|
Net Income
|
0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.02B | 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 | -0.04B | 0.00B | 0.01B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | | | | | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | 0.05B | -0.03B | -0.19B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
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 | 0.00B | 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 | 0.00B | 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 |
|
Deferred 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 | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.04B | 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 | | -0.01B | 0.02B | -0.01B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B |
|
Cash from Discontinued Operations
|
| 0.02B | 0.00B | 12.38B | 11.43B | 0.04B | 0.00B | 11.62B | 10.35B | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Accounting
|
| | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | -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 | -0.01B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.02B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 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 | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B |
|
Asset Writedowns and Impairment
|
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 | 0.00B | 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 | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.15B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.02B | -0.01B | 0.01B | 0.01B | 0.03B | -0.01B | 0.01B | -0.02B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | -0.02B | 0.01B | 0.00B | 0.02B | -0.03B | 0.01B | -0.01B | 0.01B | -0.02B | 0.00B | -0.01B | 0.02B | -0.02B | 0.00B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| 0.00B | 0.00B | | | | | | | | 0.00B | 0.00B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
| | | | | | -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 | 0.01B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | 0.01B | 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 |
|
Change in Inventory
|
| | | | | | 0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -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 | 0.00B |
|
Change in Accured Expenses
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 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 | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.02B | -0.01B | 0.00B | -0.01B | 0.00B | -0.01B | 0.00B | -0.00B | 0.02B | -0.02B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.00B | 0.01B | -0.01B | 0.00B | -0.01B | 0.02B | -0.01B | 0.01B | -0.00B | 0.01B | -0.02B | 0.02B | 0.02B | 0.01B | -0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 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 | -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 | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 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 | -0.01B | 0.01B | -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 | -0.02B | 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 | 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 |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | 0.00B | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | -0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | 0.04B | 0.05B | | | | 0.05B | 0.01B | | | | | | 0.00B | | | | | 0.00B | | | | | 0.00B | | | | | | | |
|
Divestments
|
| -0.02B | 0.00B | -4.87B | -12.05B | -0.01B | 0.01B | -43.89B | -3.46B | -0.05B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | 0.03B | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B | 0.10B | 0.01B | 0.01B | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.01B | 0.00B | -0.01B | -0.01B | 0.01B | 0.01B | -0.05B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.15B | 0.00B | -0.01B | -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 | -0.04B | -0.05B | 0.00B | 0.17B | -0.00B | -0.05B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.10B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Other financing activities
|
0.36B | -0.01B | 0.36B | 0.36B | 0.36B | 0.00B | 0.00B | 0.37B | 0.37B | 0.37B | -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 | | | | | | | | | | | | |
|
Cash from 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 | 0.00B | 0.14B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.00B | 0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.05B | -0.01B | -0.01B | -0.14B | | 0.02B | 0.02B | 0.00B | -0.00B | -0.01B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | | -0.06B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | -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 | -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 | -0.00B | 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
|
0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | -0.04B | 0.01B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | -0.05B | 0.02B | -0.00B | 0.19B | -0.14B | -0.04B | -0.01B | 0.03B | -0.01B | 0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | -0.00B | -0.02B | -0.00B | -0.01B | 0.01B | -0.02B | 0.00B |
|
Free Cash Flow
|
0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.03B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.02B | -0.01B | 0.01B | 0.01B | 0.02B | -0.01B | 0.00B | -0.02B | 0.00B | -0.01B | 0.01B | 0.00B | 0.01B | -0.01B | -0.00B | -0.01B | 0.01B | -0.03B | 0.01B | -0.00B | 0.02B | -0.03B | 0.00B | -0.01B | 0.01B | -0.02B | 0.00B | -0.01B | 0.02B | -0.02B | 0.00B |
|
Net Cash Flow
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | -0.04B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | -0.01B | 0.01B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.02B | -0.05B | 0.02B | -0.00B | 0.19B | -0.14B | -0.04B | -0.01B | 0.03B | -0.01B | 0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | -0.00B | -0.02B | -0.00B | -0.01B | 0.01B | -0.02B | 0.00B |