|
Net Income
|
| -0.00B | | -0.00B | | -0.00B | | 0.00B | | 100,185,000.00B | -0.02B | -0.01B | -0.02B | -0.01B | -0.07B | -0.00B | -0.00B | -0.01B | -0.01B | 0.05B | -0.01B | -0.04B | 0.03B | -0.06B | 0.01B | 0.15B |
|
Depreciation and Depletion
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 8.40 | 0.01B | 0.01B | 0.00B | 9.60 |
|
Share-based Compensation
|
| | | | | | | | | 0.00B | 0.02B | 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 | 0.01B | 0.00B |
|
Deferred Taxes
|
| | | | | | | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -3.00 | 4.00 | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | -0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
| | | | | | | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 9,173.01B | 0.00B | 0.00B | 8,837.45B | 10,072.82B | -0.00B | 0.00B | 8,721.55B | 8,292.99B | -0.01B | -0.00B | 0.03B | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | -0.01B | 0.02B | | 0.00B | -0.01B | -0.00B | 0.03B | 0.00B | -0.00B | -0.00B | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
| | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | -0.01B | -0.01B | 0.02B | -0.02B | -0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.24B |
|
Depreciation & Amortization (CF)
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | 4,127.53B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B |
|
Change in Account Payables
|
| | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 2,111.43B | 0.00B | -0.00B | 1,384.43B | 1,113.54B | 0.00B | 5,584.19B | 3,157.60B | 3,734.75B | -0.00B | -0.00B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
0.00B | | 0.00B | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1,348.83B | 0.00B | 1,248.18B | 4,045.50B | 1,007.09B | 0.01B | -0.00B | 4,420.89B | 9,813.02B | 0.00B | 0.00B | 0.00B | -0.01B |
|
Change in 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 |
|
Other Working Capital Changes
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 2,316.80B | -0.00B | 1,226.52B | 2,090.40B | 2,509.52B | 0.02B | 16,234.76B | 11,279.19B | 29,510.80B | 0.00B | 0.01B | -0.03B | -0.00B |
|
Capital Expenditures
|
| | | | | -0.01B | 0.02B | -0.00B | | -0.00B | 0.05B | | | 0.00B | 0.04B | -0.00B | -0.01B | -0.00B | 0.07B | 0.00B | 0.01B | 0.00B | 0.09B | 0.06B | 0.08B | 0.02B |
|
Sales of Property, Plant and Equipment
|
| | | | | | -0.01B | 0.00B | 0.00B | | 0.00B | 0.01B | -0.01B | 0.00B | | 0.01B | | 0.00B | | 0.00B | -0.00B | -0.00B | 0.00B | | | 0.00B |
|
Acquisitions
|
| | | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | 0.00B | | | | | | | | | -0.00B | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | 0.00B | -0.01B | -0.00B | 0.01B | -0.00B | -0.00B | | -0.04B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.06B | -0.00B | -0.01B | -0.02B | -0.13B | -0.06B | -0.08B | -0.02B |
|
Other financing activities
|
| | 0.02B | | 0.02B | 0.04B | 0.05B | 0.05B | 0.09B | 0.11B | 182,869.16B | 0.18B | 0.21B | 212,057.86B | 212,646.14B | 212,752.87B | 219,919.49B | 238,588.89B | 290,660.61B | 331,733.50B | 373,615.17B | 431,984.15B | | | | |
|
Cash from Financing Activities
|
| | | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.03B | 0.00B | 0.07B | -0.00B | 0.02B | | -0.00B | -0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.11B | 0.01B | 0.19B | 0.25B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | -0.00B | | | 0.00B | | | | | 0.00B | | |
|
Exchange Rate Effect
|
| -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B |
|
Change in Cash
|
| | -0.00B | 454.00 | 0.00B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | 0.02B | -0.01B | 0.02B | -0.01B | 0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.02B | 0.03B | 0.04B | -0.01B | -0.04B | 0.12B | -0.00B |
|
Beginning Cash Balance
|
| | 0.00B | 0.00B | | | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.01B | -0.05B | 0.00B | 0.00B | -0.01B | -0.04B | -0.00B | -0.00B | -0.01B | -0.05B | -0.02B | -0.01B | 0.01B | -0.08B | -0.05B | -0.06B | -0.26B |
|
Net Cash Flow
|
| | -0.00B | 453.00 | 0.00B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | 0.02B | -0.01B | 0.02B | -0.01B | 0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.02B | 0.03B | 0.04B | -0.01B | -0.04B | 0.12B | -0.00B |