|
Net Income
|
0.00B | | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.01B | 0.00B | 0.02B | -416.00 | -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 | -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 and Depletion
|
| | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred 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 | 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 | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | 990.00 | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | -0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | 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 | 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 |
|
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 | -0.00B | | | | | | | | |
|
Non-cash Items
|
| | | 0.07B | | | 0.07B | | | 0.04B | 0.28B | -629.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | -474.00 | 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 | 0.01B | 0.00B | -0.01B | 0.00B | -0.00B | 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 | -0.01B | 0.01B | 0.01B |
|
Amortization of Goodwill
|
| 6.41B | | | 0.01B | 0.01B | | 0.01B | 0.01B | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | 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 | 0.01B | 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 | -0.01B | -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 | 0.00B | -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 | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B |
|
Change in Account Payables
|
| | | | | 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 | -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 Accured Expenses
|
| | | | | | | | | | | | | | | | | | | 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 | 0.01B | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | | | -0.00B | | | |
|
Cash from Investing 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 | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | 0.01B | -0.00B | 0.00B | -0.03B | -0.00B | -0.00B | 0.00B | -0.03B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | | | | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00B | | |
|
Current Debt
|
| | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.00B | | |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | 0.00B | | 0.00B | -0.00B | | | | | 0.00B | -0.00B | 0.01B | -0.00B | | | -0.00B |
|
Cash from Financing Activities
|
| | | | | | | | | | | 295.00 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | | | | | | | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.03B | -0.00B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B |
|
Change in Cash
|
| | | | | | | | | | | 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 | 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 | 0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.04B | 0.00B |
|
Beginning Cash Balance
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.04B |
|
Free Cash Flow
|
| | | | | | | | | | | -474.00 | 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 | 0.01B | 0.00B | -0.01B | 0.00B | -0.00B | 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 | -0.01B | 0.01B | 0.01B |
|
Net Cash Flow
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 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 | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.01B | -0.00B | 0.00B | -0.03B | 0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.04B | 0.00B |