|
Net Income
|
-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 | -0.01B | -0.00B | -0.01B | -0.01B |
|
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 | | | | | | | | | | | | | | | |
|
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 |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
100.23B | 870.52B | -1320.25B | -356.44B | | | 2,787.30B | 572.19B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | 327.00 | 837.00 | 0.00B | | 742.00 | 0.00B | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.00B | | | | | | | | | | | | | | | | 0.00B | | | | 274.00 | 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
|
| | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B |
|
Cash from Operations
|
-0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -633.00 | -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 | -0.01B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | | | | 0.00B |
|
Amortization
|
| | | | | | 0.00B | 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 | 0.00B | | | | -0.00B | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B |
|
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 | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | | 0.00B | -0.00B | 0.00B | 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 | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | 0.00B | 260.00 | 439.00 | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | 0.00B | 0.00B | | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | 574.60B | -406.61B | -169.11B | | -1383.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Cash from Investing Activities
|
| | | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | 0.00B | | | | | | | | | | | | -0.02B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | | | | -0.04B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B |
|
Other financing activities
|
0.02B | 0.02B | 0.02B | 1,228.53B | 0.02B | 0.02B | 2,559.08B | 572.19B | | | 0.04B | 0.04B | 0.04B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
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 | 1.00 | 0.00B | | | 0.00B | | -0.00B | | | | 0.01B | -0.00B | | | -0.00B | | | | |
|
Net Equity Issued and Repurchased
|
212.00 | 0.00B | | 0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-588.00 | | | 0.00B | -0.00B | -0.00B | | | | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -632.00 | -0.00B | | | -0.03B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B |
|
Beginning Cash Balance
|
-0.00B | | | -0.00B | 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -633.00 | -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 | -0.01B |
|
Net Cash Flow
|
-588.00 | | | 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 | -632.00 | -0.00B | | | -0.03B | -0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.04B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B |