.19M0.47M0.59M0.41M0.64M0.52M0.48M0.60M0.57M0.59M0.66M0.49M0.46M0.61M1.36M1.01M1.47M1.58M1.61M1.97M2.70M2.64M2.71M3.61M5.21M5.74M5.81M5.99M8.45M8.74M9.18M9.40M14.72M13.00M13.60M12.17M13.71M13.71M14.12M
Deferred Taxes (Quarter) -0.04M0.03M-0.04M-0.06M-0.06M0.05M-0.10M-0.19M-0.04M0.01M-0.03M-0.27M0.35M0.26M-0.10M-0.20M0.01M0.29M-0.22M-0.16M-0.20M0.40M-0.33M-0.32M-8.61M-1.21M-0.17M-0.70M-1.11M
Gains from Investment Securities (Quarter) 1.34M1.33M1.45M1.44M0.01M1.48M1.79M1.75M0.38M0.02M1.93M1.98M0.02M1.91M2.26M2.28M0.07M2.34M2.80M2.83M0.01M2.67M2.66M3.53M4.53M1.00M0.19M4.76M5.74M5.77M0.05M5.64M7.08M7.23M6.95M7.12M8.80M0.14M2.46M2.54M0.05M11.01M0.23M2.36M0.68M29.04M
Non-cash Items (Quarter) 0.90M8.30M1.00M1.03M1.08M15.55M1.15M1.13M1.05M1.88M1.15M1.20M1.20M4.46M1.29M1.37M1.42M0.16M1.51M1.56M1.47M1.77M1.91M1.85M19.62M1.99M2.11M2.32M30.46M2.77M2.84M3.07M105.41M3.23M3.46M3.39M147.21M4.10M4.32M4.62M200.12M5.42M5.72M5.98M111.20M6.55M6.29M6.40M6.28M
Cash from Operations (Quarter) -2.69M-0.84M-2.23M6.28M-2.95M-5.55M-2.42M-4.88M-5.25M-4.94M-5.43M-4.52M-4.67M-6.46M-6.80M-8.63M-6.84M-8.22M-8.70M-8.75M-7.06M19.79M-13.07M-10.79M-11.15M-13.11M-20.71M-13.08M-15.01M-20.71M-18.43M-16.87M-30.40M-35.33M-34.41M-33.22M-48.08M-35.40M-46.19M-31.15M-49.66M-54.38M-61.65M-64.23M-71.75M-81.48M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles (Quarter) 0.07M0.09M-0.01M0.12M0.14M0.14M0.08M-4.64M0.31M0.31M0.32M0.32M0.32M0.33M0.33M0.33M
Depreciation & Amortization (CF) (Quarter) 0.17M0.17M0.17M0.18M0.20M0.21M0.28M0.26M0.28M0.28M0.25M0.17M0.17M0.17M0.17M0.17M0.15M0.15M0.08M0.10M0.10M0.15M0.10M0.17M0.17M0.20M0.20M0.23M0.21M0.27M0.38M0.38M0.36M0.30M0.35M0.60M1.73M-0.63M0.59M0.64M0.67M0.67M0.66M0.63M0.64M0.61M
Change in Working Capital
Change in Receivables (Quarter) -0.95M-0.00M-0.07M-0.19M0.06M1.00M-1.03M0.09M0.05M0.06M0.27M-0.06M-0.39M-0.01M0.01M-0.07M0.31M-0.04M-0.02M0.04M0.04M0.60M0.82M0.18M-0.18M0.20M3.24M-2.63M0.33M-0.48M0.15M-0.39M-0.01M-1.51M-0.23M-0.04M-0.15M0.29M-0.04M0.02M0.08M0.55M7.18M-7.56M-0.28M0.56M
Change in Accured Expenses (Quarter) -0.26M-0.27M0.14M0.74M-0.10M-1.11M0.76M0.57M-0.21M-0.16M0.16M0.94M-0.46M0.19M0.14M-0.65M0.32M-1.02M1.56M0.83M1.31M0.85M-0.58M-0.48M1.18M1.90M-3.21M3.70M-1.27M3.76M-5.80M5.79M2.06M6.02M-0.59M5.58M-3.36M2.30M-5.02M9.15M-4.13M8.53M-3.78M0.87M6.07M0.04M
Investing Activities
Capital Expenditures (Quarter) 0.04M0.48M0.02M0.26M0.78M0.08M0.11M0.22M0.14M0.08M0.12M0.05M0.03M0.14M0.10M0.01M0.06M0.18M0.34M0.27M0.04M0.59M0.65M0.37M0.79M0.83M0.40M0.91M0.22M0.51M0.21M0.54M0.39M1.75M2.21M2.13M1.20M0.08M0.19M1.51M0.59M0.78M0.04M0.16M0.28M0.32M
Change in Acquisitions & Divestments (Quarter) 2.72M1.85M7.24M1.74M1.57M0.24M8.93M9.38M31.71M-0.07M11.59M13.31M27.66M23.49M19.67M4.71M55.20M50.59M49.55M59.36M45.95M30.73M25.80M42.27M20.28M74.54M61.04M104.76M157.11M192.31M201.85M136.88M133.84M235.68M165.18M165.64M165.79M171.23M113.51M123.92M
Cash from Investing Activities (Quarter) -1.85M-0.34M1.46M-5.41M1.04M1.49M0.14M8.71M-0.14M-0.08M-15.42M-0.11M-32.23M9.25M9.33M-0.09M5.80M4.98M-7.00M-6.63M7.74M-60.32M-52.92M10.93M-18.03M43.20M-55.10M8.19M15.57M-215.43M-48.89M1.32M-234.10M-11.74M46.62M27.90M53.88M-239.79M-43.19M109.19M0.50M98.50M34.51M82.26M38.53M62.70M
Financing Activities
Other financing activities (Quarter) 0.03M0.40M0.33M0.57M0.23M
Debt Issuance and Repayment
Long-Term Debt Issuances (Quarter) 3.46M
Change in Capital Stock
Shares Issued (Quarter) 0.04M0.01M-0.00M0.01M0.00M0.13M0.09M0.03M0.04M0.04M0.04M0.05M0.17M0.00M0.12M59.22M0.06M14.82M20.00M0.01M0.02M0.04M0.11M0.11M0.03M0.01M7.88M0.01M29.51M-29.47M0.05M1.15M0.07M2.36M1.39M
Misc.
Cash from Financing Activities (Quarter) 0.01M-0.39M-0.33M-0.57M42.42M0.13M0.09M0.03M0.04M0.04M0.04M23.83M0.05M0.17M0.00M6.89M0.12M0.06M0.01M0.02M27.43M102.47M-16.72M0.04M118.72M0.11M4.76M323.95M7.88M269.89M0.70M0.01M324.01M12.13M1.15M0.07M2.36M113.54M
Exchange Rate Effect (Quarter) -1.13M-1.43M1.24M-1.66M-2.21M-2.18M0.63M-2.73M-1.47M2.40M-0.04M-0.27M-0.19M0.10M0.40M0.31M-0.06M-0.16M0.07M0.26M-0.10M0.18M-0.72M0.27M0.09M-0.22M0.07M-0.28M-0.45M0.07M0.29M-0.89M-2.70M0.81M0.06M0.36M-0.29M0.25M-0.37M-0.20M0.05M-1.16M-0.06M0.63M-0.01M-0.10M
Change in Cash (Quarter) -5.66M-3.00M0.14M-1.36M38.30M-6.11M-1.57M1.12M-6.82M-2.59M-20.85M18.93M-37.04M3.06M2.93M-8.40M5.80M-3.29M-15.57M-15.11M0.60M-12.92M35.75M-16.31M-29.10M29.91M42.98M-5.05M4.88M87.88M-59.15M253.45M-266.50M-46.25M12.27M-4.96M35.02M49.07M-89.75M77.84M-49.11M55.09M-26.05M18.72M-30.87M94.65M
Free Cash Flow (Quarter) -2.73M-1.32M-2.24M6.03M-3.73M-5.63M-2.53M-5.10M-5.39M-5.03M-5.55M-4.57M-4.70M-6.60M-6.90M-8.64M-6.90M-8.40M-9.03M-9.01M-7.10M19.19M-13.71M-11.16M-11.95M-13.94M-21.11M-13.99M-15.23M-21.22M-18.64M-17.41M-30.79M-37.08M-36.62M-35.35M-49.28M-35.48M-46.38M-32.67M-50.26M-55.17M-61.70M-64.39M-72.03M-81.80M
Net Cash Flow (Quarter) -4.53M-1.57M-1.09M0.31M40.51M-3.93M-2.20M3.85M-5.35M-4.98M-20.81M19.20M-36.85M2.96M2.53M-8.71M5.86M-3.12M-15.64M-15.36M0.70M-13.10M36.48M-16.57M-29.19M30.13M42.91M-4.77M5.33M87.81M-59.44M254.34M-263.80M-47.06M12.21M-5.32M5.80M48.82M-89.38M78.04M-49.17M56.25M-25.99M18.09M-30.86M94.75M