|
Net Income
|
-0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.04B | 0.02B | 0.01B | 0.08B |
|
Depreciation and Depletion
|
0.01B | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | |
|
Share-based Compensation
|
-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 |
|
Deferred Taxes
|
0.00B | | 0.00B | 0.00B | -0.00B | | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Gains from Investment Securities
|
-0.01B | | | | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | -0.01B | 0.02B | -0.04B | -0.01B |
|
Cash from Operations
|
0.01B | 0.06B | | | 0.04B | 0.08B | -0.00B | 0.01B | 0.03B | 0.14B | 46.76B | 81.72B | 0.11B |
|
Amortizatization of Intangibles
|
| | | | -0.00B | | -0.00B | -0.00B | -0.00B | | | | |
|
Amortization
|
-0.01B | 136.06B | -0.01B | -0.01B | -0.01B | | -0.00B | 0.01B | -0.00B | 0.02B | -0.02B | -0.03B | 0.54B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | |
|
Change in Taxes
|
0.01B | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B |
|
Other Working Capital Changes
|
| | | | | | -0.02B | | | | | | |
|
Cash from Investing Activities
|
0.07B | -0.03B | | | -0.04B | -0.05B | -0.04B | -0.05B | -0.06B | -0.05B | -60.56B | -47.32B | -0.05B |
|
Cash from Financing Activities
|
-0.01B | -0.00B | | | -0.01B | -0.00B | -0.01B | 0.01B | -0.01B | 0.13B | 0.00B | 0.04B | 0.06B |
|
Net Equity Issued and Repurchased
|
0.33B | | | | 0.21B | | 0.15B | 0.12B | 0.08B | | 239.83B | 310.16B | 0.42B |
|
Exchange Rate Effect
|
-0.00B | -0.00B | | | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.77B | 0.93B | 0.00B |
|
Change in Cash
|
0.06B | -0.03B | | | -0.00B | -0.02B | -0.05B | -0.03B | -0.04B | 0.17B | -12.70B | 70.33B | 0.11B |
|
Free Cash Flow
|
0.01B | 0.06B | | | 0.04B | 0.08B | -0.00B | 0.01B | 0.03B | 0.14B | 46.76B | 81.72B | 0.11B |
|
Net Cash Flow
|
0.06B | 0.03B | | | -0.00B | 0.03B | -0.05B | -0.02B | -0.04B | 0.21B | -13.80B | 34.43B | 0.11B |