|
Net Income
|
0.01B | | 0.02B | 0.05B | | 0.07B | | | | | | -0.00B | 0.01B | 0.04 | 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 | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.01B | | -0.02B | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | -0.00B | -0.00B | 0.00B | | -0.00B | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | -0.00B | 0.02B | | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -688.00 | 0.00B | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | | 0.00B | | 0.00B | 0.00B | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 126.53B | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | -0.00B | -0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | 0.01B | -0.02B | | | | | | | | -0.00B | 0.00B | | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | 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 | | | | | | | | | | |
|
Change in Accured Expenses
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.00B | 0.00B | -0.01B | | | | | | |
|
Change in Taxes
|
| | | -0.00B | | | | | | | | -0.00B | -0.00B | | | 0.00B | -0.00B | | | -14.00 | -0.00B | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.01B | | 0.01B | 0.01B | -0.01B | 0.01B | -0.02B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | | | | | | | | | | | | | |
|
Cash from Operations
|
| | -0.03B | 0.00B | | | | | | | | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | -0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | 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 | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | -0.00B | | | | | | | | -0.00B | 0.00B | | | -0.00B | 0.00B | 0.00B | -557.00 | -95.00 | 0.00B | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | -23.00 | 11.00 | | | | | | | | 0.00B | 839.00 | | | 0.00B | 57.00 | 49.00 | 549.00 | -13.00 | -8.00 | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | 0.01B | -0.02B | | | | | | | | -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 | | | | | | | | -0.02B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 0.10B | | 0.10B | | | | | | | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 100,000.00B |
|
Current Debt
|
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 | | | | | | |
|
Net Debt Issuances and Repayments
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | 0.10B | | 0.10B | 0.00B | | | 0.00B | | 0.00B | 0.00B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 100,000.00B |
|
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 | | | | | | | | | | | | | |
|
Change in Cash
|
| | 0.01B | -0.02B | | | | | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
0.01B | 0.01B | -0.00B | 0.03B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Free Cash Flow
|
| | -0.03B | 0.00B | | | | | | | | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | -0.01B | -0.01B | | | | | | | | -0.03B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | |