|
Net Income
|
-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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.02B | 0.02B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.02B | -0.01B | 0.02B | -0.01B | -0.00B | -0.00B | -0.07B | -0.00B | -0.00B | 0.00B | -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 | 0.00B | 0.00B | 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
|
-0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.00B | | | -0.00B | 0.01B | | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | -0.00B | | -0.00B | -0.00B | -0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.02B | 0.02B | 0.02B | 0.02B |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.85 | | | | 0.10 | | | | 0.00B | | | | 0.01B | | | | | | | |
|
Cash from Operations
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.02B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | 0.00B | -0.01B | -0.01B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 10.38B | 9.08B | 8.45B | 7.99B |
|
Change in Accured Expenses
|
| | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.06B | 0.05B | 0.07B | 0.06B | 0.09B | 0.08B | 0.09B | 0.10B | 0.09B | 0.06B | 0.06B | 0.05B | 54.09B | 51.05B | 51.78B | 47.40B |
|
Other Working Capital Changes
|
-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 | 0.02B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 8.36B | 9.81B | 10.38B | 10.59B |
|
Acquisitions
|
| | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | -0.03B | -0.05B | -0.00B | 0.00B | 0.04B | 0.03B | 0.02B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.03B | -0.05B | -0.00B | 0.00B | 0.03B | 0.03B | -0.01B | -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 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.00B | -0.00B | -0.00B | -0.00B | 0.07B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.08B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
| 0.02B | 0.02B | 0.03B | 0.10B | 0.10B | 0.02B | 0.02B | 0.02B | 0.05B | 0.08B | 0.08B | 0.08B | 0.04B | 0.03B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 0.04B | 0.06B | 0.05B | 0.09B | 0.07B | 0.09B | 0.08B | 0.07B | 0.03B | 0.03B | 0.02B | 0.02B | 15.86B | 18.47B | 16.18B |
|
Free Cash Flow
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.02B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
0.00B | 0.00B | 0.00B | 0.01B | 0.08B | -0.03B | -0.05B | -0.00B | -0.00B | 0.03B | 0.03B | -0.02B | -0.01B | -0.01B | -0.00B | 0.07B | -0.01B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | 0.00B | 0.02B | 0.01B | 0.00B | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | |