|
Net Income
|
-0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.05B | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Depreciation and Depletion
|
| | 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 |
|
Share-based Compensation
|
| | 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 | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
| | | | | | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | |
|
Asset Writedowns and Impairment
|
| | | | | 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
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Cash from Operations
|
| | -0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Amortization of Goodwill
|
| | | | | | | | | 0.04B | | | | | | | | | | | |
|
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 | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
| | 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 Receivables
|
| | | | | | | | | | | | | | 0.00B | | | | 0.00B | | |
|
Change in Inventory
|
| | | | | | | | | | | | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B |
|
Change in Account Payables
|
0.00B | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B |
|
Other Working Capital Changes
|
0.00B | 0.01B | 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 | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B |
|
Capital Expenditures
|
| | -0.01B | -0.01B | -0.00B | 0.04B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Acquisitions & Divestments
|
| | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Cash from Investing Activities
|
| | -0.01B | -0.08B | -0.03B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -0.03B | 0.01B | 0.02B | 0.00B |
|
Other financing activities
|
0.30B | 0.32B | 0.32B | 0.33B | 0.33B | 0.44B | | 451.82B | 456.76B | 0.48B | 0.48B | 0.48B | 0.51B | 0.52B | 0.52B | 0.52B | 0.52B | 0.56B | 0.56B | 0.57B | 0.57B |
|
Cash from Financing Activities
|
| | 0.02B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | | 0.01B |
|
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 |
|
Change in Cash
|
| | 0.01B | -0.10B | -0.04B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | 0.02B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B |
|
Beginning Cash Balance
|
| | 0.21B | | | | 0.07B | | | | 0.04B | | | | | | | | | | |
|
Free Cash Flow
|
| | 0.00B | -0.00B | -0.00B | -0.06B | -0.01B | -0.01B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B |
|
Net Cash Flow
|
| | 0.01B | -0.10B | -0.04B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | 0.02B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B |