|
Net Income
|
0.82B | -0.04B | -0.02B | 0.09B | -0.00B | 0.36B | -0.06B | 0.06B | -0.00B | -0.04B | -0.03B | 3.88B | -0.18B | -0.03B | -0.54B | 1.32B | -0.15B | -0.05B | -0.59B |
|
Share-based Compensation
|
0.03B | | | | 0.05B | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.39B | 0.04B | 0.05B | -0.04B | 0.01B | 0.07B | 0.00B | 0.05B | 0.06B | 0.05B | 0.04B | -0.04B | 0.02B | -0.01B |
|
Cash from Discontinued Operations
|
0.01B | 0.12B | 0.44B | | -0.00B | 0.20B | 0.06B | | -0.14B | -0.06B | 0.03B | | -0.05B | 0.03B | -0.20B | | -0.05B | -0.26B | 0.10B |
|
Gains from Equity Investments
|
-0.02B | | | | -0.00B | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | | | | 0.00B | | | | -0.01B | 0.03B | -0.12B | -3.90B | | | | | | | |
|
Asset Writedowns and Impairment
|
-0.20B | | -0.20B | 0.24B | | | 0.02B | -0.02B | | -0.01B | -0.04B | -0.60B | -0.00B | | 0.00B | -0.69B | | | -0.01B |
|
Cash from Restructuring
|
| | | | -0.00B | | | | | | | | | | | | | | |
|
Non-cash Items
|
0.29B | 0.05B | 0.26B | | 0.31B | 0.05B | 0.48B | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.21B | -0.24B | -0.05B | | -0.15B | -0.13B | -0.45B | | -0.33B | 0.02B | -0.10B | 0.74B | -0.11B | 0.01B | -0.31B | 0.75B | -0.11B | 0.09B | -0.01B |
|
Change in Accured Expenses
|
0.02B | | | | -0.01B | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.09B | | 0.44B | | 0.09B | | 0.06B | | -0.14B | | | 0.18B | -0.05B | | | 0.10B | -0.05B | | |
|
Amortization
|
| -0.04B | -0.02B | 0.12B | -0.16B | 1.05B | 0.03B | 0.16B | -0.18B | 26.93B | 26.34B | 2.85B | 20.89B | 0.04B | -0.51B | -1.28B | -0.14B | 16.28B | -0.58B |
|
Depreciation & Amortization (CF)
|
-0.15B | -0.30B | -0.15B | | 0.15B | -0.16B | -0.31B | | 0.28B | 0.27B | 0.25B | 0.22B | 0.20B | 0.19B | 0.19B | 0.20B | 0.20B | 0.19B | 0.17B |
|
Capital Expenditures
|
-0.01B | | | | -0.02B | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
-0.08B | -0.21B | -0.58B | | -0.14B | -0.27B | -0.44B | | -0.17B | -0.16B | -0.17B | 0.52B | -0.08B | -0.08B | -0.07B | 0.23B | -0.06B | -0.07B | -0.05B |
|
Acquisitions
|
-0.02B | | | | -0.15B | | | | | | | | | | | | | | |
|
Divestments
|
-0.07B | -0.18B | -0.33B | | -0.14B | | -9.02B | | 0.27B | 0.20B | | 3.71B | -0.08B | 0.08B | 0.00B | | -0.09B | 0.04B | |
|
Change in Acquisitions & Divestments
|
0.00B | 0.00B | 0.00B | | | 0.04B | 0.12B | | -0.00B | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.02B | | -0.33B | | -0.02B | | -9.02B | | 0.11B | | | 3.58B | -0.08B | | | -0.09B | -0.09B | | |
|
Other financing activities
|
| 0.72B | | | 0.73B | 0.04B | 0.12B | | -0.00B | -0.06B | | | -0.00B | | | | -0.01B | | 0.01B |
|
Cash from Financing Activities
|
-0.09B | -0.03B | -0.03B | | -0.04B | 1.44B | 9.00B | | 0.09B | -0.33B | -0.03B | -3.66B | 0.12B | 0.11B | 0.18B | 0.39B | 0.07B | -0.01B | -0.03B |
|
Dividends Paid - Common
|
-0.05B | | | | -0.05B | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.00B | 0.00B | -0.03B | | 0.03B | -0.02B | -0.06B | | 0.01B | 0.02B | -0.02B | 0.03B | -0.02B | -0.04B | 0.02B | -0.07B | 0.03B | 0.03B | 0.01B |
|
Change in Cash
|
-0.02B | -0.08B | 0.08B | | 0.03B | -0.05B | 0.04B | | 0.06B | 0.08B | -0.17B | 0.10B | -0.01B | 0.05B | -0.10B | 0.41B | -0.07B | -0.39B | 0.01B |
|
Free Cash Flow
|
0.10B | | 0.44B | | 0.11B | | 0.06B | | -0.14B | | | 0.18B | -0.05B | | | 0.10B | -0.05B | | |
|
Net Cash Flow
|
-0.02B | -0.03B | 0.08B | | 0.03B | 1.44B | 0.04B | | 0.06B | -0.33B | -0.03B | 0.10B | -0.01B | 0.11B | 0.18B | 0.41B | -0.07B | -0.01B | -0.03B |