|
Net Income
|
0.02B | 0.01B | 0.02B | 25.99B | 0.04B | 0.04B | -12.33B | 27.85B | 0.03B | 0.06B | 0.07B | -0.16B | -0.04B | 0.15B | -27.90B |
|
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 |
|
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 |
|
Deferred Taxes
|
0.02B | 0.01B | 0.02B | | 0.02B | 0.02B | 0.02B | -0.05B | 0.03B | 0.05B | 0.05B | 0.02B | | -0.04B | 0.08B |
|
Gains from Sales and Divestitures
|
764.72B | 0.66B | 8.12B | | 658.51B | 676.99B | 676.99B | | 894.90B | 894.90B | 0.89B | | | | 0.82B |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -517.00 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Working Capital
|
| 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B |
|
Change in Receivables
|
-0.00B | 0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | | | | | | | |
|
Change in Inventory
|
-0.00B | -0.01B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.03B | 0.03B | -0.00B | 0.00B | 0.03B | 0.06B | 0.01B | 0.01B |
|
Change in Account Payables
|
0.00B | -0.01B | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.02B | 0.03B | -0.01B | 0.00B | 0.02B | 0.08B | 0.00B | 0.01B |
|
Change in Accured Expenses
|
0.01B | -0.00B | 0.01B | | -0.00B | | | | 0.01B | -0.00B | 0.00B | | | | |
|
Change in Taxes
|
0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 41.34B | 0.03B |
|
Cash from Operations
|
0.02B | 0.03B | 0.03B | 0.00B | -0.00B | 0.02B | 0.02B | 0.00B | 0.02B | 0.05B | 0.05B | 0.00B | 0.40B | 0.10B | 0.11B |
|
Depreciation & Amortization (CF)
|
0.00B | -0.01B | -0.01B | 0.03B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.02B | -0.04B | -0.04B |
|
Capital Expenditures
|
| | | | | | | 0.01B | 18.00 | 4.88B | 0.00B | 0.00B | | 5.25B | 18.27B |
|
Sales of Property, Plant and Equipment
|
| | -0.00B | | -0.00B | -0.00B | 0.00B | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B |
|
Acquisitions
|
| | -0.00B | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.82B | -0.03B | -0.03B |
|
Other financing activities
|
| | -0.00B | -0.00B | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.03B | -0.00B | -0.01B | -0.02B | -0.06B | 0.43B | -0.03B | 0.02B |
|
Net Equity Issued and Repurchased
|
| | -0.00B | | | | | | | | | | | | |
|
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 |
|
Change in Cash
|
0.01B | 0.03B | 0.02B | 0.01B | -0.01B | 0.03B | 0.02B | -0.04B | 0.02B | 0.04B | 0.03B | -0.02B | 0.02B | 0.03B | 0.11B |
|
Beginning Cash Balance
|
0.01B | 0.00B | 0.04B | 0.09B | 0.11B | 0.07B | 0.10B | 0.13B | 0.08B | 0.08B | 0.13B | 0.18B | 0.14B | 0.15B | 0.22B |
|
Free Cash Flow
|
0.02B | 0.03B | 0.03B | 0.00B | -0.00B | 0.02B | 0.02B | -0.01B | 0.02B | -4.83B | 0.05B | 0.00B | 0.40B | -5.14B | -18.16B |
|
Net Cash Flow
|
0.02B | 0.04B | 0.03B | -0.00B | -0.01B | 0.03B | 0.02B | -0.03B | 0.01B | 0.04B | 0.03B | -0.06B | 0.01B | 0.04B | 0.10B |