|
Net Income
|
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 | -0.01B | | -0.01B | -0.03B | | -0.01B | -0.01B | |
|
Share-based Compensation
|
| | | | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | | 0.00B | -0.01B | | 0.00B | 0.02B | | -0.00B | 0.00B | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | 1.97B | | | 0.66B | | | 0.01B | | | 0.00B | | | 0.00B | 0.00B |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 0.00B | -0.00B | | 0.00B | 0.06B | | 0.00B | 0.00B | | | 0.00B | |
|
Asset Writedowns and Impairment
|
| | | | | | -0.00B | 0.00B | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | | -0.00B | 0.00B | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | | 0.00B | 0.00B | 0.00B | | 0.05B | 0.53B | 30,698.84B | 0.64B | 35,687.36B | 36,788.44B | 0.04B | | | 0.04B | 0.00B |
|
Cash from Operations
|
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 | | | | | | | | | | | | | -0.06B | 0.08B | | -0.00B | -0.01B | | 0.03B | 0.04B | | 0.02B | 0.05B | |
|
Depreciation & Amortization (CF)
|
| | | | | | 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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | 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 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 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | 0.01B | 0.04B | | -0.00B | 0.05B | | -0.01B | -0.00B | | -0.01B | 0.01B | |
|
Change in Taxes
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -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 | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | -0.00B | 0.01B | | -0.00B | 0.02B | | -0.00B | 0.02B | | -0.00B | 0.06B | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | -0.00B | | | | | | 0.00B | |
|
Divestments
|
| | | | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | 0.55B | 0.05B | 1.16B | 0.54B | 0.05B | 0.84B | 0.35B | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.00B | -810.00 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | -0.00B | -0.00B | | -0.00B | -0.00B | | 0.00B | -0.00B | | 0.01B | 0.00B | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.01B | 0.01B | | 0.01B | 0.01B | |
|
Cash from Financing Activities
|
-0.00B | | | | -0.00B | 0.01B | | | -0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | -0.00B | -0.00B | | -0.00B | 0.00B | | -0.02B | -0.00B | | -0.03B | -0.00B | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | 0.05B | 0.04B | | 0.04B | | | | | | | | | | | | |
|
Current Debt
|
-969.00 | 0.00B | -0.00B | 916.00 | -0.00B | | | 0.00B | -0.00B | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
-969.00 | 0.00B | -0.00B | 916.00 | -0.00B | | | 0.00B | -0.00B | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | | | 0.00B | 0.00B | | 0.05B | 0.04B | | 0.04B | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-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 Cash
|
-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 | | | | | | | | | | | | | -0.06B | 0.07B | | -0.01B | 104.33B | -71.09B | 83.10B | 0.04B | | 0.00B | 0.05B | |
|
Beginning Cash Balance
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.08B | 0.14B | 0.08B | 0.12B | 0.17B | -104.23B | 71.19B | -83.00B | 0.08B | 0.05B | 0.05B | 0.05B | 0.10B |
|
Free Cash Flow
|
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 | | | | | | | | | | | | | -0.05B | 0.07B | | -0.00B | -0.04B | | 0.03B | 0.02B | | 0.02B | -0.01B | |
|
Net Cash Flow
|
-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 | | | | | | | | | | | | | -0.06B | 0.07B | | -0.01B | -0.02B | | 0.01B | 0.04B | | 0.00B | 0.05B | |