|
Net Income
|
0.04B | 0.01B | 0.09B | -0.01B | 0.01B | 0.26 | 0.45 | 0.00B | 0.00B | -0.00B | 0.02B | 0.00B | -0.01B | -0.00B | -0.00B |
|
Depreciation and Depletion
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.00B |
|
Deferred Taxes
|
0.00B | -0.00B | 0.00B | 0.12B | 0.03B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.02B | | | | |
|
Cash from Discontinued Operations
|
| | | -0.00B | 0.00B | -0.00B | | | | | | | | | |
|
Gains from Equity Investments
|
0.00B | 0.00B | | | | | | | | | 0.00B | -0.00B | | | |
|
Gains from Investment Securities
|
-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 |
|
Asset Writedowns and Impairment
|
0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Non-cash Items
|
| | | | | | | | | | 0.00B | 0.00B | | | |
|
Change in Working Capital
|
| | | 1,620.72B | | | | | | | | | 0.00B | | |
|
Change in Receivables
|
0.03B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Inventory
|
0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B |
|
Change in Account Payables
|
0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.02B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B |
|
Change in Accured Expenses
|
-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 |
|
Change in Taxes
|
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 |
|
Other Working Capital Changes
|
0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
0.03B | 0.02B | -0.01B | -0.01B | 0.01B | 0.03B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.02B | -0.01B | -0.00B | -0.00B |
|
Amortization of Goodwill
|
| | 0.03B | | | | | | | | | | | | |
|
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 |
|
Depreciation & Amortization (CF)
|
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 |
|
Capital Expenditures
|
0.03B | 0.02B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Sales of Property, Plant and Equipment
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 577.00 | 133.00 | 0.00B | | 0.00B | | |
|
Acquisitions
|
| | | | 0.00B | | 0.01B | | | | | 0.00B | 0.00B | 589.00 | |
|
Cash from Investing Activities
|
-0.06B | -0.02B | -0.01B | -0.00B | 0.01B | 0.04B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B |
|
Other financing activities
|
0.00B | 0.00B | 0.00B | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
0.04B | -0.00B | 0.01B | 0.01B | 0.01B | 0.02B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B |
|
Non-Current Debt
|
| | | | | | | 0.10B | | | | 0.10B | 0.10B | 0.10B | 0.10B |
|
Current Debt
|
| | | | | | | | | | 1,566.63B | 2,294.40B | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | 0.10B | | | 1,566.63B | 2,294.50B | 0.10B | 0.10B | 0.10B |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | 0.00B | | | | |
|
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 | -0.00B | -0.00B | -0.00B |
|
Change in Cash
|
0.00B | -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 |
|
Beginning Cash Balance
|
-0.00B | 0.02B | 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 |
|
Free Cash Flow
|
-0.00B | -0.00B | -0.01B | -0.01B | 0.01B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | -0.03B | -0.01B | -0.00B | -0.00B |
|
Net Cash Flow
|
0.00B | -0.00B | -0.00B | 0.00B | 0.03B | 0.09B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B |