|
Net Income
|
0.03B | -0.05B | 0.05B | 0.06B | 0.03B | -0.33B | 0.06B | 0.10B | 0.24B | 437.45 | 1.98B | 6.33B | 1.72B | 7.16B | 7.11B | 3.17B | 3.13B | 2.32B | 0.54B | -0.21B | 0.17B | 0.93B | -0.34B | -0.87B | 0.22B | 0.28B | -0.50B | -0.47B | 0.09B |
|
Share-based Compensation
|
| | | | | 0.01B | 0.01B | | | 8.70 | 20.87 | 0.03B | 0.07B | 0.02B | 0.01B | 0.02B | 0.06B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B | 0.04B | 0.03B |
|
Deferred Taxes
|
| 0.00B | | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | 0.04B | 0.06B | 0.05B | | 0.06B | 0.02B | 0.22B | | 0.38B | 0.12B | 1.77B | | 4.55B | 4.18B | | | -0.73B | 4.78B | 0.88B | | -0.34B | 1.75B | -0.70B | | -0.82B | 0.17B | 0.91B |
|
Gains from Sales and Divestitures
|
| | | | | 0.55 | 0.00B | | | 0.00B | 0.24 | 0.00B | 0.00B | 0.01B | | 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 | | | 2.27 | -0.12 | -0.00B | -0.00B | -3.95B | -1.45B | -0.84B | -0.76B | -1.42B | -0.91B | 0.48B | -0.01B | -0.07B | -0.28B | 0.07B | 0.00B | -0.21B | -0.01B | -0.02B | -0.01B |
|
Cash from Operations
|
| -0.06B | 0.04B | 0.06B | 0.05B | -0.37B | 0.06B | 0.02B | 0.22B | 297.12 | 375.50 | 0.12B | 1.77B | 0.23B | 4.55B | 4.18B | 4.82B | 0.85B | -0.73B | 4.78B | 0.88B | 0.92B | -0.34B | 1.75B | -0.70B | -0.50B | -0.82B | 0.17B | 0.91B |
|
Amortization
|
0.03B | -0.05B | 0.05B | 0.06B | 0.03B | -0.13B | 0.06B | 0.10B | 0.25B | | | | 10.27B | | 17.86B | 17.96B | 18.52B | | 21.75B | 21.68B | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| -0.02B | | | | 0.01B | 0.01B | | | 14.90 | 15.68 | 0.02B | 0.06B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.08B | 0.04B | 0.05B | 0.05B | 0.18B | 0.05B | 0.06B | |
|
Change in Inventory
|
| 0.00B | | | | -0.00B | 0.00B | | | -58.78 | -99.88 | -0.19B | -0.39B | -0.12B | 0.05B | 0.10B | 0.07B | -0.15B | 0.02B | -0.03B | 0.04B | 0.06B | 0.01B | 0.01B | 0.04B | 0.02B | 0.04B | 0.03B | 0.01B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | 0.10B | 0.10B | | | 0.02B | 0.09B | | | | | | | | | | |
|
Capital Expenditures
|
| 0.02B | | | | 0.07B | -0.01B | | | -30.16 | -26.18 | -0.03B | -0.10B | -0.05B | -0.05B | -0.08B | -0.08B | -0.14B | -0.05B | -0.07B | -0.06B | -0.09B | -0.06B | -0.10B | -0.08B | -0.07B | -0.05B | -0.03B | -0.04B |
|
Sales of Property, Plant and Equipment
|
| -0.00B | | | | -0.00B | | | | 1.43 | 1.09 | 0.00B | 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
|
| | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.01B | | | -0.00B | -0.00B |
|
Acquisitions
|
| | 0.07B | | | | 0.07B | | | | 0.42B | | | | | | | | -1.83B | | | | -2.86B | | | | | | |
|
Divestments
|
| | -0.04B | | | | -0.02B | -0.01B | 0.49B | | | -0.04B | 1.72B | | 0.32B | -0.08B | | | -0.79B | -2.50B | -1.34B | | -2.50B | -0.26B | -0.16B | | 1.31B | -0.07B | -1.08B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | -0.02B | | -0.00B | -0.03B | -0.02B | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.05B | 0.04B | 0.01B | 0.02B | -0.16B | 0.02B | 0.01B | 0.02B | 118.99 | 0.03B | 0.04B | 0.55B | 0.11B | 0.32B | -0.08B | -0.08B | 0.16B | -0.79B | -2.50B | -1.34B | -2.90B | -2.50B | -0.26B | -0.16B | 0.65B | 1.31B | -0.07B | -1.08B |
|
Other financing activities
|
| | 0.00B | | | | 0.00B | 0.16B | 0.74B | | | 0.18B | | | 0.09B | -0.83B | | | -0.31B | -0.18B | -0.34B | | -0.01B | -0.02B | -0.01B | | -0.01B | -0.02B | -0.01B |
|
Cash from Financing Activities
|
| -0.32B | 0.00B | 0.00B | 0.28B | 0.14B | 0.00B | 0.16B | 0.74B | 138.66 | 5.43 | 0.18B | -0.01B | 55.94 | 0.09B | -0.83B | -0.66B | -0.07B | -0.31B | -0.18B | -0.34B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | -0.52B | -0.49B | 0.99B | | | | | | | | | | | |
|
Exchange Rate Effect
|
| -0.00B | | | | -0.00B | 0.00B | | | -54.85 | 30.64 | -0.00B | 0.06B | -0.11B | 0.06B | 0.12B | 0.12B | 0.86B | -0.03B | 0.10B | 0.07B | -0.02B | 0.01B | -0.00B | -0.00B | 0.01B | -0.02B | 0.01B | -0.03B |
|
Change in Cash
|
| -0.21B | | 0.07B | -0.08B | 0.06B | -0.07B | 0.13B | | 316.79 | 0.42B | 0.03B | 1.28B | -818.40 | 0.00B | 3.26B | 4.08B | 0.62B | -1.83B | 2.10B | -0.80B | -2.00B | -2.86B | 1.47B | -0.87B | 0.15B | 0.48B | 0.08B | -0.18B |
|
Free Cash Flow
|
| -0.08B | 0.04B | 0.06B | 0.05B | -0.44B | 0.07B | 0.02B | 0.22B | 327.28 | 401.68 | 0.15B | 1.87B | 0.27B | 4.60B | 4.26B | 4.90B | 0.99B | -0.68B | 4.85B | 0.94B | 1.01B | -0.28B | 1.85B | -0.62B | -0.42B | -0.77B | 0.20B | 0.95B |
|
Net Cash Flow
|
| -0.44B | 0.07B | 0.08B | 0.36B | -0.39B | 0.08B | 0.19B | 0.98B | 554.77 | 0.03B | 0.34B | 2.31B | 0.34B | 4.96B | 3.26B | 4.08B | 0.94B | -1.83B | 2.10B | -0.80B | -2.00B | -2.86B | 1.47B | -0.87B | 0.15B | 0.48B | 0.08B | -0.18B |