|
Net Income
|
-0.00B | -0.02B | -0.12B | -0.04B | -0.01B | 0.02B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.05B | 0.00B | -0.05B | 0.00B | 0.00B | -0.01B | -0.00B | -0.05B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -13.14B | -0.01B | -0.00B | 0.03B | -0.00B | 0.03B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | | | -0.03B | 0.01B | -0.10B |
|
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 | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 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 | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | 0.66B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 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 Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.01B | -0.02B | 0.01B | 0.00B | 10.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.03B | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -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 |
|
Asset Writedowns and Impairment
|
0.00B | -0.00B | 0.10B | -0.10B | -0.01B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.04B | | 0.00B | | | -0.04B | 0.04B | -0.00B | | | -0.00B | | | | | | -0.00B | -0.00B | -0.00B | | | | | -0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | | | 0.02B | 0.02B | | 0.01B | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.14B | 0.08B | | 0.06B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B |
|
Other Working Capital Changes
|
| | | | | | | | -0.00B | -0.01B | -0.01B | -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 | 0.01B | -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 | | | | | | | | | | | | |
|
Cash from Operations
|
-0.03B | -0.00B | -0.02B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | -0.02B | -0.01B | 0.00B | -0.00B | 0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.03B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.89B | 0.97B | 0.00B | -0.16B | 0.03B | -0.01B | -0.05B | -0.05B | -0.02B | 0.20B | 0.00B | -0.02B | 0.13B | -0.00B | 0.05B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | 0.04B | -0.01B | 0.04B | -0.00B | 0.03B | 1.37B | -0.01B | 0.02B | -0.01B | 0.02B | -0.01B | -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 | -0.01B | -0.00B | -0.01B | 0.00B | -0.01B | -0.01B | 0.02B | -0.00B | 0.03B | -0.02B | -0.01B | -0.00B | -0.00B | 0.00B | 0.04B | 0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.03B | 0.01B | -0.00B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | -0.01B | 0.01B | 0.00B | | 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 | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Capital Expenditures
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 |
|
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 | | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
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 | | | | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | 0.00B | 0.00B | | | | | 0.03B | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.07B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.01B | -0.03B | -0.00B | 0.00B | 0.03B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.06B | -0.03B | 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 | -0.01B | -0.00B | -0.02B |
|
Cash from Financing Activities
|
0.04B | 0.05B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.02B | 0.06B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -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 | 0.02B | 0.12B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | 0.05B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.33B |
|
Net Equity Issued and Repurchased
|
0.00B | 0.03B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.06B | 0.16B | -0.02B | -0.08B | 0.00B | 0.04B | 0.00B | -0.01B | -0.00B | 0.03B | 0.00B | -0.00B | -0.01B | 0.02B | -0.00B | 0.01B | -0.01B | 0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.04B | -0.03B | -0.01B | 0.00B | 0.03B | -0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.14B | 0.00B | 0.00B | 0.01B | 0.05B | 0.00B | 0.00B | -0.00B | 0.04B | 0.00B | 0.00B | 0.05B | 0.09B | 0.00B | -0.01B | 0.00B | 0.06B | -0.02B | 0.30B |
|
Exchange Rate Effect
|
-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 | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | | | | | | | | | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -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 Cash
|
-0.00B | 0.03B | -0.02B | 0.01B | -0.01B | 0.01B | 0.01B | -0.00B | 0.06B | -0.02B | -0.08B | -0.00B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | 0.01B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.03B | -0.03B | -0.01B | -0.00B | 0.03B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.12B | -0.07B | -0.03B | 0.01B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.01B | 0.05B | -0.01B | 0.00B | -0.01B | 0.00B | -0.02B | -0.02B | 0.30B |
|
Free Cash Flow
|
-0.02B | 0.01B | -0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.01B | 0.01B | -0.01B | | 0.01B | 0.00B | | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.01B | -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 | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Net Cash Flow
|
-0.00B | 0.03B | -0.02B | 0.01B | -0.01B | 0.01B | 0.01B | -0.00B | 0.06B | -0.02B | | -0.00B | -0.01B | | -0.01B | -0.00B | -0.01B | 0.01B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.00B | | -0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.03B | -0.03B | -0.01B | -0.00B | 0.03B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.12B | -0.07B | -0.03B | 0.01B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.01B | 0.05B | -0.01B | 0.00B | -0.01B | 0.00B | -0.02B | -0.02B | 0.30B |