|
Net Income
|
| | | 0.15B | -4.04B | -0.01B | 0.73B | 0.95B | -12.76B | 12.59B | 0.19B | -2.44B | -12.07B | -12.81B | 0.11B | 0.21B | 16.10B | 23.41B | 0.13B | -0.37B |
|
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 | 851.99 | 0.00B | 0.00B | 0.00B | 573.69 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
| | | | | | 0.52B | 0.89B | | | 0.01B | -0.01B | | | 0.00B | 0.00B | | | 0.01B | -0.06B |
|
Gains from Investment Securities
|
| -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 Working Capital
|
| 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 | 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 Inventory
|
| -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.61B | -0.00B | -0.00B | -0.00B | -0.19B | 0.00B | -0.00B | -0.00B | -0.87B |
|
Change in Account Payables
|
| 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 | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | -0.00B | | | | 0.00B |
|
Change in Taxes
|
| | | -0.00B | -3.11B | -0.00B | -0.00B | -0.00B | -0.81B | -0.20B | -0.00B | 0.00B | 0.35B | -0.12B | -0.00B | -0.00B | -2.22B | -0.13B | -0.00B | 0.00B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | -0.00B | | | | -0.00B | | |
|
Cash from Operations
|
| -0.00B | 0.01B | -0.03B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | 0.01B | -0.04B | 0.06B | -0.08B | 0.01B | -0.04B | -0.01B | -0.01B | -0.02B | -0.02B | 0.11B |
|
Amortizatization of Intangibles
|
| -0.00B | -0.00B | -770.07 | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -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 |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.02B | | 0.03B | 0.02B | 0.04B | | 0.03B | 0.02B | 0.01B | -0.06B | 0.02B | 0.03B | 0.02B |
|
Cash from Investing Activities
|
| -0.00B | 0.01B | -0.02B | -0.01B | -0.05B | -0.00B | 0.02B | -0.06B | 0.01B | -0.01B | 0.01B | 0.02B | 0.01B | -0.03B | 0.03B | -0.03B | 0.01B | 0.02B | 0.01B |
|
Other financing activities
|
| | | 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 |
|
Cash from Financing Activities
|
| -0.00B | 0.00B | 0.09B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.02B | 0.00B | -0.00B | -0.00B | 0.00B | 0.05B | 0.01B | 0.02B | -0.00B | -0.00B | 0.00B |
|
Exchange Rate Effect
|
| -0.00B | 0.00B | -0.00B | -0.02B | -0.00B | -0.00B | 0.00B | -0.08B | -0.03B | -0.00B | -0.00B | -0.03B | 0.07B | -0.00B | -0.00B | 0.58B | -0.00B | 0.00B | -0.00B |
|
Beginning Cash Balance
|
0.11B | 0.10B | 0.10B | 0.17B | 0.16B | 0.09B | 0.08B | 0.09B | 0.02B | 0.04B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.01B |
|
Free Cash Flow
|
| -0.00B | 0.01B | -0.03B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | 0.01B | -0.04B | 0.06B | -0.08B | 0.01B | -0.04B | -0.01B | -0.01B | -0.02B | -0.02B | 0.11B |
|
Net Cash Flow
|
| -0.01B | 0.02B | 0.04B | -0.02B | -0.06B | -0.01B | 0.01B | -0.07B | 0.04B | -0.04B | 0.07B | -0.06B | 0.03B | -0.02B | 0.02B | -0.02B | -0.01B | 0.00B | 0.12B |