|
Net Income
|
0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | -0.05B | 0.03B | 0.05B | 0.05B | 115.29B | -0.04B | 0.09B | 0.08B |
|
Depreciation and Depletion
|
-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 | 0.01B | | | -0.00B | 0.01B | | -0.00B | -0.00B |
|
Deferred Taxes
|
| | | | | | | | | | | 0.02B | | | 0.25B |
|
Gains from Sales and Divestitures
|
8.60B | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-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 |
|
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 | 0.69B | 0.94B | -2.49B | 1.01B | 0.00B | 0.00B | 0.00B | -2.94B | -0.00B | 0.00B |
|
Change in Inventory
|
0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.03B | -1.07B | 5.02B | 0.66B | -0.00B | 0.00B | -0.00B | 6.82B | -0.00B | -0.00B |
|
Change in Account Payables
|
0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 1.64B | 4.67B | -3.42B | 0.03B | -0.00B | 0.02B | -0.01B | 0.08B | 0.08B | 0.09B |
|
Change in Accured Expenses
|
0.01B | -0.00B | -0.00B | | | | | | | | | | | | |
|
Change in Taxes
|
-0.00B | -0.01B | 0.01B | 0.06B | -0.00B | 0.01B | 0.01B | 0.06B | 0.01B | 0.02B | 0.03B | 0.15B | 0.03B | -0.04B | -0.03B |
|
Cash from Operations
|
0.02B | 0.02B | 0.02B | 0.05B | -0.00B | 0.02B | 0.03B | 0.06B | 0.03B | 0.05B | 0.05B | 0.09B | 0.41B | 0.09B | 0.12B |
|
Amortization
|
0.03B | 0.03B | 0.12B | 0.04B | 0.12B | 0.15B | -0.03B | 0.08B | 0.03B | 0.19B | 0.22B | 0.20B | 0.33B | 0.38B | 0.47B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B |
|
Change in Net Loans
|
-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 | 0.01B | -0.00B | -0.00B | -0.00B | -0.09B | -0.00B | -0.00B | -0.00B | -0.09B | -0.01B | -0.00B | -0.01B |
|
Sales of Property, Plant and Equipment
|
| | | | | -0.00B | 0.00B | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B |
|
Divestments
|
| 0.01B | 0.00B | | | -0.00B | -0.01B | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | | | | -0.00B | -0.00B | -0.01B | -0.08B | -0.01B | -0.00B | -0.01B | -0.09B | -0.82B | -0.03B | -0.03B |
|
Other financing activities
|
| | | | | -0.00B | | 0.67B | | | | 0.68B | | | |
|
Long-Term Debt Issuances
|
| 0.13B | | | | | | | | | | | 0.20B | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | 0.25B | | |
|
Short-Term Debt repayments
|
| | | | | -0.01B | | | | | | | | | |
|
Shares Issued
|
0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.03B |
|
Net Equity Issued and Repurchased
|
| | | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | | | |
|
Cash from Financing Activities
|
-0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.02B | -0.00B | -0.01B | -0.02B | -0.08B | 0.43B | -0.03B | 0.02B |
|
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 |
|
Free Cash Flow
|
0.02B | 0.02B | 0.02B | 0.04B | -0.00B | 0.02B | 0.03B | 0.15B | 0.04B | 0.05B | 0.06B | 0.18B | 0.42B | 0.10B | 0.13B |
|
Net Cash Flow
|
0.01B | 0.02B | 0.02B | 0.04B | -0.01B | 0.03B | 0.02B | -0.04B | 0.02B | 0.04B | 0.03B | -0.08B | 0.02B | 0.03B | 0.11B |