|
Net Income
|
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 | | | | | | | | | 0.01B | -0.01B | | -0.01B | -0.03B | | -0.02B | -0.01B | |
|
Share-based Compensation
|
| | | | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | 0.01B | 0.01B | | | 0.01B | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | | 0.00B | -0.01B | | 0.00B | 0.02B | | -0.00B | 0.00B | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | 0.00B | | 1.97B | 0.00B | 0.00B | 0.66B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Investment Securities
|
160.00 | 0.00B | 1.00 | -57.00 | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | 0.02B | | 0.00B | -0.00B | | 0.00B | 0.06B | | -0.00B | 0.01B | | 0.00B | -0.00B | |
|
Asset Writedowns and Impairment
|
0.00B | 72.00 | | | | | -0.00B | 0.00B | | | | | | | 0.00B | 0.00B | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | | -0.00B | 0.00B | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 15,201.14B | | | 67,036.83B | | 2,760.52B | 0.64B | | | 0.04B | | | 0.04B | 0.00B |
|
Cash from Operations
|
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 | 0.00B | 0.00B | | | | | | -0.06B | 0.08B | | 0.00B | -0.01B | | 0.03B | 0.04B | | 0.02B | 0.05B | |
|
Amortization
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
-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 Inventory
|
-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 Account Payables
|
0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
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 | | | | | | 0.01B | 0.04B | | -0.00B | 0.05B | | -0.01B | -0.00B | | -0.01B | 0.01B | |
|
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 | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-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 | 0.01B | | -0.00B | 0.02B | | -0.00B | 0.02B | | -0.00B | -0.00B | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | 0.00B | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.00B | -810.00 | -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 | | 0.01B | 0.00B | |
|
Other financing activities
|
| | | 0.00B | 0.00B | | | | | | | | | | | | | | 47,828.13B | | | 0.00B | 0.00B | | 0.00B | 0.00B | | 224.25B | 0.01B | 0.25B | 0.26B | 0.01B | 0.29B |
|
Cash from Financing Activities
|
-0.00B | | | | -0.00B | 0.01B | | | -0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | -0.00B | -0.00B | | -0.00B | 0.00B | | -0.02B | -0.00B | | -0.03B | -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 | | -0.00B | -0.00B | |
|
Change in Cash
|
-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 | 0.00B | 0.00B | | | | | | -0.06B | 0.07B | | -0.01B | -0.02B | | 0.01B | 0.04B | | 0.00B | 0.05B | |
|
Beginning Cash Balance
|
-969.00 | | | | -0.00B | | | | | | | | | | | | | | | | | | | | 0.13B | | | 0.07B | | | | | |
|
Free Cash Flow
|
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 | 0.00B | 0.00B | | | | | | -0.05B | 0.07B | | 0.01B | -0.04B | | 0.03B | 0.02B | | 0.02B | 0.05B | |
|
Net Cash Flow
|
-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 | 0.00B | 0.00B | | | | | | -0.06B | 0.07B | | 0.00B | -0.02B | | 0.01B | 0.04B | | 0.00B | 0.05B | |