|
Net Income
|
-0.27B | -0.29B | | -0.01B | | 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 | 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 | 0.01B | 0.01B | 0.09B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B |
|
Depreciation and Depletion
|
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 | 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 | 0.00B | 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 | 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 |
|
Deferred Taxes
|
0.02B | | | | | | -0.01B | 0.02B | -0.02B | | | | 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 | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.09B | -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 |
|
Gains from Investment Securities
|
| | 1,693.82B | | 1,150.75B | | | | | | | | | | | | | | | | 0.01B | | | | 0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | 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 |
|
Asset Writedowns and Impairment
|
| | | -0.04B | 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 | 0.00B | 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 | 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 Restructuring
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 1,148.88B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.02B | 0.05B | | | | | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 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 | -0.01B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.01B | -0.03B | 0.02B | 0.00B | 0.01B | -0.01B | 0.02B |
|
Amortization of Goodwill
|
-0.28B | -0.28B | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
-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 | 0.00B | 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
|
| | 0.13B | 0.13B | | 0.01B | 0.06B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
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 | 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 | 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
|
| | | | | | 0.03B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.02B | -0.01B | -0.02B | 0.01B | 0.00B | -0.01B | 0.01B | -0.00B | 0.01B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | 0.01B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | 0.02B | -0.00B | 0.01B | -0.01B | 0.00B | -0.01B | 0.02B | 0.02B | -0.00B | 0.01B | 0.00B | 0.00B | 0.02B |
|
Change in Inventory
|
| | | | | | 0.01B | 0.01B | -0.01B | -0.00B | -0.01B | 0.01B | 0.01B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 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 | 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 | -0.01B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.02B | -0.01B | -0.00B | -0.01B |
|
Change in Account Payables
|
| | | | | | 0.03B | -0.02B | 0.01B | -0.01B | -0.02B | 0.01B | -0.00B | 0.00B | -0.02B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.01B | 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 | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | -0.01B | -0.00B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | -0.01B | 0.00B |
|
Change in Accured Expenses
|
| | | | | | -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 | -0.01B | -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 | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B |
|
Change in Taxes
|
| | | | | | 0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -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 | -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 |
|
Other Working Capital Changes
|
| | | | | | 0.01B | 0.01B | -0.00B | -0.01B | -0.00B | 0.01B | -0.01B | -0.00B | 0.02B | -0.02B | -0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -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 | 0.00B | 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 | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.02B | -0.01B | 0.01B | -0.01B | 0.00B | 0.01B |
|
Capital Expenditures
|
-0.01B | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 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 |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | 0.01B | | | | |
|
Divestments
|
| | | | | | | | | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | -0.00B | | | | 0.00B | | | | | | |
|
Cash from Investing Activities
|
-0.01B | -0.02B | | | | | -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 | -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 | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Other financing activities
|
0.78B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | 0.00B | | | 0.00B | 0.00B |
|
Cash from Financing Activities
|
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 | -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 | 0.01B | -0.01B | 0.00B | 0.05B | -0.00B | -0.00B | 0.03B | -0.02B | -0.00B | 0.00B | 0.02B | -0.00B |
|
Exchange Rate Effect
|
-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 | 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 | -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
|
0.00B | 0.02B | | | | | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | 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 | -0.00B | -0.01B | 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 | -0.01B | 0.01B | -0.02B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.00B | 0.01B | 0.01B | 0.02B |
|
Free Cash Flow
|
0.02B | 0.05B | | | | | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | 0.00B | -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 | -0.01B | 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 | -0.01B | 0.01B | -0.01B | -0.00B | -0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | -0.03B | 0.02B | -0.00B | 0.01B | -0.01B | 0.02B |
|
Net Cash Flow
|
0.01B | 0.03B | | | | | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | 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 | -0.00B | -0.01B | 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 | -0.01B | 0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.00B | 0.01B | 0.01B | 0.02B |