|
Net Income
|
-0.00B | -0.00B | -0.06B | -0.04B | -0.06B | | | | | | | | | | | |
|
Depreciation and Depletion
|
| 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.10B |
|
Gains from Sales and Divestitures
|
| | | | 0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.09B |
|
Asset Writedowns and Impairment
|
| | 0.03B | | | | | | | | | | | | | |
|
Non-cash Items
|
0.00B | 214.28B | 0.00B | | 0.00B | | | | | | | | | | | |
|
Cash from Operations
|
-0.01B | -0.01B | -0.03B | -0.03B | -0.05B | -0.06B | -0.10B | -0.15B | -0.16B | -0.26B | -0.25B | -0.22B | -0.36B | -0.40B | -0.54B | -0.68B |
|
Amortizatization of Intangibles
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.02B | 0.00B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B |
|
Amortization of Deferred Charges
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B |
|
Depreciation & Amortization (CF)
|
| 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 | 0.01B |
|
Change in Receivables
|
| -0.00B | 0.00B | -0.00B | | | | | | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Inventory
|
| | | | | | | | | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 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 | -0.00B | 0.03B | -0.01B | 0.05B | 0.02B | 0.04B |
|
Change in Accured Expenses
|
| -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.01B |
|
Change in Taxes
|
-0.00B | 0.00B | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.01B |
|
Capital Expenditures
|
| | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Sales of Property, Plant and Equipment
|
| | | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | 0.00B | | 0.00B | | | | |
|
Acquisitions
|
| -0.01B | | | | | | | | | | | 0.01B | | | |
|
Change in Acquisitions & Divestments
|
| 0.12B | 0.04B | 0.08B | 0.00B | | | | | | | | | 0.07B | 0.38B | 1.02B |
|
Cash from Investing Activities
|
0.02B | 0.01B | 0.03B | 0.06B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.04B | -0.01B | -0.06B | -0.03B | -0.22B | -0.58B |
|
Other financing activities
|
| 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | -0.00B | 0.02B | 0.02B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
0.00B | -0.00B | -0.00B | 0.05B | 0.07B | 0.12B | 0.23B | 0.03B | 0.38B | 0.39B | 0.29B | 0.27B | 0.61B | 0.79B | 0.17B | 1.34B |
|
Exchange Rate Effect
|
| | | | | | | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Cash
|
0.01B | -0.00B | 0.00B | 0.08B | 0.02B | 0.05B | 0.12B | -0.12B | 0.22B | 0.11B | -0.01B | 0.05B | 0.18B | 0.36B | -0.59B | 0.07B |
|
Free Cash Flow
|
-0.01B | -0.01B | -0.03B | -0.03B | -0.05B | -0.07B | -0.10B | -0.15B | -0.16B | -0.27B | -0.29B | -0.23B | -0.37B | -0.41B | -0.55B | -0.71B |
|
Net Cash Flow
|
0.01B | -0.00B | 0.00B | 0.08B | 0.02B | 0.05B | 0.12B | -0.12B | 0.22B | 0.11B | -0.01B | 0.04B | 0.18B | 0.36B | -0.59B | 0.07B |