|
Net Income
|
| | | | | | -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 | -0.01B | -0.00B | | | | -0.00B | | | | | | | | 5,471.01B | 5,716.18B | 7,979.87B | 12,740.54B | 30,259.24B | | | |
|
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 | 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 | | | |
|
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 | -1017.13B | 0.00B | 0.00B | -837.64B | -643.32B | 776.78B | 846.49B | 1,096.01B | 0.00B | 1,236.59B | 1,295.86B | 1,181.38B | 0.00B | 969.66B | 880.80B | -1588.71B | 0.00B | -697.69B | 1,251.65B | 1,050.09B | 947.50B | 1,591.74B | 1,525.13B | 1,404.99B | | | 0.00B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 8,707.28B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | 0.00B | | | | | | | | | | 0.00B | 22.06B | | | | -1764.46B | | -2500.00B | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | -0.01B | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | | | |
|
Change in Inventory
|
| | | | | | -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 | 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 | -0.00B | -0.00B |
|
Change in Taxes
|
| | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | 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 | | | |
|
Cash from Operations
|
| | | | -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 | -0.01B | -0.01B | | | |
|
Amortizatization of 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Sales of Property, Plant and Equipment
|
| | | | 0.00B | | | 0.00B | | | | | | | | 0.00B | | | 0.00B | 8,151.30B | 0.01B | 0.00B | -0.01B | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | -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 | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | | | |
|
Other financing activities
|
| | | | | | | | | | | | 0.01B | 202.00 | 0.00B | | -0.00B | 0.00B | -124.52B | -145.92B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | 0.00B | 0.00B | 0.00B | 0.01B | | | 0.00B | | 0.01B | 202.00 | 0.00B | | | | | | 0.00B | | | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | | | |
|
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 | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | |
|
Change in Cash
|
| | | | 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 | -0.01B | 0.01B | -0.00B | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | -0.00B | 0.02B | 0.02B | -0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.02B | 0.04B | 0.04B | 0.02B | 0.01B | 0.01B |
|
Free Cash Flow
|
| | | | -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 | -0.01B | -0.01B | | | |
|
Net Cash Flow
|
| | | | -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 | | | 0.02B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.02B | 0.02B | -0.00B | | | |