|
Net Income
|
-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 | 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 |
|
Deferred Taxes
|
| | | | | | | | | | -0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
-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 | | | | 0.00B | |
|
Amortization of Goodwill
|
| | | | | | | | | | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | 0.68B | 0.65B | | | 1.07B | -1.07B | | | | 0.00B | 1.40B | -1.40B | 0.00B | 0.00B | 2.94B | | 0.00B | -2.95B | 3.79B | | |
|
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 | 0.10B | 0.18B | 0.27B | 0.18B | 0.28B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 1.14B | -1.14B | 0.00B | 0.00B | 0.42B | -0.42B | 0.00B | 0.25B | 0.37B | -0.37B | 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 | 0.00B | 1.13B | 1.16B | 1.36B | 1.44B | 1.67B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 2.97B | -2.97B | 0.00B | 0.00B | 3.06B | -3.06B | 0.00B | 4.48B | 2.81B | -2.81B | 0.01B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.50B | 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 | 0.12B | 0.13B | 0.14B | 0.15B | 0.16B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | 250.00B | | 1,500,000.00B | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | 250.00B | | 1,500,000.00B | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B |