|
Net Income
|
0.00B | 0.00B | 0.98B | 0.01B | 735.77 | -11.20 | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 9.35B | 903.59 | -0.00B | -0.00B | -0.01B | 960.25 | 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 | -0.00B | 0.00B | 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 |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | 19.38 | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | -0.00B | | | | 0.00B | | | | -0.01B | | | | -0.01B | | | | -0.02B | | | | -0.02B | | | | -0.02B | | | | -0.02B | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 740.04 | 0.00B | | | 0.00B | 0.00B | | 521.78 | | 0.01B | | | | | | 1.83 | | -0.00B | | | | 861.23 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | 0.03B | | | | 0.01B | | | |
|
Cash from Operations
|
| | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | 0.02B | | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.10B | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.00B | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | | | | | 0.01B | | | | 0.03B | | | | 0.04B | | | | 0.09B | | | | 0.14B | | | | 0.09B | | | | 0.15B | | | | 0.19B | | | | 0.18B | | | | 0.24B | | | | 0.28B | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | -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 | 0.01B | 0.00B | -0.00B | 6.69B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.00B | 0.00B | 0.00B | 0.06B | | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
| | | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Change in Taxes
|
240.67 | 228.96 | 387.07 | 0.00B | | | | | | | | -0.00B | | | | -0.00B | | | | 0.00B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 588.13 | 86.56 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Other Working Capital Changes
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | -0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | -0.01B | | | | -0.01B | | | | -0.00B | | | | 0.01B | | | | -0.01B | | | | -0.00B | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | |
|
Acquisitions
|
| | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | -0.00B | | | | -0.01B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | -0.03B | | | | -0.07B | | | | -0.02B | | | | -0.09B | | | | -0.03B | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | 0.03B | | | | | | | | 0.04B | | | | | | | | -0.01B | | | | -0.00B | | | | | | | | -0.03B | | | | -0.03B | | | | -0.07B | | | | -0.01B | | | | -0.08B | | | | -0.03B | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | -0.04B | | | | -0.04B | | | | -0.04B | | | | -0.01B | | | | -0.00B | | | | | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 66.47B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.00B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.04B | 0.07B | 0.07B | 0.06B | 0.00B | 0.07B | 0.07B | 0.07B | | | | | -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 | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | 0.00B | | | | | | | | 0.00B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | -0.01B | | | | 0.00B | | | | -0.00B | | | | -0.01B | | | | | | | | | | | | -0.01B | | | | | | | | -0.01B | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | -0.00B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.02B | | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.10B | | | | 0.00B | | | |
|
Net Cash Flow
|
| | | | | | | | | | | 0.00B | | | | 0.01B | | | | -0.04B | | | | -0.04B | | | | -0.05B | | | | -0.01B | | | | -0.00B | | | | -0.00B | | | | -0.01B | | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.10B | | | | -0.00B | | | |