|
Net Income
|
0.07B | 0.13B | 0.12B | 0.05B | 0.00B | 0.14B | 0.01B | 0.16B | 0.16B | -0.13B | 0.13B | 0.00B | 0.01B | 0.00B | 0.04B | 0.01B | 0.00B | 0.00B | 0.03B | | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.04B | 0.05B | -0.03B | -0.00B | 0.01B | 0.00B | 0.01B | 0.08B | 0.00B | -0.00B | 0.14B | 0.03B | 0.20B | | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | |
|
Depreciation and Depletion
|
| | | | 0.01B | | 0.01B | -0.02B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 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 | -0.01B | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | |
|
Deferred Taxes
|
| | | | -0.00B | | -0.00B | -0.00B | -0.02B | -0.00B | 0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.00B | | -0.00B | | -0.00B | -0.00B | | | -0.00B | | 0.00B | | | | 0.00B | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.02B | | 0.00B | 0.00B | 0.04B | 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 | 0.00B | | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.01B | 0.01B | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | |
|
Change in Receivables
|
| | | | | | | | | | | | | 0.00B | -0.00B | 0.01B | | | | | 0.01B | 0.13B | -0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | | | | | |
|
Change in Accured Expenses
|
0.06B | 0.01B | 0.10B | 0.18B | 0.09B | 0.09B | 0.13B | 0.09B | | | | | | | | | | | | | | | | | | | | | | | 0.31B | 0.25B | 0.03B | 0.22B | 0.24B | 0.22B | 0.04B | 0.24B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | 0.03B | | 0.03B | 0.03B | 0.03B | | 25.87B | | 33.09B | | 0.03B | 186.00B | 24,464.00B |
|
Other Working Capital Changes
|
| | | | -0.02B | | -0.03B | -0.07B | 0.05B | 0.00B | 0.03B | 0.01B | 0.01B | 0.00B | 0.02B | -0.00B | -0.01B | 0.00B | 0.00B | | 0.00B | 0.02B | 0.03B | -0.04B | -0.00B | 0.01B | 0.10B | 0.02B | -0.01B | 0.01B | 0.01B | -0.05B | 0.01B | -0.09B | 0.08B | | | | | -0.01B | -0.04B | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.02B | -0.00B | -0.01B | 0.01B | -0.02B | -0.01B | -0.01B | -0.00B | |
|
Cash from Operations
|
| | | | 0.05B | | 0.09B | -0.18B | 0.12B | 0.02B | 0.08B | 0.03B | 0.00B | 0.01B | 0.06B | 0.00B | -0.00B | 0.01B | 0.05B | | 0.01B | 0.06B | 0.07B | -0.00B | 0.01B | 0.06B | 0.17B | 0.02B | -0.01B | 0.03B | 0.02B | 0.01B | 0.02B | -0.03B | 0.01B | 0.03B | -0.00B | 0.31B | 0.02B | 0.01B | -0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.02B | -0.00B | 0.01B | 0.00B | 0.01B | |
|
Amortization of Goodwill
|
| | | | | | | | | | 0.01B | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 0.01B | | 0.01B | -0.02B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 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 | -0.01B | | | | | 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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.02B | | | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | 0.00B | | 373.00 | 0.00B | 0.00B | 0.00B | 90.00 | 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 Intangibles
|
| | | | | | | | | | -758.00 | 0.00B | | | | | | | | | -0.00B | -0.00B | | | | | | | -0.00B | -0.04B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | 0.05B | | | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | | |
|
Divestments
|
| | | | -0.00B | | | -0.00B | 0.39B | -0.33B | -75.00 | 0.00B | 0.00B | | | | | | | | | | | | | | | 0.01B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 0.00B | 0.01B | 0.06B | -0.06B | -0.02B | -0.02B | 0.03B | | -0.05B | -0.17B | 0.05B | 0.02B | -0.09B | -0.41B | -1.35B | -2.21B | -0.40B | 1.70B | -0.43B | 1.28B | 0.52B | 3.67B | -6.69B | | | | | 0.27B | 0.24B | -0.39B | 0.22B | 0.43B | 0.31B | -0.34B | 0.19B | 0.49B | -0.46B | 0.29B | -0.15B | 0.17B | 0.11B | 0.09B | 0.11B | 0.07B | 0.19B | 0.12B | 0.21B | |
|
Cash from Investing Activities
|
| | | | -0.08B | | -0.00B | -0.06B | 0.35B | 0.00B | 0.00B | -0.01B | 0.02B | 0.01B | 0.14B | -0.30B | -0.01B | -0.03B | -0.09B | | -0.05B | -0.04B | 0.02B | -0.02B | -0.03B | -0.35B | -0.57B | -0.53B | -0.01B | -0.03B | -0.02B | 0.12B | 0.00B | -0.19B | 0.01B | -0.21B | 0.05B | 1.47B | 0.03B | 0.03B | 0.02B | -0.04B | 0.00B | 0.03B | 0.05B | -0.07B | 0.04B | 0.07B | -0.04B | 0.05B | -0.01B | 0.02B | -0.02B | -0.02B | -0.00B | -0.02B | -0.00B | -0.00B | -0.01B | |
|
Other financing activities
|
1.67B | 0.23B | 1.60B | 1.60B | -0.09B | 1.54B | 2.29B | 0.00B | 0.36B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.37B | 0.38B | -0.00B | 0.38B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 2.47B | -0.00B | 2.47B | -0.00B | -0.00B | -0.00B | 2.31B | 0.36B | 2.46B | 2.43B | 2.35B | 0.34B | | | 0.05B | 0.01B | | 0.00B | 0.00B | 0.00B | | | | | | | | | 0.02B | | 31.16B | | 0.03B | 0.00B | 24,493.00B |
|
Cash from Financing Activities
|
| | | | -0.09B | | 0.00B | 0.08B | -0.09B | 868.00 | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.01B | | -0.11B | 0.00B | -0.03B | 0.00B | -0.00B | -0.01B | -0.14B | 0.00B | 0.00B | 0.03B | 0.00B | -0.02B | 0.02B | -0.03B | -1.41B | -0.03B | 0.01B | -0.06B | -0.04B | -0.02B | | -0.03B | -0.01B | -0.05B | -0.00B | -0.02B | -0.01B | -0.01B | | -0.01B | 0.00B | 0.00B | 0.02B | -0.00B | -0.00B | -0.01B | |
|
Dividends Paid - Common
|
| | | | | | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.03B | 0.06B | | | | | | -0.03B | -0.02B | -0.02B | | -0.03B | -0.01B | -0.01B | | -0.02B | -0.01B | -0.01B | | -0.01B | 0.00B | 0.01B | | | | | |
|
Exchange Rate Effect
|
| | | | 0.00B | | -0.00B | -0.00B | -0.00B | -939.00 | 0.00B | 764.00 | 35.00 | 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 | -0.00B | -0.00B | -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 | -0.00B | -0.00B | |
|
Change in Cash
|
| | | | -0.11B | | 0.00B | 0.07B | 0.38B | 0.00B | -616.00 | 0.00B | 0.00B | 0.02B | 0.21B | -0.42B | -0.01B | -0.02B | -0.05B | | -0.03B | 0.00B | 0.09B | -0.13B | -0.02B | -0.33B | -0.40B | -0.51B | -0.03B | -0.14B | 0.00B | 0.13B | 0.05B | -0.22B | -0.01B | -0.16B | | 0.36B | 0.02B | 0.04B | -0.07B | -0.06B | 0.00B | 0.05B | 0.02B | -0.07B | 0.01B | 0.08B | -0.07B | 0.05B | -0.01B | 0.01B | -0.02B | -0.02B | 0.03B | 0.00B | -0.00B | -0.00B | -0.00B | |
|
Beginning Cash Balance
|
| | | | -0.02B | | -0.00B | 0.00B | 0.02B | -0.02B | 0.00B | | | | | | | | | | | | | | | | | 1.13B | | 0.40B | | 0.27B | 0.06B | 0.71B | 0.08B | 0.44B | 0.04B | 0.38B | 0.11B | | 0.17B | 0.10B | 0.04B | | 0.09B | 0.12B | 0.05B | | 0.13B | 0.07B | 0.11B | 0.10B | 0.11B | 0.08B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | |
|
Free Cash Flow
|
| | | | 0.06B | | 0.09B | -0.19B | 0.12B | 0.02B | 0.08B | 0.03B | 0.00B | 0.01B | 0.06B | 0.00B | -0.00B | 0.01B | 0.05B | | 0.01B | 0.06B | 0.08B | -0.00B | 0.01B | 0.06B | 0.18B | 0.02B | -0.01B | 0.03B | 0.02B | 0.01B | 0.02B | -0.02B | -0.01B | 0.03B | -0.00B | 0.31B | 0.02B | 0.01B | -0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.02B | -0.00B | 0.01B | 0.00B | 0.01B | |
|
Net Cash Flow
|
| | | | -0.11B | | 0.09B | -0.17B | 0.38B | 0.02B | 0.08B | 0.02B | 0.02B | 0.03B | 0.21B | -0.30B | -0.01B | -0.02B | -0.05B | | -0.03B | 0.00B | 0.09B | -0.13B | -0.02B | -0.33B | -0.40B | -0.51B | -0.03B | -0.14B | 0.00B | 0.13B | 0.05B | -0.22B | -0.01B | -0.16B | 0.02B | 0.36B | 0.02B | 0.04B | -0.07B | -0.06B | 0.00B | 0.05B | 0.02B | -0.07B | 0.01B | 0.08B | -0.07B | 0.05B | -0.01B | 0.01B | -0.02B | -0.02B | 0.03B | 0.00B | -0.00B | -0.00B | -0.00B | |