|
Net Income
|
| | | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.04B | -0.00B | -0.02B | -0.02B | -0.01B | -0.02B | -0.01B | -0.06B | -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 | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B |
|
Deferred Taxes
|
| | | | | | | | | 0.00B | 14.04B | 538.23B | -0.00B | -0.00B | 0.00B | -3.00 | 4.00 | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | -0.00B | 0.00B | 0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | -439.00 | 0.00B | 0.00B | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | 0.00B | | | | | | | | 0.00B | | | |
|
Gains from Investment Securities
|
| | | | | | | | | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.03B | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | 0.00B | -0.01B | -0.00B | 0.07B | 0.00B | -0.00B | -0.00B | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.01B | 0.01B | -0.03B | 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
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B |
|
Change in Account Payables
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 3,628.62B | -0.00B | 0.00B | 0.00B | 2,316.34B | 0.00B | -0.00B | 0.00B | -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 | 0.00B | 1,714.73B | -0.00B | 0.00B | -0.00B | 9,775.72B | -0.00B | 0.00B | 0.00B | 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 | 0.00B | -0.00B | 3,050.62B | 0.00B | 0.00B | -0.00B | 1,434.00B | 0.00B | -0.00B | 0.00B | 18,188.03B | -0.01B | -0.00B | 0.03B | 0.00B | 0.01B | -0.03B | -0.00B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | 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 | 0.00B | | 0.01B | | 0.00B | | 0.00B | -0.00B | -0.00B | 0.00B | | | 0.00B |
|
Acquisitions
|
| | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | 0.00B | | | | | | | | | -0.00B | | | | | | | | | | | -0.00B | | | |
|
Change in Acquisitions & Divestments
|
| | | | | -226.00 | 0.00B | -0.00B | | 0.01B | -0.00B | | | 0.00B | -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 | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | |
|
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 | 0.03B | -0.00B | | -0.01B | 0.02B | -0.01B | 0.03B | -0.00B | 0.04B | | -0.05B | 0.02B | 0.03B | 0.04B | -0.01B | -0.04B | 0.12B | -0.00B |
|
Beginning Cash Balance
|
0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | | 0.04B | 0.03B | 0.01B | -0.00B | 0.03B | -0.02B | 0.02B | 0.07B | 0.02B | 0.03B | 0.06B | 0.10B | 0.10B | 0.06B | 0.18B |
|
Free Cash Flow
|
| | | | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | -0.01B | 0.01B | 0.01B | -0.03B | -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 | -0.03B | 0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.02B | 0.03B | 0.04B | -0.01B | -0.04B | 0.12B | -0.00B |