|
Net Income
|
-0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
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 | | | | | | |
|
Share-based Compensation
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | -0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-cash Items
|
| | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Change in Working Capital
|
| | | | | 0.19B | 183.33B | 176.50B | | 0.17B | 163.72B | 161,371.00B | | 0.15B | | 153,272.00B | | | | | | |
|
Change in Receivables
|
| -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B |
|
Change in Inventory
|
| -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | 0.02B | -0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B |
|
Change in Account Payables
|
| 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 | 0.00B | 0.01B | 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 | -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 |
|
Cash from Operations
|
0.42B | -6.22B | -0.01B | -0.00B | -6.44B | -0.00B | -11.38B | -8.40B | -0.00B | -0.00B | -5.83B | -0.01B | 0.00B | 0.01B | -0.00B | -1390.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B |
|
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 |
|
Amortization
|
| | | | | 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 | | | | | | |
|
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 |
|
Acquisitions
|
| | | | | | | | | | | | | | | | -0.01B | 0.01B | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Acquisitions & Divestments
|
| 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.09B | 0.08B | 0.04B | 0.07B | 0.05B | 0.04B | 0.06B | 0.05B | 0.03B | 0.04B | 0.05B | 0.00B | 0.00B |
|
Cash from Investing Activities
|
| 0.01B | 0.01B | 0.02B | 0.01B | -0.00B | -0.10B | -0.00B | 0.01B | -0.01B | -0.01B | 0.00B | 0.01B | -0.02B | 0.01B | 0.02B | -0.01B | 0.01B | 0.00B | 0.02B | 0.02B | -0.01B |
|
Other financing activities
|
| | | | -0.00B | | 0.31B | | | | 0.33B | | 0.33B | | 0.34B | | 0.35B | 0.35B | 0.36B | 0.36B | 0.37B | 0.37B |
|
Cash from Financing Activities
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.16B | -0.02B | 0.00B | 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 | -0.00B |
|
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 |
|
Change in Cash
|
| -0.00B | 0.00B | 0.01B | 0.00B | 0.15B | -0.13B | -0.01B | 0.00B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.01B | 0.02B | -0.01B | 0.01B | -0.00B | 0.01B | 0.01B | -0.01B |
|
Free Cash Flow
|
0.42B | -6.22B | -0.01B | -0.00B | -6.44B | -0.00B | -11.38B | -8.40B | -0.00B | -0.00B | -5.83B | -0.01B | 0.00B | 0.01B | -0.00B | -1390.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B |
|
Net Cash Flow
|
0.42B | -6.22B | 0.00B | 0.01B | -6.43B | 0.15B | -11.50B | -8.41B | 0.00B | -0.01B | -5.84B | -0.00B | 0.01B | -0.01B | 0.01B | -1389.98B | -0.01B | 0.01B | -0.00B | 0.01B | 0.01B | -0.01B |