|
Net Income
|
0.01B | 0.02B | -0.01B | -0.03B | -0.05B | 0.05B | -0.07B | -0.08B | -0.07B | -0.06B | -0.06B | |
|
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 | |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | |
|
Deferred Taxes
|
| | | | | 0.00B | -0.00B | 0.00B | | | | |
|
Gains from Investment Securities
|
| | | | | -0.00B | 0.00B | -0.00B | | | | |
|
Non-cash Items
|
0.00B | 0.00B | 0.00B | | | 131.64B | 54.52B | 71.70B | | | 1572.91B | 2437.18B |
|
Cash from Operations
|
-0.02B | 0.04B | -0.01B | -0.02B | -0.05B | 0.06B | -0.07B | -0.07B | -0.08B | -0.07B | 0.08B | |
|
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 | |
|
Change in Receivables
|
| 0.03B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.02B | 0.02B | |
|
Change in Account Payables
|
| -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | |
|
Other Working Capital Changes
|
| -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | |
|
Capital Expenditures
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.00B | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.03B | -0.07B | 0.03B | -0.06B | 0.02B | 0.07B | -0.12B | |
|
Cash from Financing Activities
|
0.01B | 0.03B | 0.08B | 0.00B | 0.11B | 0.05B | -0.00B | 0.04B | -0.00B | 0.05B | -0.00B | |
|
Net Debt Issuances and Repayments
|
| 0.08B | 0.15B | 0.08B | | | | | | | | |
|
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 | |
|
Change in Cash
|
-0.01B | 0.07B | 0.07B | -0.02B | 0.03B | 0.04B | -0.04B | -0.09B | -0.05B | 0.05B | -0.05B | |
|
Free Cash Flow
|
-0.02B | 0.04B | -0.01B | -0.02B | -0.05B | 0.05B | -0.07B | -0.07B | -0.08B | -0.07B | 0.07B | |
|
Net Cash Flow
|
-0.01B | 0.07B | 0.07B | -0.02B | 0.03B | 0.04B | -0.04B | -0.09B | -0.05B | 0.05B | -0.05B | |