|
Net Income
|
-0.04B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.03B | 0.02B | -0.01B | 0.02B | 0.02B | 0.02B | -0.01B | 0.00B | 0.02B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.03B | 0.02B | 0.04B | 0.01B | 0.03B | 0.03B | 0.07B | 0.01B | 0.04B | 0.03B | 0.06B | 0.01B | 0.01B | 0.03B | 0.04B | 0.02B | -0.41B | 0.05B | 0.06B | 0.02B | 0.07B | 0.04B | 0.04B | -0.00B | 0.04B | 0.03B | 111.16B | 0.01B | 0.07B | 0.07B | 100.15B | 0.01B | 0.06B | 0.07B |
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B |
|
Deferred Taxes
|
0.00B | 0.00B | -0.00B | 0.04B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | 0.00B | 0.09B | -0.01B | -0.00B | -0.01B | 0.10B | -0.01B | -0.01B | -0.01B | 0.02B | 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 | 0.03B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B |
|
Cash from Discontinued Operations
|
-0.01B | 0.00B | 0.01B | 80.00 | | | | | | | | | | | -40.00 | -100.00 | -20.00 | 0.00B | -60.00 | -80.00 | 0.00B | 0.00B | 0.03B | -0.00B | -50.00 | 0.08 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.00B | 0.00B | -524.00 | | | | -0.00B | | | | | | | 0.00B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.04B | | | | 0.00B | | | | 0.04B | | 0.00B | | 0.00B | | | | 0.15B | | | | 0.03B | | | | 0.09B | | | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Working Capital
|
| | | | | | | | | -0.06B | 0.02B | | | -0.05B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
0.01B | -0.03B | -0.02B | 0.21B | 0.01B | -0.03B | -0.02B | 0.26B | 0.01B | -0.04B | 0.01B | 0.29B | 0.03B | -0.04B | -0.00B | 0.33B | 0.01B | -0.00B | 0.01B | 0.37B | 0.00B | -0.02B | 0.01B | -0.00B | 0.04B | -0.02B | -0.00B | 0.00B | 0.05B | -0.04B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.05B | -0.01B | -0.03B | 0.04B | 0.04B | -0.03B | -0.01B | 0.08B | 0.06B | 0.01B | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
-0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.09B | 0.09B | 0.08B | 0.08B | 0.02B | 0.08B | 0.09B | 0.08B | 0.08B | -0.01B | -0.01B | 0.01B | 0.08B | -0.01B | 0.01B | -0.00B | 0.08B | 0.08B | 0.09B | 0.08B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.04B | 0.02B | 0.02B | 0.21B | -0.05B | 0.03B | 0.05B | 0.27B | -0.06B | 0.02B | 0.01B | 0.27B | -0.07B | 0.02B | 0.03B | 0.31B | -0.08B | -0.01B | 0.03B | 0.06B | -0.03B | 0.01B | 0.00B | 0.00B | -0.12B | 0.05B | 0.03B | 0.00B | -0.09B | 0.01B | 0.02B | 0.00B | -0.00B | 0.00B | 0.05B | 0.00B | -0.00B | 0.00B | 0.00B | 0.15B | -0.18B | -0.00B | 0.00B | 0.16B | -0.19B | -0.01B | | -0.00B | -0.01B | 0.01B | 0.07B | 0.00B | 0.01B | -0.02B | 0.00B | -0.08B | 0.00B | -0.00B | -0.01B | -0.06B | -0.05B | 0.04B | 0.04B | 0.03B | | -0.04B | -0.03B |
|
Change in Taxes
|
| | | 0.01B | | 0.00B | 0.01B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.02B | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | 0.01B | 0.01B | | 0.02B | 0.02B | 0.02B | 0.03B | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.03B | 0.00B | 0.00B | 0.04B | -0.04B | 0.01B | 0.02B | 0.03B | -0.06B | -0.00B | 0.02B | 0.03B | -0.05B | | | 0.05B | | | | 0.06B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.04B | 0.03B | 0.04B | 0.05B | -0.03B | 0.04B | 0.04B | 0.05B | -0.05B | 0.02B | 0.05B | 0.06B | -0.05B | 0.02B | 0.06B | 0.08B | -0.07B | 0.02B | 0.06B | 0.10B | -0.01B | 0.06B | 0.06B | 0.00B | -0.07B | 0.06B | 0.07B | 0.00B | -0.04B | 0.03B | 0.06B | 0.00B | -0.00B | 0.00B | 0.09B | 0.00B | -0.08B | 0.05B | 0.10B | 0.19B | -0.11B | 0.14B | 0.09B | 0.00B | -0.12B | 0.03B | 0.20B | 0.00B | -0.04B | 0.06B | 0.19B | 0.00B | -0.28B | 0.03B | 0.08B | 0.00B | -0.13B | 0.10B | 0.04B | 0.00B | -0.14B | 0.14B | 0.11B | 0.00B | -0.08B | 0.04B | 0.11B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | | 0.24B | 0.29B | 0.30B | | | 0.26B | 0.37B | | 0.00B | 0.43B | 0.00B | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.36B | 0.01B | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.68B | | 0.01B | 0.64B | 0.01B | | 0.01B | 0.01B | 0.71B | | 0.01B | 0.01B | 0.89B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.03B | 0.04B | 0.00B | 0.04B | 0.03B | 0.03B | 0.00B | 0.04B | 0.04B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.06B | 0.00B | 0.06B | 0.06B | 0.06B |
|
Capital Expenditures
|
-0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -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 | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.00B | -0.02B | -0.02B | -0.02B | -0.00B | -0.02B | -0.01B | -0.02B | -0.00B | -0.01B | -0.02B | -0.02B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.04B | | 0.01B | 0.00B | 0.00B | 0.07B | | -0.08B | | | 0.02B |
|
Acquisitions
|
-0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.03B | -0.01B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | -0.00B | -0.04B | -0.01B | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.08B | -0.02B | -0.48B | -0.01B | -0.01B | -0.01B | | -0.00B | -0.00B | -0.13B | -0.07B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.05B | -0.33B | -0.21B | -0.00B | | | -0.00B | 952.00 | | | -0.45B | -0.00B | -0.01B | -0.05B | -0.17B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | 0.05B | -0.08B | | | 0.00B | -321.00 | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | | | | | | | | 0.02B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.00B | -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 | 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 | -753.00 | 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 | 0.01B | 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 | -0.00B | -0.02B | 0.00B | -0.03B | 0.00B | 0.01B | -0.01B | -0.01B |
|
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 | -0.01B | -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 | -185.00 | 639.00 | -61.00 | -339.00 | -446.00 | 152.00 | -0.00B | -169.00 | -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 | -916.00 | -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 |
|
Cash from Financing Activities
|
0.03B | -0.00B | -0.05B | 0.01B | -0.00B | -0.01B | -0.02B | -0.01B | 0.04B | -0.01B | -0.03B | -0.02B | 0.04B | -0.00B | -0.04B | -0.03B | 0.08B | 0.00B | -0.03B | -0.11B | -0.01B | 0.02B | -0.06B | -0.00B | 0.05B | -0.01B | -0.07B | -0.00B | 0.08B | -0.01B | -0.02B | -0.00B | 0.00B | 0.00B | -0.07B | -0.00B | 0.18B | -0.02B | 0.39B | -0.15B | 0.13B | -0.13B | -0.08B | -0.00B | 0.12B | 0.07B | -0.01B | -0.00B | 0.03B | -0.02B | -0.16B | 0.00B | 0.04B | 0.25B | 0.11B | 0.00B | 0.16B | 0.00B | -0.05B | -0.00B | 0.18B | 0.06B | 0.40B | -0.00B | 0.12B | 0.06B | 0.11B |
|
Dividends Paid - Common
|
-0.00B | -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 | -0.01B | -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 | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.01B | -0.03B | -0.01B | -0.00B | -0.01B | -0.04B | -0.01B | -0.00B | -0.01B | -0.04B | -0.01B | -0.00B | -0.01B | -0.04B | -0.01B |
|
Dividends Paid - Preferred
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | -0.01B | 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 | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 721.00 | -0.01B | -813.00 | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | 0.00B | 0.00B | -0.00B | -0.00B | -679.00 | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | | |
|
Change in Cash
|
| -0.02B | -0.00B | 0.04B | | -0.03B | 0.00B | 0.01B | | -0.02B | -0.00B | 0.02B | | -0.03B | 0.01B | 0.02B | | -0.02B | 0.08B | -0.02B | | -0.02B | -0.00B | 0.03B | | -0.04B | -0.03B | 0.02B | | -0.01B | 0.01B | 0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | 0.01B | 0.01B | -0.01B | -0.02B | -0.00B | 0.01B | -0.01B | 0.06B | 0.08B | -0.00B | -0.03B | 0.03B | 0.00B | 0.00B | | -0.16B | 0.01B | -0.02B | 0.02B | 0.03B | -0.02B | -0.02B | -0.01B | 0.04B | 0.00B | -0.03B | | 0.02B | 0.02B |
|
Beginning Cash Balance
|
-0.02B | 0.10B | 0.08B | 0.06B | -0.03B | 0.13B | 0.10B | 0.09B | -0.02B | 0.12B | 0.10B | 0.08B | -0.03B | 0.13B | 0.09B | 0.08B | -0.02B | 0.13B | 0.09B | 0.17B | -0.03B | 0.17B | -0.01B | 0.13B | -0.04B | 0.19B | 0.18B | 0.10B | -0.01B | 0.12B | 0.10B | 0.11B | 0.10B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.10B | 0.11B | | 0.12B | 0.10B | 0.10B | 0.11B | -0.06B | -0.08B | 0.16B | 0.03B | | 0.00B | 0.40B | -0.16B | 1.03B | 0.95B | 0.19B | 0.20B | 0.22B | 0.02B | 0.20B | 0.01B | -0.04B | -0.01B | 0.20B | 0.19B | 0.16B | 0.19B |
|
Free Cash Flow
|
-0.03B | 0.03B | 0.05B | 0.06B | -0.02B | 0.05B | 0.05B | 0.06B | -0.04B | 0.03B | 0.06B | 0.07B | -0.05B | 0.03B | 0.06B | 0.11B | -0.06B | 0.02B | 0.07B | 0.11B | -0.01B | 0.07B | 0.07B | 0.00B | -0.07B | 0.07B | 0.07B | 0.00B | -0.04B | 0.03B | 0.07B | 0.00B | -0.00B | 0.00B | 0.10B | 0.00B | -0.07B | 0.06B | 0.11B | 0.20B | -0.10B | 0.16B | 0.09B | 0.00B | -0.11B | 0.04B | 0.21B | 0.00B | -0.02B | 0.07B | 0.20B | 0.00B | -0.27B | 0.05B | 0.10B | 0.00B | -0.11B | 0.12B | 0.06B | 0.00B | -0.12B | 0.15B | 0.12B | 0.00B | -0.07B | 0.06B | 0.13B |
|
Net Cash Flow
|
-0.00B | 0.02B | 0.00B | 0.05B | -0.03B | 0.03B | 0.02B | 0.04B | -0.01B | 0.01B | 0.02B | 0.04B | -0.01B | 0.02B | 0.02B | 0.05B | 0.01B | 0.02B | 0.04B | -0.01B | -0.02B | 0.07B | 0.01B | 0.00B | -0.03B | 0.04B | -0.00B | 0.00B | 0.04B | 0.02B | 0.04B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.10B | 0.03B | 0.49B | 0.04B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.10B | 0.19B | -0.00B | -0.00B | 0.04B | 0.03B | 0.00B | -0.25B | 0.28B | 0.18B | 0.00B | 0.02B | 0.11B | -0.00B | 0.00B | 0.02B | 0.21B | 0.47B | 0.00B | 0.04B | 0.10B | 0.22B |