|
Net Income
|
| -0.02B | | | | -0.01B | -0.01B | -0.02B | | 0.00B | 0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.00B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.01B | -0.02B | 0.00B | -0.02B | 0.00B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | 0.00B | 0.12B | -0.03B | -0.02B | -0.03B | -0.00B | 0.00B | -0.01B | -0.03B | -0.03B | -0.01B | 0.03B | 0.04B | 0.07B | 0.03B | 0.09B | 0.22B | 0.07B | 0.06B | 0.02B | 0.06B | 0.06B | 0.04B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.14B | 0.14B | 0.12B | 0.17B | 0.18B | -0.14B |
|
Share-based Compensation
|
821.96B | 0.00B | | | 1,228.79B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 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 | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 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 |
|
Deferred Taxes
|
| | | | | | | | | | | | | | 0.00B | | 0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.01B | -0.01B | 0.01B | -0.03B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | 0.02B | 0.00B | 0.01B | -0.03B | 0.02B |
|
Gains from Investment Securities
|
| | | | | | 0.00B | -0.00B | 656.00 | | 336.00 | 574.00 | 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 | -0.00B | -0.00B | | | | 0.00B | 0.00B | 0.00B | 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 | 0.03B | 0.00B | -0.00B | 0.00B | 0.08B | 0.00B | -0.00B | -0.00B | 0.13B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | 0.06B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | 0.00B | -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 | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.02B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.02B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.02B | -0.03B | 0.01B | 0.03B | 0.04B | -0.01B | 0.06B | -0.04B | -0.02B | 0.02B | 0.01B | 0.04B | 0.01B | -0.04B | 0.05B | -0.03B | 0.02B | -0.04B | 0.02B | 0.07B | 0.02B | -0.00B | 0.01B | 0.03B | 0.09B |
|
Change in Inventory
|
| | | | | | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -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 | 0.00B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | -0.00B | -0.00B | 0.04B | 0.02B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.02B |
|
Change in Accured Expenses
|
| | | | | | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -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 | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | -0.03B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | 0.00B | -0.01B | 0.04B | -0.01B | 0.00B | -0.02B | 0.02B | -0.00B | -0.01B | 0.02B | 0.00B | -0.02B | 0.05B | 0.01B | -0.03B | -0.01B | 0.03B |
|
Other Working Capital Changes
|
| | | | | | 0.00B | -0.01B | -0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.02B | 0.00B | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | 0.03B | 0.01B | 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 | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.04B | -0.04B | -0.01B | 0.00B | 0.04B | 0.02B | -0.03B |
|
Cash from Operations
|
| | | | | | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.00B | -0.01B | 0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | 0.02B | 0.15B | -0.02B | -0.02B | -0.02B | 0.01B | -0.00B | -0.02B | -0.03B | -0.03B | -0.00B | 0.00B | 0.01B | 0.05B | 0.06B | 0.04B | 0.12B | 0.08B | 0.05B | 0.04B | 0.07B | 0.08B | 0.09B | 0.07B | 0.13B | 0.10B | 0.13B | 0.06B | 0.12B | 0.18B | 0.15B | 0.10B | 0.18B | 0.22B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | 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 | 0.01B | 0.03B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
821.96B | 803.53B | 1,238.25B | | 1,228.79B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | | | | | | | | 0.01B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.02B | 0.00B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.06B | 0.06B | 0.07B | 0.05B | 0.08B | 0.09B | 0.10B | 0.05B | 0.20B | 0.11B | 0.05B | 0.03B | 0.10B | 0.03B | 0.05B | 0.12B | 0.08B | 0.08B | 0.02B | 0.07B | 0.14B | 0.59B | | 0.02B | 0.06B | 0.05B | 0.08B | 0.02B | 0.12B | 0.05B | 0.14B | 0.08B | 0.05B | 0.19B | 0.21B | 0.27B |
|
Cash from Investing Activities
|
| | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.05B | -0.00B | -0.00B | 0.00B | -0.04B | -0.01B | 0.00B | 0.01B | -0.01B | 0.01B | 0.02B | -0.01B | -0.11B | -0.00B | 0.01B | 0.02B | 0.00B | -0.05B | 0.03B | -0.15B | -0.04B | -0.01B | 0.04B | 0.01B | 0.03B | 0.05B | 0.04B | -0.12B | 0.04B | 0.01B | -0.03B | 0.06B | -0.05B | -0.04B | -0.02B | -0.30B | -0.05B | -0.43B | -0.00B | -0.00B | -0.06B | 0.05B | -0.08B | -0.01B | -0.08B | -0.04B | -0.17B | 0.03B | -0.09B | 0.08B | 0.20B | -0.74B |
|
Other financing activities
|
| | | 0.18B | | 0.18B | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | | 0.00B | 0.00B | | | | 0.01B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.08B | -0.00B | 0.00B | 0.03B | -0.00B | -0.00B | 0.00B | 0.02B | 0.11B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.14B | 0.01B | 0.00B | 0.00B | -0.00B | 0.14B | -0.00B | 0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.21B | -0.05B | 0.01B | -0.04B | -0.03B | 0.34B | -0.04B | -0.06B | -0.16B | 0.00B | 0.37B | -0.01B | 0.01B | -0.16B | 0.00B | 0.00B | -0.25B | -0.00B | 0.01B | 0.02B | -0.25B | -0.00B | -0.30B | -0.02B | 0.24B |
|
Change in Cash
|
| | | | | | 0.05B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.06B | -0.01B | -0.01B | 0.01B | -0.06B | -0.01B | -0.01B | 0.01B | 0.05B | -0.02B | -0.01B | 0.02B | -0.02B | 0.02B | 0.00B | -0.03B | 0.03B | -0.01B | -0.00B | 0.01B | -0.02B | 0.07B | 0.05B | 0.00B | -0.07B | -0.04B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.06B | -0.02B | 0.03B | -0.07B | 0.08B | 0.35B | -0.05B | 0.04B | -0.37B | -0.00B | -0.03B | 0.06B | 0.09B | -0.14B | 0.12B | 0.05B | -0.16B | 0.05B | 0.02B | -0.03B | -0.04B | 0.06B | -0.11B | 0.36B | -0.28B |
|
Free Cash Flow
|
| | | | | | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.00B | -0.01B | 0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | 0.02B | 0.15B | -0.02B | -0.02B | -0.02B | 0.01B | -0.01B | -0.03B | -0.03B | -0.03B | -0.01B | 0.00B | 0.01B | 0.05B | 0.06B | 0.04B | 0.12B | 0.08B | 0.05B | 0.04B | 0.07B | 0.08B | 0.08B | 0.07B | 0.13B | 0.10B | 0.13B | 0.05B | 0.11B | 0.18B | 0.15B | 0.10B | 0.18B | 0.22B |
|
Net Cash Flow
|
| | | | | | 0.05B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.06B | -0.01B | -0.01B | 0.01B | -0.06B | -0.01B | -0.01B | 0.01B | 0.05B | -0.02B | -0.01B | 0.02B | -0.02B | 0.02B | 0.00B | -0.03B | 0.03B | -0.01B | -0.00B | 0.01B | -0.02B | 0.07B | 0.05B | 0.00B | -0.07B | -0.04B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.06B | -0.02B | 0.03B | -0.07B | 0.08B | 0.35B | -0.05B | 0.04B | -0.37B | -0.00B | -0.03B | 0.06B | 0.09B | -0.14B | 0.12B | 0.05B | -0.16B | 0.05B | 0.02B | -0.03B | -0.04B | 0.06B | -0.11B | 0.36B | -0.28B |