|
Net Income
|
-0.02B | 0.00B | -0.00B | -0.01B | -0.03B | -0.03B | -0.16B | -0.04B | 0.00B | -0.05B |
|
Share-based Compensation
|
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 | -0.00B | 0.00B | 0.00B |
|
Gains from Investment Securities
|
| 0.00B | | | | | 1.36 | 923.00 | -0.00B | -0.00B |
|
Asset Writedowns and Impairment
|
| | 0.00B | 0.00B | | 0.00B | -0.04B | -0.01B | 0.00B | 0.00B |
|
Change in Working Capital
|
| | | | | | -0.02B | -0.01B | -0.03B | |
|
Change in Receivables
|
0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B |
|
Change in Inventory
|
0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.02B | -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 |
|
Change in Taxes
|
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 | -0.00B | 0.00B | -0.00B |
|
Cash from Operations
|
-0.01B | 0.01B | 0.00B | 0.01B | 0.01B | -0.02B | -0.05B | 0.00B | -0.00B | -0.00B |
|
Amortization of Goodwill
|
| | | | | | 121.80B | | | |
|
Amortizatization of Intangibles
|
0.03B | 0.02B | | | | | 0.00B | 0.01B | 0.01B | 0.03B |
|
Depreciation & Amortization (CF)
|
-0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Capital Expenditures
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | -0.02B | -0.02B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.00B | |
|
Cash from Investing Activities
|
-0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.07B | -0.01B | -0.02B | -0.02B | -0.02B |
|
Cash from Financing Activities
|
| 0.03B | 0.01B | 0.00B | 0.02B | 0.07B | 0.06B | 0.02B | 0.02B | 0.04B |
|
Net Equity Issued and Repurchased
|
| | | 43.40B | 86.61B | 117.98B | 637.23B | 11.24B | 8,329.06B | 21,492.03B |
|
Exchange Rate Effect
|
-0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B |
|
Change in Cash
|
| 0.02B | -0.01B | -0.01B | 0.02B | -0.02B | -0.00B | -0.00B | 0.00B | 0.02B |
|
Beginning Cash Balance
|
0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Free Cash Flow
|
-0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.03B | -0.06B | -0.02B | 0.02B | 0.02B |
|
Net Cash Flow
|
-0.02B | 0.02B | -0.01B | -0.01B | 0.02B | -0.02B | -0.00B | -0.00B | 0.00B | 0.01B |