|
Net Income
|
0.16B | 0.23B | 0.55B | | | | |
|
Depreciation and Depletion
|
| -0.00B | -0.01B | -0.01B | 0.02B | 0.03B | 0.03B |
|
Share-based Compensation
|
| | | | 0.04B | 0.06B | 0.07B |
|
Deferred Taxes
|
| | 20.56B | | 0.01B | -0.01B | 0.24B |
|
Gains from Investment Securities
|
| -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Asset Writedowns and Impairment
|
| | | | | -0.18B | -0.00B |
|
Cash from Restructuring
|
| | | 0.24B | 0.08B | | |
|
Cash from Operations
|
0.11B | 0.18B | 0.90B | 0.32B | 0.52B | 0.71B | 0.68B |
|
Amortizatization of Intangibles
|
| -0.01B | -0.01B | -0.01B | 0.01B | 0.00B | 0.01B |
|
Depreciation & Amortization (CF)
|
| -0.00B | -0.01B | -0.01B | 0.02B | 0.03B | 0.03B |
|
Change in Inventory
|
| | | | | -0.01B | -0.00B |
|
Change in Accured Expenses
|
| | 0.14B | | 0.03B | 0.06B | 0.08B |
|
Change in Taxes
|
0.01B | -0.05B | -0.17B | -0.09B | -0.16B | -0.10B | -0.03B |
|
Other Working Capital Changes
|
-0.07B | -0.13B | 0.11B | -0.09B | -0.19B | | |
|
Change in Intangibles
|
-0.04B | -0.01B | -0.04B | -0.03B | -0.03B | -0.03B | -0.02B |
|
Acquisitions
|
| | 0.00B | 0.00B | 0.00B | 0.00B | -1.16B |
|
Cash from Investing Activities
|
-0.20B | -0.21B | -0.27B | -0.11B | -0.27B | -0.12B | -0.00B |
|
Cash from Financing Activities
|
-0.01B | 0.38B | 0.01B | -0.05B | -0.08B | -0.06B | -0.00B |
|
Non-Current Debt
|
| | 7614.46B | | | | |
|
Exchange Rate Effect
|
0.00B | 0.00B | -0.05B | 0.10B | 0.06B | -0.05B | 0.10B |
|
Free Cash Flow
|
0.11B | 0.18B | 0.90B | 0.32B | 0.52B | 0.71B | 0.68B |
|
Net Cash Flow
|
-0.09B | 0.35B | 0.64B | 0.16B | 0.17B | 0.54B | 0.68B |