|
Net Income
|
0.01B | 0.00B | 0.07B | -0.00B | 0.02B | 0.00B | 0.07B | -0.00B | 0.02B | 0.01B | | | | -10.00 | | | | -0.00B | 0.15B | 664.01B | 0.03B | 0.03B | 0.12B | -0.01B | 0.04B | 0.03B | 0.15B | -0.01B | 0.05B | 0.05B | 0.18B | 214.00B | 0.07B | 0.07B | 0.19B | -0.01B | 0.07B | 0.07B | 0.19B | -0.03B | 0.13B | 0.11B | 0.30B | 0.04B | 0.15B | 0.05B | 0.21B | -0.03B | 0.15B | -0.34B | 0.05B | -0.67B | -0.12B | -0.10B | 0.10B | 0.00B | 0.09B | 0.07B | 0.27B | 0.03B | 0.15B | 0.02B | 0.37B | 0.03B | 0.18B | -0.01B | 0.40B | 0.09B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.01B | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.01B | 0.02B | 0.02B | | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | | -0.01B | -0.01B | -0.04B | | -0.01B | -0.00B | -0.00B | | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | | -0.01B | -0.01B | 0.00B | | -0.01B |
|
Gains from Sales and Divestitures
|
| 0.00B | | | | 0.00B | | | | 0.00B | | | | 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 | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | 0.03B | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.05B | | | | 0.02B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.29B | 0.04B | 0.11B | 0.39B | 0.41B | 0.02B | 0.32B | -0.45B | -0.63B | -0.23B | 0.03B | 0.19B | 0.17B | 0.19B | 0.42B | 0.34B | 0.30B | 0.11B | 0.38B | 0.18B | 0.31B | 0.00B | 0.40B | 0.19B | 0.32B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.03B | 0.00B | | | 0.03B | -0.00B | | | 0.04B | | | | 0.02B | 0.04B | 0.08B | 0.09B | 0.07B | 0.08B | 0.11B | 0.14B | 0.11B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B |
|
Change in Accured Expenses
|
0.03B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.06B | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | 0.37B | | | | 0.58B | 0.01B | | | 0.63B | -0.05B | | | 0.91B | | | | 0.51B | 0.43B | 0.44B | 0.45B | 0.57B | 0.55B | 0.59B | 0.62B | 0.77B | 0.70B | 0.69B | 0.68B | 0.83B | 0.75B | 0.74B |
|
Change in Taxes
|
| 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.09B | 0.04B | | | 0.10B | 0.03B | | | 0.08B | | | | 0.08B | 0.13B | 0.12B | 0.10B | 0.12B | 0.17B | 0.15B | 0.17B | 0.14B | 0.21B | 0.18B | 0.19B | 0.17B | 0.21B | 0.20B |
|
Other Working Capital Changes
|
0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.11B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 1.27B | | | | 1.30B | 0.08B | | | 1.32B | 1.56B | | | 1.93B | | | | 0.93B | 1.01B | 1.14B | 1.16B | 1.34B | 1.40B | 1.64B | 1.52B | 1.78B | 1.73B | 1.96B | 1.75B | 1.95B | 1.91B | 2.16B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | -0.10B | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | -0.08B | | | | -0.01B | | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26B | | | | 0.56B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78B | -0.23B | -0.03B | -0.22B | -0.47B | -0.33B | -1.12B | -0.28B | 0.18B | 0.47B | 0.75B | -0.24B | -0.20B | -0.05B | 0.15B | 0.06B | -0.21B | -0.09B | 0.01B | -0.86B | -0.30B | 0.21B | 0.08B | -0.09B | -0.45B | 0.28B |
|
Other financing activities
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.01B | -0.00B | -0.01B | 0.18B | 1.47B | 0.01B | 0.00B | -0.00B | -0.11B | -0.07B | -0.05B | -0.02B | -0.10B | -0.05B | -0.08B | -0.01B | -0.00B | -0.03B | -0.11B | -0.15B | -0.24B | -0.09B | -0.10B | -0.03B | -0.06B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.02B | 0.01B | -0.02B | 0.03B | 0.05B | 0.02B | 0.00B | -0.01B | -0.03B | 0.01B | -0.06B | -0.03B | -0.04B | 0.02B | -0.04B | -0.03B | 0.03B | -0.02B | -0.00B | 0.03B | -0.03B | -0.01B | 0.02B | 0.01B | 0.02B |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44B | 0.07B | 0.01B | -0.14B | 0.13B | 1.60B | -1.06B | 0.05B | -0.28B | -0.30B | 0.46B | -0.32B | -0.06B | -0.01B | 0.31B | 0.37B | 0.09B | 0.23B | 0.07B | -0.60B | -0.24B | 0.26B | -0.02B | 0.23B | -0.28B | 0.56B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | 0.98B | 1.05B | | 0.92B | 1.05B | 2.65B | 1.59B | 1.63B | 1.35B | 1.05B | 1.51B | 1.19B | | 1.12B | 1.43B | 1.81B | 1.89B | 2.12B | 2.19B | 1.59B | 1.35B | 1.61B | 1.59B | 1.82B | 1.54B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43B | 0.29B | 0.04B | 0.11B | 0.49B | 0.41B | 0.02B | 0.32B | -0.45B | -0.63B | -0.23B | 0.03B | 0.19B | 0.17B | 0.19B | 0.42B | 0.34B | 0.30B | 0.11B | 0.38B | 0.18B | 0.31B | 0.00B | 0.40B | 0.19B | 0.32B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41B | 0.06B | 0.00B | -0.13B | 0.10B | 1.55B | -1.09B | 0.04B | -0.27B | -0.27B | 0.45B | -0.26B | -0.03B | 0.02B | 0.29B | 0.41B | 0.11B | 0.20B | 0.09B | -0.60B | -0.27B | 0.29B | -0.01B | 0.21B | -0.29B | 0.54B |