|
Net Income
|
-0.02B | -0.01B | -0.01B | -0.02B | -0.04B | -0.04B | -0.05B | -0.05B | -0.05B | -0.04B | -0.03B | -0.02B | -0.02B | -0.02B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B |
|
Share-based Compensation
|
| | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | |
|
Gains from Investment Securities
|
| | | 0.05B | -0.00B | | | | -0.00B | | | | | | | 0.05B | | | | 0.05B | | |
|
Asset Writedowns and Impairment
|
| | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.59B | | | | 0.36B | | | | 0.10B | | | | 0.11B | | | | 0.07B | | |
|
Cash from Operations
|
-0.03B | -0.01B | -0.00B | -0.01B | -0.03B | 0.01B | -0.05B | -0.05B | -0.06B | 0.00B | -0.01B | -0.00B | -0.02B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.03B |
|
Amortizatization of Intangibles
|
| | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | 0.03B | -0.01B | 0.04B | 0.06B | 0.05B | -0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 30.62B | 0.06B | 0.03B | 67.81B | 0.06B |
|
Change in Taxes
|
| | | 0.00B | 0.00B | 0.00B | | | | | | | | | 0.00B | 0.69B | | | | | | |
|
Other Working Capital Changes
|
| | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.00B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 0.07B | | | | 0.03B | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.00B | -0.01B | -0.03B | 0.03B | -0.06B | -0.09B | 0.02B | 0.02B | -0.14B | -0.11B | -0.29B | -0.17B | -0.03B | 0.01B | 0.06B | 0.30B | 0.02B | 0.07B | -0.03B | 0.05B | 0.10B | 0.09B |
|
Other financing activities
|
| | | 0.03B | 1.45B | 1.50B | 1.52B | 1.53B | 1.54B | 1.55B | 1.57B | 1.58B | 1.59B | | 1.61B | 1.62B | 1.62B | | 1.61B | 1.61B | 1.57B | 1.55B |
|
Cash from Financing Activities
|
| | | -0.00B | 1.08B | 0.03B | -0.02B | -0.04B | -0.02B | -0.03B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.03B | 0.00B | |
|
Exchange Rate Effect
|
-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 | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B |
|
Change in Cash
|
-0.03B | -0.02B | -0.03B | 0.02B | 0.98B | -0.06B | -0.05B | -0.07B | -0.22B | -0.15B | -0.30B | -0.17B | -0.05B | 0.02B | 0.07B | 0.33B | 0.03B | 0.09B | -0.00B | 0.04B | 0.11B | 0.12B |
|
Beginning Cash Balance
|
0.21B | 0.19B | 0.17B | | 0.16B | 1.14B | 1.09B | 1.04B | 0.96B | 0.74B | 0.60B | 0.30B | 0.13B | 0.08B | 0.09B | 0.17B | 0.50B | | 0.61B | 0.61B | 0.65B | 0.72B |
|
Free Cash Flow
|
-0.03B | -0.01B | -0.00B | -0.01B | -0.03B | 0.01B | -0.05B | -0.05B | -0.06B | 0.00B | -0.01B | -0.00B | -0.02B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.03B |
|
Net Cash Flow
|
-0.03B | -0.02B | -0.03B | 0.02B | 0.98B | -0.06B | -0.05B | -0.07B | -0.22B | -0.14B | -0.29B | -0.17B | -0.05B | 0.02B | 0.07B | 0.33B | 0.03B | 0.09B | -0.00B | 0.04B | 0.11B | 0.12B |