|
Net Income
|
-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 | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | -0.02B | 0.00B | -0.03B | -0.00B | 0.00B | -0.05B | -0.05B | 0.05B | -0.01B | 0.05B | 0.05B | 0.01B | 0.03B | 0.05B | 0.01B | 0.06B | 0.06B | 0.13B | 0.04B | 0.07B | 0.14B | 0.09B | 0.04B | -0.00B |
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.02B | 0.03B | 0.03B | 0.05B | 0.09B | 0.14B | 0.04B | 0.23B | 0.03B | 0.02B | 0.03B | 0.24B | 0.03B | 0.03B | 0.03B | 0.25B | 0.08B | 0.07B | 0.10B | | 0.14B | 0.14B | 0.15B |
|
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 | 0.00B | -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 | 0.01B | 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 | -0.01B | -0.05B | -0.02B | 0.02B | 0.01B | 0.00B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | 0.02B | -0.03B | -0.02B | -0.06B | -0.05B | -0.02B | 0.02B |
|
Gains from Sales and Divestitures
|
| | | | | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 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 | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.17B | 0.15B | 0.00B | 0.00B | -0.00B | 0.02B | 0.03B | 0.06B | 0.01B | 0.00B | 0.00B | 0.04B | 0.01B | 0.01B | 0.01B | 0.18B | 0.02B |
|
Asset Writedowns and Impairment
|
0.00B | -0.00B | | -474.07B | 0.00B | -333.19B | -184.36B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -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
|
| | | | | | | | | | | 0.01B | | | | 0.01B | | | 0.00B | 0.03B | 0.03B | 0.02B | 0.00B | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.94B | 0.00B | 0.00B | 0.00B | 0.00B | 0.21B | 0.00B | 0.11B | | | 0.00B | | | | | | | |
|
Cash from Operations
|
0.01B | -0.00B | | | -0.01B | 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 | 0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | -0.00B | -0.01B | -0.01B | 0.01B | 0.02B | 0.02B | -0.00B | 0.02B | 0.03B | -0.01B | 0.01B | 0.02B | 0.05B | 0.01B | -0.02B | 0.01B | 0.03B | 0.06B | 0.03B | 0.02B | 0.01B | 0.04B | 0.02B | 0.04B | 0.13B | -0.06B | 0.04B | 0.06B | 0.14B | -0.02B | 0.08B | 0.09B | 0.25B | 0.03B | -0.09B | 0.06B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.00B | 0.00B | -0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Change in Receivables
|
| | | | | | 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 | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | -0.01B | 0.02B | 0.01B | 0.01B | -0.00B | 0.04B | 0.06B | -0.03B | 0.04B | 0.11B | 0.09B | -0.01B | 0.09B | 0.03B | -0.04B | 0.05B | 0.05B | 0.08B | -0.01B | 0.06B | 0.02B | 0.15B | 0.02B | 0.07B | 0.14B | 0.15B |
|
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 | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.03B | 0.02B | -0.01B | -0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | 0.01B | -0.01B | -0.01B | 0.02B | 0.03B | 0.01B |
|
Change in Accured Expenses
|
0.00B | -0.00B | | | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.00B | 0.02B | -0.00B | 0.02B | 0.01B | -0.02B | -0.02B | 0.01B | 0.04B | 0.02B | -0.01B | 0.03B | 0.00B | 0.05B | -0.04B | 0.00B | 0.05B | 0.05B | -0.09B | 0.04B | 0.05B | 0.04B | 0.01B | 0.01B | 0.02B |
|
Change in Taxes
|
-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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | -0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.01B | 0.02B | 0.06B | 0.09B | 0.02B | 0.06B | 0.04B | 0.04B | 0.05B | 0.02B | 0.03B | 0.04B | 0.02B | -0.03B | 0.07B | 0.10B | 0.03B | 0.05B | 0.03B |
|
Capital Expenditures
|
-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 | 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 | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.00B | | | | 0.00B | | | | | 0.00B | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | 0.00B | | 0.00B | 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
|
-0.00B | -0.00B | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 0.00B | 0.01B | | 0.00B | | | 0.01B | -0.00B | | | | | | | | | | | | | 0.02B | | | | | | | 0.00B | | 0.24B | 0.00B | | 0.38B | | 0.00B | 0.02B |
|
Change in Acquisitions & Divestments
|
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 | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.03B | 0.07B | 0.04B | 0.08B | 0.07B | 0.13B | 0.09B | 0.13B | 0.16B | 0.20B | 0.22B | 0.01B | 0.00B | 0.01B | 0.06B | 0.08B | 0.30B | 0.08B | 0.20B | 0.33B | 0.33B | 0.19B | 0.15B | 0.40B | 0.35B | 0.89B |
|
Cash from Investing Activities
|
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 | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.00B | -0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | 0.00B | -0.00B | -0.11B | -0.01B | -0.04B | -0.08B | -0.02B | -0.12B | -0.15B | -0.06B | -0.05B | 0.08B | 0.07B | 0.16B | -0.01B | -0.19B | -0.10B | -0.53B | -0.07B | 0.15B | -0.12B | 0.05B | -0.17B | 0.08B | 0.04B | -0.44B | -0.70B | -0.39B | 0.59B |
|
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 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.02B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.02B | -0.00B | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | -0.02B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.23B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.31B | -0.00B | -0.00B | -0.01B | -0.00B | -0.07B | -0.10B | -0.00B | -0.00B | -0.00B | 0.60B | 0.04B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.03B | 1.31B | -0.00B | 0.16B |
|
Exchange Rate Effect
|
| | | | -752.00 | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 981.00 | -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 | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -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 |
|
Change in Cash
|
| | | | | | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.02B | 0.02B | 0.01B | 0.00B | -0.02B | 0.01B | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | -0.01B | -0.02B | 0.01B | -0.01B | 0.00B | -0.01B | 0.02B | 0.03B | 0.02B | 0.22B | 0.02B | 0.02B | -0.13B | -0.00B | -0.02B | -0.03B | -0.02B | 0.16B | -0.14B | -0.02B | -0.00B | 0.11B | 0.02B | 0.07B | 0.03B | -0.17B | -0.07B | 0.21B | -0.09B | 0.21B | -0.07B | 0.19B | -0.19B | 0.16B | 0.13B | -0.23B | 0.64B | -0.48B | 0.81B |
|
Beginning Cash Balance
|
0.06B | 0.05B | 0.05B | 0.05B | -0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.04B | 0.04B | 0.05B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.05B | 0.08B | 0.09B | 0.31B | 0.33B | 0.35B | 0.23B | 0.22B | 0.20B | 0.17B | 0.16B | 0.32B | 0.18B | 0.16B | 0.15B | 0.27B | 0.28B | 0.35B | 0.39B | 0.21B | 0.15B | 0.35B | 0.26B | 0.47B | 0.41B | 0.60B | 0.40B | 0.57B | 0.69B | 0.45B | 1.09B | 0.62B |
|
Free Cash Flow
|
0.01B | 0.00B | | | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | -0.01B | -0.01B | 0.00B | 0.02B | 0.02B | -0.01B | 0.01B | 0.03B | -0.02B | 0.01B | 0.02B | 0.04B | 0.01B | -0.03B | -0.05B | 0.03B | 0.05B | 0.02B | 0.00B | -0.00B | 0.03B | 0.01B | 0.03B | 0.12B | -0.06B | 0.03B | 0.05B | 0.12B | -0.03B | 0.07B | 0.06B | 0.23B | 0.00B | -0.11B | 0.03B |
|
Net Cash Flow
|
0.01B | -0.01B | | | -0.01B | 0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.02B | 0.02B | 0.01B | 0.00B | -0.02B | 0.01B | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | -0.01B | -0.02B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.03B | 0.02B | 0.22B | 0.02B | 0.02B | -0.13B | -0.00B | -0.02B | -0.03B | -0.01B | 0.16B | -0.14B | -0.02B | -0.00B | 0.11B | 0.02B | 0.07B | 0.03B | -0.17B | -0.06B | 0.20B | -0.09B | 0.21B | -0.07B | 0.19B | -0.19B | 0.16B | 0.13B | -0.22B | 0.64B | -0.48B | 0.81B |