|
Net Income
|
-0.15B | -0.00B | 0.03B | 0.00B | -0.19B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation and Depletion
|
| | | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Investment Securities
|
| | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Working Capital
|
| | | | 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 | |
|
Change in Accured Expenses
|
0.01B | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 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 |
|
Cash from Operations
|
| | | | | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Amortizatization of Intangibles
|
| | | | | | 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 |
|
Acquisitions
|
| | | | | | | | | | | | | -0.01B | -0.00B | |
|
Cash from Investing Activities
|
| | | | | | -0.07B | 0.07B | 0.06B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B |
|
Other financing activities
|
| | | | 0.00B | | -0.00B | -0.00B | 0.00B | | | | 0.00B | -0.00B | 0.00B | |
|
Cash from Financing Activities
|
| | | | | | -0.00B | -0.00B | -0.05B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Non-Current Debt
|
| | | | 700.00B | | 700.00B | | | | 700.00B | | | | 700.00B | |
|
Net Debt Issuances and Repayments
|
| | | | 700.00B | | 700.00B | | | | 700.00B | | | | 700.00B | |
|
Exchange Rate Effect
|
| | | | | | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B |
|
Beginning Cash Balance
|
0.08B | | 0.08B | | 0.16B | | -0.13B | 0.16B | 0.12B | 0.12B | -0.00B | 0.01B | 0.13B | 0.13B | -0.00B | 0.00B |
|
Free Cash Flow
|
| | | | | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Net Cash Flow
|
| | | | | | -0.07B | 0.08B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B |