|
Net Income
|
9.22B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | -0.01B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 58.71B | 0.06B | 0.06B | 56.80B | 56.67B | 0.07B | 58.28B | 0.07B | 0.06B | 0.07B | 53.56B | 0.05B | -0.01B | 0.06B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | -0.00B | | | -0.00B | -0.00B | | | -0.00B | 0.00B | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | -0.01B | | | -0.00B | -0.00B | | | -0.00B | -0.01B | | | -0.00B | | | | -0.00B | | | | -0.01B | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.71B | -0.00B | -0.00B | -4.72B | -6.64B | -0.00B | -4.83B | -0.00B | -0.00B | -0.00B | 2.02B | -0.00B | -0.00B | -0.00B |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | 0.03B | 0.01B | -0.10B | -0.03B | -0.01B | 0.01B | -0.05B | -0.06B | -0.01B | 0.06B | -0.09B | -0.07B | 0.00B | 0.04B | -0.09B | -0.03B | -0.02B |
|
Change in Receivables
|
| | | | | | | | | | | | -0.00B | | | -0.01B | -0.01B | | | -0.01B | -0.02B | | | -0.02B | | | | -0.02B | | | | -0.06B | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | 0.00B | | | -0.00B | 0.00B | | | -0.00B | 0.02B | | | -0.00B | | | | 0.00B | | | | -0.01B | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | -0.00B | | | | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | -0.00B | | | -0.00B | -0.00B | | | 0.00B | 0.00B | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | -0.00B | | | -0.01B | -0.00B | | | -0.01B | 0.02B | | | 0.01B | | | | -0.01B | | | | -0.01B | 0.03B | 0.09B | 0.07B | -0.02B | 0.04B | 0.08B | 0.10B | 0.03B | 0.04B | 0.09B | 0.16B | 0.01B | 0.01B | 0.09B | 0.14B | 0.02B | 0.02B | 0.09B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | -0.01B | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | | -0.00B | | | | -0.01B | | | | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.01B | -0.04B | -0.03B | -0.03B | -0.04B | -0.02B | -0.04B | -0.02B | -0.04B | -0.02B | -0.02B | -0.02B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | -0.00B | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | | -0.00B | | | | -0.00B | | | | -0.01B | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | -0.01B | | | -0.01B | -0.01B | | | | | | 0.00B | -0.04B | | | 0.01B | | | | 0.02B | -0.03B | | | 0.02B | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.12B | -0.04B | -0.05B | -0.05B | -0.10B | -0.07B | -0.05B | -0.04B | -0.14B | -0.14B | -0.02B | -0.06B | -0.09B | -0.24B | -0.03B | -0.07B | -0.03B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 0.08B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | -0.01B | | | -0.02B | -0.01B | | | -0.02B | -0.01B | | | -0.05B | | | | 0.00B | | | | -0.08B | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | 0.01B | | 0.01B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.14B | 0.15B | 0.16B | 0.16B | 0.47B | 0.49B | 0.54B | 0.55B | 0.85B | 0.86B | 0.87B | 0.88B | 0.90B | 0.93B | 0.95B | 0.97B | 1.00B | 1.05B | 1.02B | 1.02B | 1.04B | 1.09B | 1.19B | 1.21B | 1.24B | 1.26B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | 0.07B | | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | -0.00B | | | | -0.03B | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | 0.00B | | | 0.00B | 0.01B | | | 0.00B | 0.00B | | | 0.01B | | | | 0.07B | | | | -0.03B | 0.28B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | -0.03B | -0.03B | -0.01B | 0.01B | 0.09B | -0.08B | -0.02B | 0.04B | 0.05B | -0.02B | 0.10B | -0.07B |
|
Exchange Rate Effect
|
-0.14B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -20.68B | -0.02B | 0.02B | 2.74B | -1.49B | -0.03B | 12.04B | -0.02B | -0.02B | 0.02B | -65.65B | 0.03B | 0.05B | 0.00B |
|
Change in Cash
|
| | | | | | | | | | | | -0.01B | | | | 0.00B | | | | 0.01B | | | -0.04B | | | | 0.07B | | | | -0.13B | 0.28B | -0.03B | 0.03B | -0.09B | -0.02B | -0.03B | -0.00B | -0.04B | -0.01B | -0.05B | 0.11B | -0.08B | -0.07B | 0.04B | -0.05B | -0.03B | 0.06B | -0.01B |
|
Free Cash Flow
|
| | | | | | | | | | | | 0.00B | | | -0.00B | 0.00B | | | -0.00B | 0.03B | | | 0.01B | | | | -0.00B | | | | -0.01B | 0.05B | 0.12B | 0.10B | 0.00B | 0.07B | 0.11B | 0.11B | 0.07B | 0.06B | 0.11B | 0.20B | 0.03B | 0.05B | 0.11B | 0.17B | 0.04B | 0.05B | 0.12B |
|
Net Cash Flow
|
| | | | | | | | | | | | -0.01B | | | -0.02B | 0.00B | | | -0.02B | 0.01B | | | -0.04B | | | | 0.07B | | | | -0.13B | 0.31B | 0.09B | 0.07B | -0.04B | 0.04B | 0.06B | 0.07B | 0.01B | 0.02B | 0.10B | 0.25B | -0.06B | -0.01B | 0.13B | 0.18B | -0.00B | 0.13B | 0.02B |