|
Net Income
|
-0.02B | -0.04B | -0.05B | -0.14B | -0.19B | -0.27B | -0.70B | -0.44B | -0.33B | -0.26B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.06B | 0.08B | 0.07B |
|
Gains from Sales and Divestitures
|
| | | 0.00B | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B |
|
Asset Writedowns and Impairment
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-cash Items
|
| | | 0.14B | 0.28B | | | | | |
|
Cash from Operations
|
-0.01B | -0.03B | -0.03B | -0.10B | -0.19B | -0.22B | -0.55B | -0.37B | -0.20B | -0.21B |
|
Amortizatization of Intangibles
|
733.00 | 781.00 | 0.00B | 0.00B | | | | | | |
|
Amortization of Deferred Charges
|
| | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
| | | 0.00B | 0.00B | 0.00B | 0.04B | -0.00B | 0.02B | 0.03B |
|
Change in Inventory
|
| | | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.00B |
|
Change in Account Payables
|
0.00B | -0.00B | 0.01B | 0.03B | -0.01B | 0.04B | 0.06B | -0.05B | 0.04B | -0.00B |
|
Change in Accured Expenses
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | -0.02B |
|
Change in Taxes
|
| 0.00B | 0.00B | 0.00B | 0.01B | | | | | |
|
Other Working Capital Changes
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.02B | -0.01B | 0.02B |
|
Capital Expenditures
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Sales of Property, Plant and Equipment
|
| | 0.00B | | | | 0.00B | | 0.00B | 0.00B |
|
Change in Intangibles
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.06B |
|
Change in Acquisitions & Divestments
|
| | | | 0.28B | 0.41B | 0.74B | 0.71B | 0.12B | 0.02B |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.01B | -0.21B | -0.01B | -0.55B | 0.25B | 0.42B | -0.01B | -0.38B |
|
Other financing activities
|
| | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | 0.00B |
|
Cash from Financing Activities
|
0.02B | 0.11B | 0.19B | 0.14B | 0.22B | 1.13B | 0.82B | -0.00B | -0.01B | 0.35B |
|
Non-Current Debt
|
| | | | 83.33B | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | 83.33B | | | | | |
|
Exchange Rate Effect
|
-0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B |
|
Change in Cash
|
0.01B | 0.07B | 0.15B | -0.17B | 0.01B | 0.37B | 0.52B | 0.04B | -0.22B | -0.24B |
|
Beginning Cash Balance
|
-0.01B | -0.07B | -0.15B | 0.23B | 0.06B | 0.08B | 0.44B | 0.96B | 1.01B | 0.69B |
|
Free Cash Flow
|
-0.01B | -0.03B | -0.04B | -0.11B | -0.20B | -0.23B | -0.57B | -0.39B | -0.21B | -0.22B |
|
Net Cash Flow
|
0.01B | 0.07B | 0.15B | -0.17B | 0.01B | 0.36B | 0.52B | 0.05B | -0.22B | -0.24B |