|
Net Income
|
| -1.41B | 0.32B | 291.99B | 0.00B | | 0.04B | -249.04B | 76.61B | | 489.46B | 429.68B | 0.00B | 0.08B | 588.27B | 625.71B | 0.09B | 0.13B | 1,119.84B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 0.02B | | | | 0.02B | | |
|
Share-based Compensation
|
| | | | | | | | | | | | 0.04B | | | | 0.03B | | |
|
Deferred Taxes
|
| | | | | | | | | | | | 0.00B | | | | -0.00B | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
0.02B | | | 0.01B | | | | 0.01B | | | | 0.01B | 0.01B | | | 0.01B | 0.02B | | |
|
Non-cash Items
|
| | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | |
|
Cash from Operations
|
| 0.67B | 0.27B | 0.08B | 0.29B | 0.19B | 0.37B | 0.16B | 0.54B | 0.11B | 0.81B | 0.93B | 0.13B | 0.87B | 0.81B | 0.96B | 0.14B | 1.05B | 1.17B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.01B | | | | 0.01B | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | 0.02B | | | | 0.02B | | |
|
Change in Accured Expenses
|
| | | 0.10B | 0.07B | 0.09B | 0.09B | 0.09B | 0.39B | 0.07B | 0.59B | 0.78B | 0.71B | 0.08B | 0.64B | 0.11B | 0.01B | 0.10B | 0.82B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | -0.01B | | | | -0.01B | | |
|
Capital Expenditures
|
| | | | | | | | | | | | -0.06B | | | | -0.01B | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 0.00B | | | | 0.00B | | |
|
Acquisitions
|
| | | | | | | | | | | | -0.02B | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 0.16B | | | | 0.32B | | |
|
Cash from Investing Activities
|
| -0.09B | -0.64B | 0.03B | -0.24B | 0.15B | -1.99B | -0.73B | -3.96B | -0.61B | -1.06B | -0.49B | -0.07B | -0.07B | -0.70B | -0.72B | -0.09B | -0.82B | -1.67B |
|
Other financing activities
|
| 2.20B | 2.25B | 2.29B | 2.33B | 2.27B | 2.22B | 2.17B | 15.68B | 2.20B | | | | | | 2.26B | 2.21B | | |
|
Cash from Financing Activities
|
| | -0.00B | 0.00B | 0.01B | -0.10B | 0.05B | -0.63B | 0.05B | 0.00B | -0.04B | -0.44B | -0.01B | -0.08B | -0.75B | -0.52B | -0.01B | 0.14B | 2.05B |
|
Exchange Rate Effect
|
| -0.02B | 0.04B | -0.03B | -0.01B | 583.25B | 0.61B | -0.21B | -0.12B | 0.02B | -0.01B | 0.03B | -0.00B | 0.01B | -0.02B | 0.02B | -0.00B | -0.00B | -0.02B |
|
Change in Cash
|
| | -0.33B | 0.09B | 0.01B | 0.11B | -1.02B | -1.41B | -3.50B | -0.48B | -0.30B | 0.03B | 0.04B | 0.73B | -0.66B | -0.26B | 0.03B | 0.37B | 1.54B |
|
Free Cash Flow
|
| 0.67B | 0.27B | 0.08B | 0.29B | | | 0.16B | 0.54B | | 0.81B | 0.93B | 0.19B | 0.12B | 0.81B | 0.96B | 0.14B | 0.15B | 1.17B |
|
Net Cash Flow
|
| 0.58B | -0.37B | 0.12B | 0.06B | | | -1.20B | -3.37B | | -0.29B | -0.00B | 0.04B | 0.10B | -0.64B | -0.29B | 0.03B | 0.05B | 1.56B |