|
Net Income
|
-0.14B | -0.26B | 0.09B | -0.07B | -0.04B | -0.02B | -0.09B | -0.07B | 0.00B | 0.25B | 0.51B | -0.47B | 0.11B | 0.14B | 0.00B | -0.19B | -0.09B | -0.12B | -0.12B | -0.19B | -0.04B | -0.05B | -0.09B | 0.08B | -0.09B | -0.01B | -0.03B |
|
Share-based Compensation
|
| | | | | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | -0.00B | | | 802.00 | -0.00B | | | | | |
|
Gains from Sales and Divestitures
|
0.01B | | | 0.00B | | | | 0.00B | | | | 0.02B | | | | 0.01B | | | | | | | | 0.05B | | | |
|
Gains from Investment Securities
|
| | | | | | | | | 0.08B | 0.05B | 0.02B | -0.00B | 0.00B | -24.60B | 0.02B | | | | | | | | 0.08B | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.01B | | | | | | | | 0.04B | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | -0.04B | -0.04B | | | -0.06B | -0.03B | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | |
|
Change in Account Payables
|
0.05B | | | 0.10B | 0.07B | 0.02B | 0.01B | 0.04B | 0.05B | 0.11B | 0.12B | 143.44B | 0.10B | 0.10B | 0.03B | 0.02B | 26.95B | 0.03B | 0.02B | 0.01B | 16.70B | 0.03B | 0.02B | 13.97B | | -0.03B | 33.67B |
|
Change in Accured Expenses
|
0.06B | | | 0.04B | 0.02B | 0.02B | 0.02B | 0.06B | 0.48B | 0.18B | 0.29B | 437.39B | 0.16B | 0.16B | 0.19B | 0.05B | 38.11B | 0.07B | 0.06B | 0.06B | 42.72B | 0.03B | 0.04B | 43.41B | | -0.05B | 55.49B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.01B | | | 0.01B | 0.03B | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | 0.01B | 0.02B | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | |
|
Current Debt
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.06B | | | 0.00B | 0.00B | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.03B | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | 0.09B | | | 0.05B | 0.03B | | | |
|
Exchange Rate Effect
|
| -0.00B | -0.00B | 0.02B | 0.01B | -0.00B | -0.02B | -0.02B | 0.00B | -0.01B | 0.01B | 0.03B | 0.01B | -0.03B | -0.03B | 0.01B | 0.01B | -0.02B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.00B | -0.00B |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | -0.03B | 0.06B | | | 0.00B | 0.02B | | | |
|
Beginning Cash Balance
|
0.04B | | | 0.07B | 0.26B | 0.16B | 0.18B | 0.06B | 1.34B | 1.22B | 1.70B | 0.43B | 2.64B | 2.64B | | 0.10B | 0.07B | 0.07B | 0.07B | 0.04B | 0.05B | 0.07B | 0.07B | 0.08B | | 0.07B | 119.21B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | -0.04B | -0.04B | | | -0.06B | -0.03B | | | |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | -0.03B | 0.06B | | | 0.00B | 0.02B | | | |