|
Net Income
|
-0.05B | 0.02B | -0.02B | -0.02B | -0.04B | -0.09B | -0.16B | -0.27B | -0.29B | -0.25B | -0.24B | -0.28B | -0.17B | -0.22B | -0.06B | 0.23B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.04B | 0.06B | 0.08B | 0.08B | 0.08B | 0.08B | 0.06B | 0.07B | 0.07B | 0.07B |
|
Gains from Investment Securities
|
-0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.15B |
|
Non-cash Items
|
2311.81B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.13B | 0.07B | 0.06B | | 0.25B | 0.01B | 0.02B | 0.00B | 0.09B | 0.01B |
|
Cash from Operations
|
-0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.07B | -0.12B | -0.21B | -0.22B | -0.17B | -0.15B | -0.14B | -0.13B | -0.11B | 0.02B | 0.16B |
|
Amortizatization of Intangibles
|
-0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Receivables
|
| | | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | -0.00B | 0.04B | 0.00B |
|
Change in Inventory
|
| | | | | | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.03B | 0.05B |
|
Change in Account Payables
|
0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B |
|
Change in Accured Expenses
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.03B | -0.01B | 0.02B | 0.09B | 0.07B |
|
Other Working Capital Changes
|
0.03B | -0.03B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B | -0.01B | -0.01B | 0.02B | 0.02B |
|
Capital Expenditures
|
| -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.00B |
|
Sales of Property, Plant and Equipment
|
-0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | | | | 0.00B | | | | | | |
|
Change in Intangibles
|
| | | | | | | 0.01B | | | | | | | 0.04B | |
|
Change in Acquisitions & Divestments
|
0.06B | 0.05B | 0.05B | 0.03B | 0.09B | 0.25B | 0.42B | 0.43B | 0.57B | 0.26B | 0.41B | 0.54B | 0.42B | 0.44B | 0.43B | 0.33B |
|
Cash from Investing Activities
|
0.01B | -0.00B | 0.01B | -0.03B | -0.13B | -0.09B | 0.15B | -0.26B | 0.09B | -0.07B | -0.17B | 0.19B | -0.07B | 0.07B | 0.03B | -0.03B |
|
Other financing activities
|
| | | | | | 0.00B | 0.00B | | | | | | | | |
|
Cash from Financing Activities
|
0.00B | 0.00B | 0.01B | 0.10B | 0.11B | 0.20B | 0.01B | 0.53B | 0.03B | 0.31B | 0.37B | 0.08B | 0.02B | 0.01B | 0.03B | 0.01B |
|
Exchange Rate Effect
|
0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B |
|
Change in Cash
|
-0.00B | -0.01B | 0.00B | 0.05B | -0.05B | 0.05B | 0.04B | 0.06B | -0.09B | 0.07B | 0.05B | 0.14B | -0.18B | -0.03B | 0.07B | 0.13B |
|
Free Cash Flow
|
-0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.07B | -0.12B | -0.21B | -0.22B | -0.17B | -0.15B | -0.14B | -0.13B | -0.11B | 0.02B | 0.16B |
|
Net Cash Flow
|
-0.00B | -0.01B | 0.00B | 0.05B | -0.05B | 0.05B | 0.04B | 0.06B | -0.09B | 0.07B | 0.05B | 0.14B | -0.18B | -0.03B | 0.07B | 0.13B |