|
Net Income
|
-0.00B | 0.00B | -0.00B | | -0.00B | -0.01B | -0.01B | 0.00B | -0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
-0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B |
|
Gains from Investment Securities
|
| | | | | | | -0.00B | | | | -0.00B | | | -0.00B | -0.00B | | -0.00B | | -0.00B | | -0.00B | -0.00B | |
|
Change in Working Capital
|
| | | | 193.84B | | | | 182.60B | | | | | 0.18B | 0.12B | 0.11B | 21.49B | 0.03B | 0.01B | 9.89B | 19.48B | 0.01B | -0.01B | 5.56B |
|
Change in Receivables
|
| -0.00B | -0.00B | -0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.03B | -0.00B | 0.03B | 0.03B | 0.04B | -0.01B | 0.04B | 0.04B | 0.04B | -0.00B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | |
|
Change in Account Payables
|
| 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | -0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.04B | |
|
Change in Taxes
|
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 | -0.00B | 0.00B | | |
|
Cash from Operations
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | |
|
Amortizatization of Intangibles
|
| | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Intangibles
|
| -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | -0.00B | | | | | -0.01B | | | | | | | | | |
|
Cash from Investing Activities
|
| -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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | |
|
Cash from Financing Activities
|
| -0.00B | -0.00B | 0.02B | 0.15B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.04B | -0.11B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.03B | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | 0.00B | | |
|
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 | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | |
|
Beginning Cash Balance
|
0.05B | 0.05B | 0.05B | 0.05B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | |
|
Free Cash Flow
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | |
|
Net Cash Flow
|
-0.00B | -0.00B | -0.00B | 0.02B | 0.16B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.03B | -0.10B | 0.01B | 0.00B | -0.00B | 0.01B | -0.00B | -0.03B | |