|
Net Income
|
-0.00B | -0.10B | -0.27B | -0.40B | -0.45B | -0.52B | -0.18B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation
|
| | 0.00B | 0.02B | 0.03B | | |
|
Gains from Sales and Divestitures
|
| | 0.00B | 0.00B | 0.00B | | |
|
Gains from Investment Securities
|
-0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | |
|
Asset Writedowns and Impairment
|
| | | | | | -0.00B |
|
Cash from Operations
|
0.31B | -0.08B | -0.23B | -0.20B | -0.21B | -0.44B | -0.18B |
|
Amortization of Goodwill
|
| | | | | | 0.00B |
|
Amortizatization of Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Change in Receivables
|
0.21B | 0.02B | -0.04B | 0.02B | 0.05B | -0.10B | 0.09B |
|
Change in Inventory
|
-0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.02B |
|
Change in Account Payables
|
0.00B | 0.00B | -0.00B | 0.00B | 0.07B | -0.05B | 0.01B |
|
Change in Accured Expenses
|
0.02B | 0.03B | 0.03B | 0.14B | 0.12B | -0.00B | 0.05B |
|
Other Working Capital Changes
|
| | -0.00B | -0.00B | 0.00B | | |
|
Capital Expenditures
|
0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.01B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Cash from Investing Activities
|
-0.10B | -0.06B | -0.02B | -0.19B | -0.08B | 0.09B | -0.85B |
|
Cash from Financing Activities
|
0.00B | 0.01B | 0.62B | 0.63B | 0.38B | 0.79B | 0.01B |
|
Non-Current Debt
|
| | | | 2000.00B | 2000.00B | 2000.00B |
|
Current Debt
|
| | -0.00B | | 0.00B | | |
|
Exchange Rate Effect
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Cash
|
0.21B | -0.13B | 0.37B | 0.23B | 0.10B | 0.49B | -0.99B |
|
Free Cash Flow
|
0.29B | -0.11B | -0.26B | -0.24B | -0.23B | -0.46B | -0.19B |
|
Net Cash Flow
|
0.21B | -0.13B | 0.36B | 0.23B | 0.09B | 0.44B | -1.02B |