|
Net Income
|
| -0.04B | 0.03B | 0.04B | -0.00B | 0.09B | -0.01B | -0.04B | -0.04B | -0.04B | -0.05B | -0.19B | 0.02B | 0.01B | -0.06B | -0.05B | 0.38B | -0.11B | -0.06B | -0.13B | -0.21B | -0.02B | 0.04B | 0.00B | -0.01B | -0.04B | -0.06B | 0.04B | -0.02B | 0.21B | 0.07B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B |
|
Depreciation and Depletion
|
| | | 0.00B | 0.00B | | 0.00B | 1.96B | -2.09B | 0.00B | 0.00B | 2.23B | -2.17B | | | | | | | | | -0.00B | | | -0.00B | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.03B | | -0.01B | -0.03B | | -0.02B | -0.04B | -8.17B | 0.00B | 0.00B | 12.57B | -12.24B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | 0.30B | -0.00B | | -0.02B | -33.80B | 36.08B | -0.02B | -0.04B | -0.03B | -0.04B | | -0.03B | -0.03B | 3.28B | | -0.10B | -0.10B | | -0.14B | -0.16B | | -0.11B | | | -0.16B | | | -0.09B | | | | -0.06B | | |
|
Gains from Investment Securities
|
| | | 0.06B | | -0.12B | | | | | | | | | | | -0.16B | 0.15B | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.20B | | 0.20B | -0.02B | -0.00B | 0.24B | 0.24B | 0.01B | | 0.27B | -0.00B | 281.16B | 0.27B | 0.27B | -0.00B | 0.27B | 0.30B | 0.32B | -0.00B | 0.32B | 0.35B | 0.00B | 0.35B | 0.33B | 0.00B | | 0.30B | -0.01B | 0.32B | 0.32B | -0.03B | -0.03B | 0.32B | 0.31B | 0.31B | -0.36B | 0.34B |
|
Change in Receivables
|
| | | -0.01B | -0.01B | | -0.01B | -2.46B | 2.63B | -0.01B | 0.02B | -3.84B | 3.72B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | -0.00B | 0.00B | | -0.00B | -0.02B | 0.02B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | 0.00B | -0.01B | | 0.01B | 5.82B | -6.22B | 0.01B | 0.01B | 25.48B | -24.81B | -0.06B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | -0.00B | | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.02B | 0.00B | -0.00B | -0.00B | -0.00B | | | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.02B |
|
Cash from Operations
|
| | | 0.28B | -0.02B | | -0.02B | -56.96B | 60.80B | -0.03B | -0.05B | -0.06B | -0.00B | -0.06B | -0.08B | -0.08B | 3.86B | -0.13B | -0.08B | -0.16B | | -0.14B | -0.10B | | -0.06B | | -0.20B | -0.10B | | -0.11B | -0.15B | | | -0.10B | -0.05B | | |
|
Amortizatization of Intangibles
|
| | | 0.00B | 0.00B | | 0.00B | 0.40B | -0.43B | 0.00B | 0.00B | 2.17B | -2.11B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| -0.00B | | -0.00B | -0.00B | | -0.00B | -0.00B | -2.09B | 0.00B | 0.00B | 2.23B | -2.17B | | | | | | | | | -0.00B | | | -0.00B | | | | | | | | | | | | |
|
Capital Expenditures
|
| -0.07B | 0.22B | -0.03B | -0.07B | 0.21B | -0.05B | -0.10B | | | | | | | | | | -0.47B | | | -0.62B | | -0.16B | 0.49B | | -0.12B | 0.40B | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | 0.00B | | | 0.00B | 0.01B | | 0.00B | 0.00B | | | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | | 0.00B | | | 0.00B | | | | | | | |
|
Change in Intangibles
|
| | | -0.00B | -0.00B | | -0.00B | -0.22B | 0.24B | -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 | | | -0.00B | | | | -0.00B | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | -0.00B | | | 0.00B | 0.03B | | |
|
Cash from Investing Activities
|
| | | -0.00B | -0.00B | | 0.01B | 4.89B | -5.23B | 0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.02B | -4.14B | 1.03B | -0.24B | | 0.60B | 0.22B | | -1.05B | | 0.02B | -0.31B | | 0.08B | 0.03B | | | 0.07B | 0.09B | | |
|
Shares Issued
|
-0.62B | 0.54B | -0.99B | | | | | 0.06B | | | 0.00B | 0.12B | | 0.33B | 0.00B | 0.23B | 0.34B | 1.05B | 0.01B | 0.02B | | | | | 0.00B | | | 0.00B | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | 0.00B | 0.00B | 0.33B | 0.00B | 0.00B | 0.00B | 1.07B | 0.40B | 0.00B | 0.02B | | | 0.00B | | -0.00B | | -0.00B | -0.00B | | -0.00B | -0.00B | | | -0.00B | -0.00B | | |
|
Exchange Rate Effect
|
| | | | | | | | | | -0.01B | 0.01B | | | 0.01B | -0.00B | | | | | | | 0.04B | | 0.02B | | -0.00B | -0.00B | | -0.00B | 0.00B | | | 0.00B | -0.00B | | |
|
Change in Cash
|
| | | | | | | | | | | | | | -0.08B | -0.08B | | | 0.95B | -0.38B | | | 0.46B | | | | | | | | -0.10B | | | 0.01B | 0.05B | | |
|
Beginning Cash Balance
|
0.23B | 0.21B | 0.37B | 0.38B | 0.38B | 1.05B | 1.02B | 1.39B | 1.14B | 1.36B | 1.36B | 1.27B | 0.22B | 1.47B | 1.47B | 1.37B | 6.23B | 2.06B | 2.07B | 3.00B | 2.55B | | 2.73B | 2.55B | 1.41B | 0.68B | 0.52B | 0.13B | 0.17B | 0.18B | 0.18B | | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B |
|
Free Cash Flow
|
| 0.07B | -0.22B | 0.31B | 0.05B | -0.21B | 0.02B | -56.86B | 60.80B | -0.03B | -0.05B | -0.06B | -0.00B | -0.06B | -0.08B | -0.08B | 3.86B | 0.34B | -0.08B | -0.16B | 0.62B | -0.14B | 0.06B | -0.49B | -0.06B | 0.12B | -0.60B | -0.10B | | -0.11B | -0.15B | | | -0.10B | -0.05B | | |
|
Net Cash Flow
|
| | | 0.28B | -0.03B | | -0.02B | -52.08B | 55.58B | -0.02B | -0.05B | -0.06B | 0.32B | -0.07B | -0.08B | -0.08B | 4.92B | -3.87B | 0.95B | -0.38B | | 0.46B | 0.12B | | -1.11B | | -0.18B | -0.41B | | -0.03B | -0.12B | | | -0.03B | 0.04B | | |