|
Net Income
|
-0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.04B | 0.01B | -0.03B | -0.51B | -0.05B | 0.15B |
|
Depreciation and Depletion
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.03B | | | |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.02B | 0.03B | 0.13B |
|
Deferred Taxes
|
6,013.00B | 4,054.00B | | | | | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.05B | | |
|
Cash from Discontinued Operations
|
| | | | | -0.00B | -0.00B | -0.00B | | | | | | |
|
Gains from Investment Securities
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.07B | -0.01B | -0.05B |
|
Asset Writedowns and Impairment
|
0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.03B | 0.00B | 0.01B | 0.01B | | | |
|
Non-cash Items
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Cash from Operations
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.02B | -0.02B | -0.00B | -0.09B | 0.00B | 0.03B | -0.26B |
|
Amortization of Goodwill
|
| | | | | | 0.00B | 0.00B | | | | 0.34B | | |
|
Amortizatization of Intangibles
|
-0.00B | -0.00B | -0.00B | -0.00B | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.03B | 0.11B | 0.25B | 0.21B |
|
Change in Receivables
|
-0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | | | | | 0.00B | 0.01B | | |
|
Change in Inventory
|
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 | | |
|
Change in Accured Expenses
|
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 |
|
Change in Taxes
|
| | | | | | | | | | 0.00B | -0.01B | -0.01B | |
|
Other Working Capital Changes
|
-0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | -0.01B | -0.01B |
|
Capital Expenditures
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.02B | 0.00B | 0.01B | 0.15B | 0.15B | 0.19B | 0.24B |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.00B | | | | 0.00B | | | 0.01B | 0.01B |
|
Change in Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | |
|
Acquisitions
|
| | | | | | | 0.00B | | | 0.04B | | | 0.05B |
|
Divestments
|
| | | | | -0.00B | 0.00B | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.01B | | | | | 0.00B | | |
|
Cash from Investing Activities
|
0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.01B | 0.01B | -0.02B | -0.00B | -0.04B | -0.49B | -0.35B | -0.41B | -1.51B |
|
Other financing activities
|
| | | | | | | 0.00B | 0.00B | 0.01B | 0.07B | 0.02B | 0.03B | 0.13B |
|
Cash from Financing Activities
|
0.01B | 0.01B | 0.00B | 0.01B | 0.01B | -0.00B | 0.03B | 0.00B | 0.03B | 0.26B | 0.67B | 0.27B | 0.75B | 1.52B |
|
Dividends Paid - Common
|
| | | | | | 0.01B | 0.00B | | | | | | |
|
Change in Cash
|
0.00B | -0.00B | -0.01B | 0.01B | -0.01B | 0.00B | 0.04B | -0.04B | 0.01B | 0.22B | 0.09B | -0.08B | 0.37B | -0.25B |
|
Free Cash Flow
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.04B | -0.02B | -0.01B | -0.23B | -0.15B | -0.16B | -0.50B |
|
Net Cash Flow
|
0.00B | -0.00B | -0.01B | 0.01B | -0.01B | 0.00B | 0.04B | -0.04B | 0.01B | 0.22B | 0.09B | -0.08B | 0.37B | -0.25B |