|
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 | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.17B | -0.03B | -0.04B | -0.07B | -0.09B | 0.02B | -0.01B | -0.07B | -0.00B | -0.03B | -0.04B | -0.01B | -0.01B | -0.02B | -0.01B | -0.03B |
|
Share-based Compensation
|
| | | | | | | 0.00B | | | | | | | 174.00 | 0.00B | | | 0.00B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | 0.00B | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | | | | 0.24B | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | 566.00 | -0.00B | | | 876.00 | | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | 0.04B | 0.02B | -0.05B | -0.01B | 0.04B | -0.01B | 0.03B | 0.03B | 0.00B | -0.06B | -0.01B | -0.02B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B |
|
Non-cash Items
|
| | | | | | | | | 0.00B | | | | -0.00B | | | | 0.01B | | | | | | | | 0.03B | | 0.03B | | -0.06B | | 30.65B | | 0.05B | | 34,817.63B | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | |
|
Change in Receivables
|
| | | | | | | 0.00B | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B | -0.01B | 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 | 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 | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.03B | -0.02B | 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 |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | -0.01B | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.02B | -0.03B | -0.01B | -0.04B | -0.02B | -0.04B | -0.02B | -0.04B | -0.03B |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.00B | | | | | | | 702.00 | 0.00B | | | 667.00 | 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 | | |
|
Capital Expenditures
|
| | | | | | | 0.01B | | | | | | | | | | | | | -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 |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.02B | -0.00B | -0.01B | 0.00B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.07B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B |
|
Cash from Investing Activities
|
| | | | | | | -0.00B | | | | | | | | | | | | | -0.29B | -0.05B | 0.10B | -0.26B | -0.04B | -0.05B | -0.31B | 0.34B | -0.23B | 0.08B | 0.12B | -0.14B | 0.01B | 0.02B | -0.00B | 0.15B | 0.19B | -0.27B | 0.08B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | -0.24B | -0.02B | -0.02B | -0.14B | 0.33B | -0.23B | 0.08B | 0.11B | -0.15B | -0.01B | 0.01B | -0.01B | 0.11B | 0.18B | 0.01B | 0.14B |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | -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 |
|
Shares Issued
|
| | | | | | | 0.01B | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | | -0.00B | 0.00B | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | -0.00B | | | | | | | | | | | | | 0.81B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.07B | -0.01B | -0.05B | -0.02B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B |
|
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 | 0.00B | 0.00B | -0.00B | 0.00B | 1.25B | 0.00B | -0.00B | 1.04B | 0.00B | 0.00B | 0.00B |
|
Change in Cash
|
| | | | | | | -0.01B | | | | | | | | | | | | | 0.51B | -0.06B | 0.09B | -0.28B | -0.06B | -0.08B | -0.34B | 0.31B | -0.27B | 0.04B | 0.04B | -0.18B | -0.06B | -0.02B | -0.02B | 0.10B | 0.17B | -0.30B | 0.11B |
|
Beginning Cash Balance
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.04B | 21.02B | 0.59B | 0.59B | 1.10B | 1.03B | 1.13B | 0.92B | 0.78B | 0.71B | 0.37B | 0.69B | 0.41B | 0.45B | 0.49B | 0.31B | 0.25B | 0.23B | 0.21B | 0.32B | 0.49B | 0.19B |
|
Free Cash Flow
|
| | | | | | | -0.01B | | | | | | | | | | | | | -0.00B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.01B | -0.04B | -0.02B | -0.05B | -0.02B | -0.04B | -0.03B |
|
Net Cash Flow
|
| | | | | | | -0.01B | | | | | | | | | | | | | 0.51B | -0.06B | 0.09B | -0.28B | -0.06B | -0.08B | -0.34B | 0.31B | -0.27B | 0.04B | 0.04B | -0.18B | -0.06B | -0.05B | -0.02B | 0.10B | 0.17B | -0.31B | 0.04B |