|
Net Income
|
| -0.01B | | -0.01B | 0.02B | -0.02B | -0.03B | -0.04B | -0.04B | -0.02B | -0.04B | -0.05B | -0.05B | -0.01B | -0.04B | -0.05B | -0.04B | -0.01B | -0.04B | -0.04B | -0.04B | -0.03B | -0.04B | -0.05B | -0.05B | -0.08B | -0.05B | -0.06B | -0.08B | -0.03B | -0.07B | -0.05B | -0.08B |
|
Depreciation and Depletion
|
| | | | 0.00B | 0.00B | | | | | | | | | | | | | | | 0.00B | 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
|
| | | | 0.01B | 0.00B | | 0.01B | 0.01B | 0.01B | | 0.01B | 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 | 0.01B | 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 |
|
Gains from Sales and Divestitures
|
| | | | | 40,145.62B | | 44,981.86B | 44,982.38B | | | | | | 920.00B | 107.50B | 212.50B | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | -0.00B | 0.00B | | | | | | | | | | | 0.03B | -0.03B | | | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | 0.00B | 0.00B |
|
Non-cash Items
|
| | | | | 0.00B | 3,997.66B | | | 0.00B | | 5,931.21B | 5,749.84B | | 6,881.62B | 6,499.43B | 6,343.28B | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.01B | -0.01B | | -0.03B | -0.02B | -0.03B | | -0.02B | | -0.02B | -0.03B | -0.04B | -0.03B | -0.04B | -0.04B | -0.03B | -0.01B | -0.04B | -0.03B | -0.03B | -0.01B | -0.04B | -0.04B | -0.04B | -0.02B | -0.04B | -0.05B | -0.08B | -0.04B | -0.08B | -0.07B | -0.07B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
| | | | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | 0.00B | 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
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B |
|
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 | 0.01B |
|
Change in Accured Expenses
|
| | | | | 0.00B | -0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.02B | 0.03B | 0.03B | -0.00B | 0.02B | 0.03B | 0.02B | 0.00B | 0.03B | 0.00B | 0.04B | 0.03B | 0.03B | 0.03B | | | | | | | | |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | 0.00B | | | | | | | | |
|
Capital Expenditures
|
| | | | 0.01B | 0.00B | 0.00B | 0.00B | | 0.02B | 0.00B | 0.00B | -0.00B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Change in Intangibles
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.15B | 0.13B |
|
Cash from Investing Activities
|
| -0.00B | -0.00B | | -0.01B | -0.00B | -0.01B | | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -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 | -0.01B | -0.38B | -0.06B | 0.10B | 0.04B |
|
Other financing activities
|
| | | | | 0.00B | | | | | | | | | -0.01B | 0.01B | | 0.01B | -0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | | | 0.03B | 0.00B | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | 0.16B | | 0.00B | 0.11B | | 0.01B | 0.07B | -0.00B | -0.00B | 0.01B | 0.13B | 0.03B | 0.03B | 0.11B | | | 0.00B | 0.15B | | | 0.00B | 0.00B | 0.55B | | | | | | |
|
Cash from Financing Activities
|
| 0.00B | | | 0.16B | | 0.00B | | 0.11B | 0.00B | 0.07B | -0.00B | 0.00B | 0.00B | 0.12B | 0.01B | -0.00B | 0.15B | -0.00B | | 0.00B | 0.22B | -0.00B | -0.00B | 0.00B | 0.00B | 0.56B | -0.00B | 0.00B | 0.03B | | -0.00B | -0.00B |
|
Exchange Rate Effect
|
| | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | -0.01B | -0.01B | 0.02B | -0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.02B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | 0.00B | 0.04B | -0.04B | 0.00B | 0.01B | -0.00B |
|
Change in Cash
|
| | | | 0.11B | -0.03B | | | | | | | | | | | | | | | | 0.22B | -0.04B | -0.04B | -0.05B | -0.02B | 0.52B | -0.05B | -0.05B | -0.43B | -0.13B | 0.03B | -0.04B |
|
Beginning Cash Balance
|
0.14B | | 0.12B | 0.26B | 0.14B | 0.25B | 0.19B | 0.27B | 0.23B | 0.21B | 0.24B | 0.21B | 0.18B | 0.15B | 0.24B | 0.22B | 0.17B | 0.31B | 0.27B | 0.22B | 0.16B | 0.16B | 0.38B | 0.34B | 0.31B | 0.26B | 0.24B | 0.76B | 0.71B | 0.66B | 0.23B | 0.10B | 0.12B |
|
Free Cash Flow
|
| -0.01B | -0.01B | | -0.04B | -0.02B | -0.03B | -0.00B | -0.02B | -0.02B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.03B | -0.02B | -0.04B | -0.04B | -0.04B | -0.02B | -0.05B | -0.04B | -0.04B | -0.03B | -0.04B | -0.05B | -0.09B | -0.05B | -0.08B | -0.08B | -0.07B |
|
Net Cash Flow
|
| -0.01B | -0.01B | | 0.12B | -0.02B | -0.03B | | 0.08B | -0.00B | 0.05B | -0.03B | -0.04B | -0.03B | 0.08B | -0.02B | -0.04B | 0.14B | -0.04B | -0.03B | -0.04B | 0.21B | -0.05B | -0.04B | -0.04B | -0.03B | 0.52B | -0.05B | -0.09B | -0.39B | -0.14B | 0.02B | -0.03B |