|
Net Income
|
| | 0.02B | 0.01B | 3.66B | 0.00B | -0.00B | 0.01B | 3.63B | 0.01B | -0.00B | -0.01B | 0.01B | -0.02B | 0.02B | -0.00B | 0.05B | -0.00B | 0.04B | 0.00B | 0.05B | 1.16B | 0.03B | 2.38B | 0.06B | 0.00B | 0.03B | 0.06B | 0.10B | -0.01B | 0.06B | 0.05B | | 0.05B | | 0.08B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | |
|
Deferred Taxes
|
| | | | | | | | | | -0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | | | | -0.00B | | | | | 0.00B | | | | -0.00B |
|
Cash from Discontinued Operations
|
| | | 0.01B | | -0.01B | | 0.01B | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | -0.03B | 0.00B | 0.01B | | | | | 0.00B | | | | -0.00B | -0.01B | | | 0.01B | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | 17.54B | | 15.87B | | 14.94B | | 14.52B | | | | | |
|
Gains from Investment Securities
|
| | | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | | 0.00B | | 0.00B | | | -0.00B | | | | | | | | | | | | | | -0.00B | | | | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B |
|
Non-cash Items
|
| | | | 0.02B | | | | 0.03B | | | 0.01B | | | | | | | | | | | | | | | -0.00B | 0.00B | | | 0.01B | | | | | |
|
Change in Working Capital
|
| | | | 0.01B | | | | 0.02B | | | -0.01B | | | | -0.00B | | | -0.00B | -0.05B | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
0.01B | 0.02B | | 0.01B | -0.01B | -0.02B | 0.01B | 0.02B | 0.00B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.01B | 0.02B | -0.01B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.02B | | | 0.00B | -0.00B | -0.00B | 0.03B | 0.02B | 0.00B | 0.00B | 0.03B | 0.03B | | 0.00B |
|
Change in Inventory
|
| | | | -0.01B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
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 | 0.01B | 0.00B | 0.00B | | | | | -0.00B | | | | -0.00B | 0.00B | | | | 0.00B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | 0.02B | | | | | | |
|
Change in Taxes
|
| | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.02B | -0.02B | | | | -0.01B | | | | -0.02B | | 0.02B | | -0.00B | 0.00B | | | 0.01B | 0.01B | -0.00B | -0.02B | 0.01B | | | | | 0.01B | | | | 0.02B | 0.01B | | | | 0.02B |
|
Depreciation & Amortization (CF)
|
| | | 0.01B | 0.01B | -0.00B | -140.21 | -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 | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B |
|
Capital Expenditures
|
| | | -0.01B | -0.01B | | | -0.01B | -0.01B | | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | | | | -0.00B | | | | -0.01B | -0.00B | | | -0.01B | -0.00B | | | | -0.00B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | -0.01B | 0.00B | 0.00B | | -0.01B | 0.01B | 0.01B | 0.03B | 0.03B | | | -0.01B | 0.01B | | | | -0.00B | 0.00B | | | 0.01B | 0.00B | | | | 0.00B |
|
Cash from Investing Activities
|
| | | -0.02B | | -0.04B | | -0.01B | | | -0.01B | -0.01B | -0.01B | | -0.01B | 0.00B | 0.01B | -0.01B | 0.04B | 0.01B | 0.02B | -0.02B | | | | | -0.01B | | | | -0.00B | -0.00B | | | | -0.00B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | 0.02B | -0.01B | | | 0.00B | | | | | |
|
Long-Term Debt Issuances
|
| | | 0.00B | 0.01B | | | 0.01B | 0.02B | | 0.01B | | 0.02B | | 0.01B | | | 0.01B | | | | 0.01B | | | | | 0.04B | | | | | 0.00B | | | | 0.00B |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | -0.00B | | | | | | | | | 0.05B | | | | | -0.00B | -0.00B | | | -0.01B | | | | | |
|
Cash from Financing Activities
|
0.02B | -0.00B | | -0.02B | -0.03B | -0.01B | | -0.01B | 0.01B | 0.00B | 0.02B | 0.00B | -0.01B | | -0.03B | 0.02B | 0.00B | -0.01B | 0.02B | -0.01B | -0.05B | -0.01B | | | | | 0.04B | | | | 0.01B | -0.01B | | | | -0.01B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | | | | 0.00B |
|
Change in Cash
|
-0.03B | -0.04B | | -0.03B | -0.03B | -0.05B | | -0.01B | 0.01B | 0.00B | 0.02B | -0.01B | -0.01B | | -0.03B | -0.00B | 0.00B | 0.01B | 0.02B | -0.00B | -0.01B | -0.01B | -0.00B | | | | 0.02B | -0.01B | | | 0.02B | 0.00B | | | | 0.01B |
|
Free Cash Flow
|
-0.02B | -0.02B | | 0.01B | 0.01B | -0.01B | | 0.01B | 0.01B | -0.02B | 0.00B | 0.03B | 0.01B | 0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | -0.00B | -0.02B | 0.01B | 0.00B | | | | 0.01B | 0.00B | | | 0.03B | 0.01B | | | | 0.03B |
|
Net Cash Flow
|
0.00B | -0.02B | | -0.04B | -0.03B | -0.05B | | -0.02B | 0.01B | -0.02B | 0.01B | 0.01B | -0.03B | -0.00B | -0.04B | 0.03B | 0.02B | -0.00B | 0.06B | -0.00B | -0.05B | -0.01B | | | | | 0.04B | | | | 0.03B | 0.00B | | | | 0.01B |