|
Net Income
|
-0.00B | -0.01B | -0.04B | -0.03B | -0.06B | -0.04B | -0.09B | -0.09B | -0.08B | -0.12B | -0.12B | -0.07B | -0.09B | 0.05B | -0.29B | -0.05B | -0.03B | -0.03B | -0.09B | -0.01B | -0.05B | -0.06B | -0.02B |
|
Share-based Compensation
|
| | | | | 0.01B | -9.60B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | -0.01B | -4.69B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B |
|
Gains from Sales and Divestitures
|
0.00B | 0.00B | | | 0.00B | 0.00B | | | -0.00B | | | | 0.00B | 0.00B | | | | | | | 29.30 | | |
|
Gains from Investment Securities
|
| -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 |
|
Asset Writedowns and Impairment
|
| | | | | | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B |
|
Non-cash Items
|
| | | | | | | | | | | | 6.58B | | | 6,643.11B | | | | | | | |
|
Change in Working Capital
|
| -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.04B | -0.00B | -0.00B | -0.01B | -0.20B | 0.00B | -0.00B | -0.00B | -0.07B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Receivables
|
| -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | 0.01B | -0.02B | -0.01B | 0.02B | -0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B |
|
Change in Inventory
|
| 0.00B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | 0.00B | -0.04B | 0.00B | -0.00B | 0.01B | 0.02B | -0.01B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B |
|
Change in Account Payables
|
| 0.02B | 0.01B | 0.02B | 0.04B | -0.01B | 0.04B | 0.00B | 0.03B | -0.01B | 0.01B | -0.01B | 0.02B | -0.02B | 0.00B | | | | | | | | |
|
Change in Taxes
|
-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 | -0.00B |
|
Cash from Operations
|
| -0.00B | -0.02B | -0.03B | -0.04B | -0.08B | -0.07B | -0.07B | -0.06B | -0.09B | -0.05B | -0.07B | -0.04B | -0.04B | -0.01B | -0.04B | -0.05B | -0.02B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B |
|
Amortization
|
| | 0.26B | | | | 1.70B | | 6.85B | | 14.34B | 0.35B | 21.21B | 0.52B | 21,289.19B | 19,183.48B | | | 26.40 | | | | |
|
Depreciation & Amortization (CF)
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Capital Expenditures
|
| -0.03B | 0.22B | -0.05B | -0.09B | -0.05B | 0.46B | -0.05B | -0.06B | -0.06B | 0.37B | -0.03B | -0.01B | -0.01B | 0.12B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.04B | | | | 0.01B | 0.01B | 0.00B | 0.01B | | | 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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Acquisitions & Divestments
|
| 0.00B | 0.00B | | | 0.01B | 0.10B | 0.05B | 0.10B | 0.08B | 0.01B | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.03B | -0.05B | -0.05B | -0.42B | -0.04B | -0.04B | -0.00B | 0.04B | 0.02B | -0.02B | 0.02B | -0.01B | -0.01B | -0.02B | 0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B |
|
Cash from Financing Activities
|
| 0.12B | -0.00B | 0.06B | 0.90B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.05B | 0.05B | 0.32B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B |
|
Exchange Rate Effect
|
| 0.01B | 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 |
|
Change in Cash
|
| 0.09B | -0.08B | -0.02B | 0.44B | -0.12B | -0.11B | -0.07B | -0.03B | -0.07B | -0.02B | -0.01B | 0.26B | -0.05B | -0.04B | -0.04B | -0.07B | -0.03B | -0.02B | -0.03B | -0.01B | -0.01B | 0.00B |
|
Free Cash Flow
|
| 0.03B | -0.24B | 0.02B | 0.05B | -0.02B | -0.53B | -0.02B | -0.00B | -0.03B | -0.43B | -0.04B | -0.03B | -0.03B | -0.13B | -0.03B | -0.03B | -0.01B | 0.00B | -0.01B | 0.00B | -0.00B | -0.01B |
|
Net Cash Flow
|
| 0.09B | -0.08B | -0.02B | 0.44B | -0.12B | -0.11B | -0.07B | -0.03B | -0.07B | -0.02B | -0.01B | 0.26B | -0.05B | -0.04B | -0.04B | -0.07B | -0.03B | -0.02B | -0.03B | -0.01B | -0.01B | 0.00B |