|
Net Income
|
-0.19B | -0.20B | -0.25B | -0.18B | -0.02B | -0.03B | -0.00B | -0.10B |
|
Share-based Compensation
|
0.03B | 0.02B | 0.04B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
| | | | | | 0.00B | |
|
Gains from Investment Securities
|
| | | | | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
-0.13B | -0.16B | -0.20B | -0.11B | -0.17B | -0.24B | -0.07B | -0.06B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
-0.02B | -0.00B | -0.02B | 0.01B | -0.00B | -0.04B | 0.01B | 0.00B |
|
Change in Inventory
|
-0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B |
|
Change in Account Payables
|
0.03B | 0.01B | 0.01B | 0.00B | 0.03B | -0.00B | 0.00B | -0.01B |
|
Change in Taxes
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Capital Expenditures
|
0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Intangibles
|
| 0.00B | 0.00B | | | | | |
|
Acquisitions
|
| | 0.00B | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.08B | 0.07B | -0.40B | 0.21B | 0.06B | -0.01B |
|
Cash from Financing Activities
|
0.14B | 0.25B | 0.36B | 0.23B | 0.33B | -0.01B | -0.01B | 0.09B |
|
Non-Current Debt
|
| | | | | | 202.28B | |
|
Net Debt Issuances and Repayments
|
| | | | | | 202.28B | |
|
Exchange Rate Effect
|
-0.00B | 0.00B | -0.00B | 0.00B | -0.02B | -0.01B | -0.02B | -0.00B |
|
Change in Cash
|
0.00B | 0.08B | 0.08B | 0.18B | -0.24B | -0.04B | -0.02B | 0.02B |
|
Beginning Cash Balance
|
0.03B | 0.04B | 0.11B | 0.19B | 0.36B | 0.11B | 0.05B | 0.03B |
|
Free Cash Flow
|
-0.13B | -0.17B | -0.21B | -0.11B | -0.18B | -0.25B | -0.08B | -0.06B |
|
Net Cash Flow
|
0.00B | 0.08B | 0.08B | 0.18B | -0.24B | -0.04B | -0.02B | 0.02B |