|
Net Income
|
0.08B | 0.21B | 0.12B | -0.40B | 0.03B | -1.00B | -0.10B | -0.50B | -0.00B | -0.03B | -0.12B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -2.57B | 0.01B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B |
|
Depreciation and Depletion
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | | |
|
Share-based Compensation
|
0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B |
|
Deferred Taxes
|
0.00B | 0.02B | 0.01B | -0.02B | -0.02B | 0.00B | -0.00B | -0.04B | 0.00B | -0.02B | -0.00B | -0.00B | -0.01B | 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 |
|
Cash from Discontinued Operations
|
| | | | | | | | -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 Investment Securities
|
| 0.30B | -0.08B | | | | | | | | | | -0.02B | -0.00B | 0.00B | | 0.00B | -0.01B | | | -0.01B | -0.00B | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | -0.01B | | | -0.12B | -0.01B | -0.11B | 0.00B | 0.23B | -0.00B | 0.10B | | 0.04B | 0.95B | 0.55B | 0.06B | -0.00B | | | 0.00B | -0.00B | | -0.00B | 11.64B | -0.00B | | | -0.00B | |
|
Change in Working Capital
|
0.00B | 0.02B | 0.02B | -0.02B | 0.09B | 0.32B | 0.33B | 0.06B | 0.43B | 0.15B | 0.21B | 0.59B | -0.01B | 0.55B | 0.53B | 0.01B | 0.01B | -0.02B | 0.24B | 0.00B | 0.27B | 0.30B | 0.02B | 0.32B | 0.31B | 0.34B | -0.00B | 0.22B | 0.22B | 0.22B |
|
Change in Receivables
|
0.00B | 0.04B | 0.05B | 0.08B | 0.07B | 0.06B | 0.06B | | 0.06B | 0.06B | 0.06B | | 0.00B | 0.04B | 0.03B | 0.04B | 0.00B | -0.00B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Change in Account Payables
|
0.06B | 0.07B | 0.07B | 0.11B | 0.12B | 0.10B | 0.10B | 0.07B | 0.07B | 0.05B | 0.04B | | -0.00B | 0.04B | 0.04B | 0.05B | -0.00B | -0.02B | 0.06B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B |
|
Change in Accured Expenses
|
| -0.02B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.01B | 0.00B | 0.00B | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | -0.01B | | | | 0.01B | -0.02B | | | | 0.01B | | | | | | | | |
|
Cash from Operations
|
0.05B | 0.05B | -0.05B | 0.00B | -0.07B | -0.10B | -0.04B | -0.04B | -0.08B | -0.05B | -0.05B | | -0.02B | -0.02B | -0.04B | -0.02B | -0.02B | -0.04B | | -0.01B | -0.02B | -0.00B | -0.02B | 0.01B | -0.02B | 0.02B | 0.00B | | -0.04B | 0.02B |
|
Amortization of Goodwill
|
| | -0.01B | | | -0.58B | | 1.29B | 0.00B | -0.00B | | | | | -0.59B | 0.36B | 0.35B | 0.33B | -0.65B | | | | | | | | | | -0.02B | |
|
Amortizatization of Intangibles
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Amortization
|
0.17B | 0.15B | 0.10B | 0.07B | 0.45B | -0.92B | 0.49B | -2.93B | 0.05B | 0.57B | 0.61B | | 0.00B | 0.05B | -0.74B | -0.44B | 0.04B | 0.04B | 0.36B | 0.03B | 0.95B | 0.03B | 0.32B | 0.03B | 12.75B | 0.03B | 0.33B | 0.34B | 0.31B | 0.32B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | |
|
Capital Expenditures
|
0.06B | 0.06B | 0.07B | 0.13B | -0.08B | -0.10B | -0.06B | 0.48B | 0.08B | | | | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.02B | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | -0.00B | 0.00B | | | | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Change in Intangibles
|
| 0.09B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
0.09B | 0.00B | -0.00B | -0.00B | | | | | | | | | -0.03B | 0.03B | -0.00B | -0.02B | -0.03B | -0.05B | | | | | | | | | | | | |
|
Divestments
|
0.02B | | 0.02B | -0.17B | -0.02B | | | | -0.02B | | -0.01B | | | | 0.01B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.01B | | | -0.00B | -0.06B |
|
Change in Acquisitions & Divestments
|
| | 0.01B | | 0.06B | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | |
|
Cash from Investing Activities
|
0.02B | 0.02B | 0.07B | -0.33B | -0.02B | -0.10B | -0.06B | -0.00B | -0.01B | -0.01B | -0.02B | | -0.03B | | | -0.03B | -0.03B | 0.01B | | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | |
|
Other financing 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 | | | | | |
|
Cash from Financing Activities
|
0.08B | 0.03B | 0.08B | -0.02B | 0.08B | 0.21B | 0.16B | -0.00B | 0.07B | 0.25B | 0.13B | | -0.03B | -0.01B | 0.13B | 0.05B | -0.01B | -0.05B | | -0.05B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | | -0.00B | 0.00B |
|
Net Equity Issued and Repurchased
|
0.11B | -0.08B | 0.23B | | 0.12B | 0.00B | 0.06B | | 0.10B | | | | 0.30B | -0.03B | 0.08B | 0.34B | 0.28B | 0.19B | | 0.12B | 0.10B | 0.11B | | 0.08B | 0.06B | 0.08B | | | | |
|
Exchange Rate Effect
|
-0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.01B | | 0.01B | -0.00B | -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 |
|
Change in Cash
|
0.05B | -0.02B | 0.04B | 0.15B | -0.02B | 0.00B | 0.06B | -0.05B | -0.02B | 0.19B | 0.07B | | -0.05B | -0.04B | 0.10B | 0.01B | -0.05B | -0.08B | | -0.06B | -0.02B | 0.01B | -0.02B | 0.00B | -0.02B | 0.03B | 0.00B | | -0.04B | -0.04B |
|
Free Cash Flow
|
-0.00B | -0.01B | -0.12B | -0.12B | 0.01B | -0.00B | 0.02B | -0.52B | -0.17B | -0.05B | -0.05B | | -0.02B | -0.01B | 0.00B | -0.02B | -0.02B | -0.04B | | -0.00B | -0.02B | -0.00B | -0.04B | 0.01B | -0.01B | 0.02B | -0.02B | | -0.04B | 0.02B |
|
Net Cash Flow
|
0.15B | 0.10B | 0.10B | -0.35B | -0.02B | 0.00B | 0.05B | -0.04B | -0.02B | 0.19B | 0.07B | | -0.08B | -0.03B | | -0.00B | -0.06B | -0.08B | | -0.05B | -0.02B | 0.01B | -0.02B | 0.00B | -0.02B | 0.01B | 0.00B | | -0.04B | 0.02B |