|
Net Income
|
0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.04B | -0.01B | 0.00B | -0.03B | -0.02B | -0.01B | -0.03B | 0.02B | -0.01B | | | -0.01B | -0.02B | -0.02B | 0.00B | 0.03B | 0.03B | 0.02B | -0.01B | -0.01B | -0.00B | -0.02B | -0.06B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | 0.05B | -0.01B | -0.00B | -0.02B | -0.02B | -0.03B | -0.02B | | | | |
|
Depreciation and Depletion
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | 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 | 0.00B | 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 | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | -0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.03B | -0.00B | 0.03B | 0.00B | -0.05B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | -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 | | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | -0.01B | -0.02B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 0.03B | | | | -0.01B | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.04B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | -0.00B | -0.00B | 0.01B | 0.03B | 0.01B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.03B | -0.01B | -0.01B | -0.02B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -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 | | | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | -0.01B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -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 | -0.01B | 0.00B | -0.01B | 0.01B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.01B | -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 | -0.00B |
|
Change in Taxes
|
| | | -0.01B | | | | -0.01B | | | | -0.01B | | | | -0.01B | | | | | | | | | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -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 | | | | | | | | | | |
|
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 | 0.01B | 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 | -0.02B | -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 | 0.00B | | | | | | 0.00B | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | -73.00 | -66.00 | -0.00B | | -0.00B | 0.00B | | -0.61B | -0.00B | 0.00B | | -9.38B | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.04B | 0.10B | 0.04B | 0.19B | 0.06B | 0.05B | 0.05B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.02B | 0.04B | 0.01B | 0.00B | 0.02B |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.01B | -0.01B | -0.01B | -0.04B | -0.01B | 0.00B | 0.01B | -0.03B | 0.02B | 0.00B | -0.00B | -0.08B | 0.00B | 0.03B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | -0.08B | -0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.04B | 0.01B | 0.00B | 0.02B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | 0.00B |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.01B | 0.12B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.06B | 0.12B | -0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | -0.00B | 0.01B | 0.01B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 52.55B | 52.55B | 52.55B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | 52.55B | 52.55B | 52.55B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | 0.11B | -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 |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.02B | 0.00B | 0.01B | -0.03B | -0.01B | -0.01B | 0.02B | -0.01B | 0.01B | -0.01B | -0.02B | 0.02B | -0.03B | 0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.06B | 0.03B | -0.02B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.01B |
|
Beginning Cash Balance
|
0.02B | 0.01B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.05B | 0.02B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.07B | 0.04B | 0.02B | 0.02B | 0.04B | 0.03B | 0.04B | 0.04B | 0.02B | 0.04B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.07B | 0.10B | 0.08B | 0.07B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.05B | -0.01B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | -0.00B | | | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | -0.00B | -0.01B | 0.01B | 0.02B | 0.01B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.03B | -0.01B | -0.01B | -0.02B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.00B | 0.01B | -0.03B | -0.01B | -0.01B | 0.02B | -0.01B | 0.01B | -0.01B | -0.02B | 0.02B | -0.03B | 0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.06B | 0.03B | -0.02B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.01B |