|
Net Income
|
0.03B | 0.08B | 0.04B | 0.04B | -0.13B | -0.17B | 0.05B | -455.18B | 0.30B | 0.26B | 0.03B | | -0.07B | -266.10B | 120.26B | 0.02B | 0.16B | -0.00B | -0.00B | -79.63B | -0.01B | -0.00B | -0.00B | -136.75B | -0.00B | -61.55B | -0.01B | -0.01B | -0.01B | -60.66B |
|
Depreciation and Depletion
|
| | | | | | | 0.00B | | | | | | | | | | | 0.00B | 5.90B | | | 0.00B | 15.76B | | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Share-based Compensation
|
| | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | 0.01B | | | |
|
Cash from Discontinued Operations
|
| | | | -140.00 | -190.00 | 60.00 | -0.00B | 330.00 | -30.00 | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.23B | | -0.18B | | | | | -0.00B | | | | | | | | | | | | | | | | | | | -0.00B | | | |
|
Asset Writedowns and Impairment
|
| | | | -0.04B | -0.04B | 0.00B | 0.06B | | | | | | | | | | | | | | | | | | | 0.00B | | | |
|
Non-cash Items
|
| | 0.03B | | | | 0.03B | 0.03B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | 0.01B | | | |
|
Change in Working Capital
|
0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.06B | 0.01B | 15.37B | 0.01B | 0.02B | 19.76B | 20.09B | 0.01B | 1.29B | 7.71B | 0.00B | 0.01B | 0.00B | 0.00B | 6.53B | 0.00B | 0.00B | 0.00B | 10.01B | 0.00B | 14.99B | 0.00B | 0.00B | 0.00B | 26.95B |
|
Change in Inventory
|
| | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | 0.01B | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | 0.01B | | | |
|
Other Working Capital Changes
|
0.02B | 0.01B | 0.12B | 0.01B | 0.07B | 0.08B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.02B | | | | | | | | | | | | 0.00B | | | |
|
Cash from Operations
|
| | | | | | | -0.06B | | | | | | | | | | | | | | | | | | | -0.03B | | | |
|
Amortizatization of Intangibles
|
| | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | 0.00B | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.00B | | | | | | | | | | | 0.00B | 5.90B | | | 0.00B | 15.76B | | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Capital Expenditures
|
| | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | 0.00B | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | 0.00B | | | |
|
Divestments
|
| | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | 0.00B | | | |
|
Cash from Investing Activities
|
| | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | -0.00B | | | |
|
Other financing activities
|
12.81B | 1.87B | 12.97B | 1.93B | 13.05B | 13.05B | 1.87B | 13.04B | 1.84B | 1.99B | 2.10B | | 2.12B | 2.21B | 14.23B | 14.25B | 14.27B | 0.00B | 0.00B | 15.45B | 0.00B | | | 18.93B | 2.61B | 2.70B | 2.60B | | 2.68B | |
|
Cash from Financing Activities
|
| | | | | | | -0.02B | | | | | | | | | | | | | | | | | | | 0.03B | | | |
|
Exchange Rate Effect
|
0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.03B | 0.00B | 0.00B | 0.00B | | 0.01B | -10.26B | 0.00B | -0.00B | | | | | | | | | | | | | 0.00B | | | |
|
Change in Cash
|
| | | | | | | -0.09B | | | | | | | | | | | | | | | | | | | 0.00B | | | |
|
Free Cash Flow
|
| | | | | | | -0.06B | | | | | | | | | | | | | | | | | | | -0.03B | | | |
|
Net Cash Flow
|
| | | | | | | -0.06B | | | | | | | | | | | | | | | | | | | 0.00B | | | |