|
Net Income
|
0.00B | | | | -0.00B | | | | | | | | | | | | | 0.00B | | 0.05 | | | | | -0.02B | -0.02B | -0.03B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | 0.00B | | | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Deferred Taxes
|
| | | | | | | | | | | | | 0.00B | 0.00B | | | -0.00B | | | | | | | | -0.00B | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | 0.07B | | 0.01B | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | 0.00B | | | 0.00B | | 16.31B | | | | | -0.01B | 0.00B | 0.00B |
|
Non-cash Items
|
0.01B | 0.00B | 0.02B | 0.03B | 0.43 | 0.03B | 0.04B | 0.04B | 0.02B | 22,799.45B | 42,737.92B | 42,072.43B | 0.02B | | 0.38 | | 72,705.84B | 0.11 | | 16.31B | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | 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 | | |
|
Change in Inventory
|
| | | | | | | | | | | | | 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 | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B |
|
Cash from Operations
|
-0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | 0.00B | -0.00B | | | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.02B | -0.03B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | |
|
Amortizatization of Intangibles
|
| | | | 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 |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | 0.00B | | | 0.00B | | 0.00B | | 0.00B | | | 0.00B | 0.00B | 0.00B |
|
Divestments
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | | | | -0.00B | | | | -0.00B | | | | -0.01B | 0.01B | -0.00B | | | -0.01B | | -0.01B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B |
|
Other financing activities
|
| | | | | | | | | | | | -0.00B | 0.00B | 0.00B | | | -0.00B | | | -0.00B | -0.02B | -0.00B | | 0.00B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | 0.01B | 0.01B | | | 0.01B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.04B | 0.02B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B |
|
Change in Cash
|
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 |
|
Beginning Cash Balance
|
-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 | -0.00B | -0.01B | 0.01B |
|
Free Cash Flow
|
-0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | 0.00B | -0.00B | | | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.03B | -0.03B |
|
Net Cash Flow
|
0.00B | | | | -0.00B | | | | 0.00B | | | | -0.00B | 0.02B | 0.00B | | | 0.00B | | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B |