|
Net Income
|
-0.05B | 0.02B | 0.00B | -0.00B | -0.02B | 0.01B | -0.00B | -0.02B | -0.01B | 0.02B | -0.06B | | 0.04B | | 0.01B | | 0.02B | |
|
Depreciation and Depletion
|
| | 0.00B | | -0.00B | -0.00B | 0.00B | -279.00 | -0.00B | -138.00 | 0.22B | | 0.54B | | 0.34B | | 0.00B | |
|
Share-based Compensation
|
| | 0.02B | | -0.00B | -0.00B | 0.00B | -893.00 | -0.00B | -0.00B | 2.92B | | 1.05B | | -0.61B | | | |
|
Deferred Taxes
|
| | | | | | -0.00B | | | | 0.00B | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.00B | | 0.00B | | 0.00B | 0.00B | 36.00 | 0.00B | 0.00B | 37.00 | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-cash Items
|
| | | | | | 0.04B | | | | 0.00B | | 0.00B | | | | | |
|
Change in Working Capital
|
| | | | | | 0.00B | | | 0.00B | | | | -0.00B | | -0.00B | 0.00B | -0.00B |
|
Change in Account Payables
|
| | 0.23B | | | 0.20B | 0.04B | 0.04B | 0.29B | 0.30B | 52.25B | 0.29B | 42.52B | | 35.79B | | | |
|
Change in Taxes
|
| | | | | | -0.00B | | | | -0.00B | | | | | | | |
|
Cash from Operations
|
| | | | | | -0.00B | | | | 0.00B | | | | | | | |
|
Amortizatization of Intangibles
|
| | 0.00B | | -0.00B | -0.00B | 0.00B | -743.00 | -0.00B | -0.00B | 2.53B | | 1.51B | | 1.45B | | 0.00B | |
|
Depreciation & Amortization (CF)
|
| | 0.00B | | -0.00B | -0.00B | 0.00B | -279.00 | -0.00B | -138.00 | 0.22B | | 0.54B | | 0.34B | | 0.00B | |
|
Change in Intangibles
|
0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | | | | 0.01B | | 0.07B | |
|
Change in Acquisitions & Divestments
|
| | | | | | 0.15B | | | | 0.09B | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | 0.01B | | | | -0.01B | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | -0.01B | | | | 0.00B | | | | | | | |
|
Non-Current Debt
|
| | | | | | 45.27B | | | 46.37B | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | 45.27B | | | 46.37B | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | -0.00B | | | | -0.00B | | | | | | | |
|
Change in Cash
|
| | | | | | -0.01B | | | | -0.00B | | | | | | | |
|
Beginning Cash Balance
|
| | 0.02B | | 0.11B | 0.14B | 0.02B | 0.01B | 0.07B | 0.01B | 0.01B | 0.04B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Free Cash Flow
|
| | | | | | -0.00B | | | | 0.00B | | | | | | | |
|
Net Cash Flow
|
| | | | | | -0.01B | | | | -0.00B | | | | | | | |