|
Net Income
|
-0.01B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.02B | -0.01B | 0.04B | -0.01B | -0.01B | -0.01B | | -0.01B | | -0.01B | | | | | | | | | | -0.02B | -0.02B | | | -0.02B | -0.04B | | | -0.06B | -0.07B | | | |
|
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 | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.48B | 0.13B |
|
Deferred Taxes
|
| | -0.03B | -0.00B | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | -20.80B | -0.00B | -0.00B | -0.00B | -182.57B | -358.24B | | -0.00B | -132.97B | -129.81B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
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 | | | 0.00B | | | | 0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.01B | | -0.00B | | | | | | | 0.00B | | | | | | | | | 0.01B | 0.00B | | | | | | | | | | |
|
Cash from Restructuring
|
0.00B | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 1.60 | 10,614.83B | 176.77B | 362.87B | 557.64B | 347.61B | 158.36B | | | 899.39B | 877.99B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.01B | -0.01B | -0.01B | 0.04B | -0.01B | 0.00B | 0.01B | -0.01B | | | | 0.01B | | | -0.01B | -0.00B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | 0.01B | -0.01B | -0.03B | -0.01B | -0.02B | -0.03B | -0.03B | -0.03B | -0.05B | -0.06B | -0.07B | -0.09B |
|
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 | |
|
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 |
|
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 | -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 | 0.02B | -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 | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.00B |
|
Change in Taxes
|
-0.00B | | | | | | | -0.00B | | -0.01B | | | -0.00B | | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | -0.00B | -0.00B | | | -0.00B | -0.05B | 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 | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | -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 Intangibles
|
| | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.11B | 0.06B | 0.11B | 0.07B | 0.07B | 0.23B | 0.16B | 0.15B | |
|
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 | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.65B | 0.00B | -0.00B | 0.06B | 0.02B | -0.20B | -0.11B | 0.08B | 0.16B | 0.15B | -0.00B |
|
Other financing activities
|
| | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | 0.00B | -0.00B | | | 0.00B | | 0.00B | 0.00B | | | | | | | | | |
|
Cash from Financing Activities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.02B | -0.01B | -0.00B | | 0.02B | | | 0.03B | 0.00B | | | 0.05B | 0.06B | 0.02B | 0.00B | 0.00B | 0.03B | | 0.07B | 0.52B | 0.08B | -0.00B | 0.00B | 0.01B | 0.00B | 0.20B | 0.20B | -0.02B | 0.01B | 0.00B | 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 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Cash
|
-0.01B | -0.00B | 0.04B | -0.01B | -0.01B | | | 0.01B | | -0.00B | | 0.01B | -0.02B | | 0.02B | -0.01B | -0.02B | -0.02B | 0.05B | 0.04B | 0.00B | -0.02B | -0.01B | 0.01B | -0.02B | 0.06B | 0.53B | -0.58B | -0.03B | -0.02B | 0.05B | -0.01B | -0.03B | 0.07B | 0.01B | 0.11B | 0.09B | -0.06B |
|
Beginning Cash Balance
|
0.03B | 0.03B | 0.01B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.06B | 0.02B | 0.05B | 0.07B | 0.02B | 0.04B | 0.02B | 0.07B | 0.10B | 0.02B | 0.08B | -0.01B | 0.02B | 0.06B | -0.18B | 0.65B | 0.07B | 0.04B | 0.02B | 0.07B | 0.06B | 0.03B | 0.09B | 0.10B | 0.21B | 0.30B |
|
Free Cash Flow
|
-0.01B | -0.01B | -0.01B | 0.04B | -0.01B | 0.00B | 0.01B | -0.01B | | | | 0.01B | | | -0.01B | -0.00B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | 0.01B | -0.01B | -0.03B | -0.01B | -0.02B | -0.03B | -0.03B | -0.03B | -0.05B | -0.06B | -0.07B | -0.09B |
|
Net Cash Flow
|
-0.01B | -0.01B | -0.01B | 0.04B | -0.01B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | | 0.03B | | | 0.02B | -0.01B | -0.02B | -0.02B | 0.04B | 0.04B | 0.00B | -0.02B | -0.01B | 0.01B | -0.02B | 0.07B | 0.53B | -0.58B | -0.03B | -0.02B | 0.05B | -0.01B | -0.03B | 0.07B | 0.01B | 0.11B | 0.09B | -0.06B |