|
Net Income
|
0.02B | -0.01B | -0.01B | | -0.01B | -0.00B | -0.01B | | | | -0.01B | -0.01B | -0.01B | -0.01B | 0.06B | -0.02B | 0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.03B | 0.01B | -0.02B | -0.02B | -0.03B | -0.02B |
|
Depreciation and Depletion
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.42B | -0.40B | 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 |
|
Share-based Compensation
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.86B | -0.83B | 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
|
| -0.01B | -0.01B | 0.00B | 0.01B | 0.06B | -0.01B | -0.01B | -0.01B | | -0.01B | -0.01B | -0.01B | | 0.07B | -0.01B | 0.02B | | -0.01B | -0.02B | -0.02B | | -0.02B | -0.02B | -0.02B | | -0.03B | -0.02B | -0.01B | | -0.02B | -0.02B | -0.02B | | 0.00B | 0.11B | 0.12B | | -0.02B | | -0.14B |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | -0.00B | 0.00B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.01B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | -0.01B | -29.55B | 28.82B | -0.01B | -0.01B | -0.01B | -0.01B | 0.07B | -0.01B | 0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.00B | 0.08B | -0.02B | 0.01B | -0.02B | -0.02B | -0.02B |
|
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 | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Amortization
|
| 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.42B | -0.40B | 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 Receivables
|
| | | | | | -0.00B | 0.00B | -2.23B | 2.17B | -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 | -0.02B | -0.00B | -0.00B | 0.00B | 0.02B | -0.00B | 0.00B | 0.00B |
|
Change in Account Payables
|
| | | | | | | | -2.70B | 2.63B | 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 | 1.52B | | -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 |
|
Other Working Capital Changes
|
| -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.28B | -0.27B | -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 |
|
Capital Expenditures
|
| 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -1.86B | 1.82B | -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 |
|
Divestments
|
| -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.05B | -0.00B | -0.01B | | -0.00B | 0.01B | 0.02B | | -0.00B | -0.03B | -0.03B | | -0.00B | 0.03B | -0.01B | | 0.05B | -0.01B | 0.01B | | -0.03B | -0.13B | -0.17B | | 0.03B | | 0.19B |
|
Cash from Investing Activities
|
| -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -1.91B | 1.86B | -0.00B | -0.00B | -0.00B | -0.03B | -0.05B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.02B | 0.00B | -0.00B | -0.03B | -0.00B | -0.02B | -0.00B | 0.03B | -0.01B | 0.01B | 0.05B | -0.01B | 0.01B | 0.03B | -0.03B | -0.08B | -0.00B | -0.00B | 0.00B | 0.03B | 0.03B |
|
Other financing activities
|
| 0.03B | -0.00B | 0.01B | 0.07B | -0.06B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | | | 0.05B | -0.05B | | | -0.00B | -0.00B | 0.00B | | 0.01B | -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 |
|
Cash from Financing Activities
|
| 0.03B | -0.00B | 0.01B | 0.07B | -0.00B | 0.00B | 0.00B | 0.15B | -0.14B | 0.00B | 0.00B | 0.11B | -0.00B | 0.05B | -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 | -0.00B | -0.00B | 0.00B | 0.00B | 0.05B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Net Equity Issued and Repurchased
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -5.04B | 4.92B | -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 Cash
|
| 0.02B | -0.01B | 0.01B | 0.08B | -0.01B | -0.01B | -0.01B | -31.31B | 30.53B | -0.02B | -0.01B | 0.10B | -0.04B | 0.07B | -0.02B | 0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.05B | -0.01B | -0.01B | -0.03B | 0.01B | -0.02B | -0.01B | 0.03B | -0.02B | -0.01B | 0.05B | -0.03B | -0.00B | -0.05B | 0.00B | -0.02B | 0.01B | 0.05B |
|
Free Cash Flow
|
| -0.01B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | -0.01B | -27.69B | 27.00B | -0.01B | -0.01B | -0.01B | -0.02B | 0.07B | -0.02B | 0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | 0.00B | 0.08B | -0.02B | 0.01B | -0.02B | -0.02B | -0.02B |
|
Net Cash Flow
|
| 0.02B | -0.01B | 0.01B | 0.08B | -0.01B | -0.01B | -0.01B | -31.31B | 30.53B | -0.02B | -0.01B | 0.10B | -0.04B | 0.07B | -0.02B | 0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.05B | -0.01B | -0.01B | -0.03B | 0.01B | -0.02B | -0.01B | 0.03B | -0.02B | -0.01B | 0.05B | -0.03B | -0.00B | -0.02B | 0.00B | -0.02B | 0.01B | 0.00B |