|
Net Income
|
0.03B | 0.06B | 0.08B | 0.10B | 0.12B | 0.06B | 0.10B | 0.13B | -0.01B | -0.13B | -0.17B | -0.00B | 0.09B | 0.48B | 0.98B | 1.91B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.03B | 0.05B | 0.13B | 0.09B | 0.08B | 0.17B | 0.26B |
|
Deferred Taxes
|
-0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.02B | 0.00B | -0.01B | -0.02B | -0.09B | 0.02B | -0.07B | -0.03B | -0.10B | -0.28B | -0.24B |
|
Gains from Sales and Divestitures
|
3.60B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Gains from Investment Securities
|
10.18 | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | 0.05B | 0.14B | 0.23B | 0.41B | 0.49B | 0.52B |
|
Asset Writedowns and Impairment
|
0.00B | -0.00B | | | | 0.05B | 0.02B | 0.01B | 0.00B | | 0.07B | 0.13B | 0.43B | 1.07B | 1.05B | 1.86B |
|
Cash from Restructuring
|
0.04B | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 0.00B | 0.00B | | | | | | | | | | | | |
|
Cash from Operations
|
0.05B | 0.07B | 0.09B | 0.14B | 0.14B | 0.20B | 0.22B | 0.19B | 0.27B | 0.23B | 0.45B | 1.18B | 0.96B | 2.94B | 5.14B | 7.92B |
|
Amortizatization of Intangibles
|
| | | | | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.08B | 0.12B | 0.11B | 0.11B |
|
Amortization of Deferred Charges
|
0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.07B | 0.10B | 0.20B | 0.40B | 0.52B | 0.62B |
|
Change in Receivables
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.00B | -0.01B | 0.03B | 0.07B | 0.09B | 0.16B |
|
Change in Inventory
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.11B | 0.14B | -0.11B | 0.07B | 0.11B |
|
Change in Account Payables
|
0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.12B | 0.16B | 0.24B | 0.18B | 0.27B | 0.90B | 0.81B | 1.04B | 1.50B | 3.60B |
|
Change in Accured Expenses
|
0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.07B | 0.06B | 0.05B | 0.15B | 0.09B | 0.14B | 0.58B | 0.38B | 0.45B | 1.23B | 1.59B |
|
Other Working Capital Changes
|
0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.02B | 0.05B | 0.02B | 0.05B | 0.11B | 0.19B | 0.09B | 0.06B | 0.31B |
|
Capital Expenditures
|
0.00B | 0.01B | 0.02B | 0.02B | 0.11B | 0.03B | 0.04B | 0.07B | 0.06B | 0.09B | 0.14B | 0.25B | 0.57B | 0.46B | 0.51B | 0.86B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.00B | | | | |
|
Change in Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.04B | 0.00B | | |
|
Acquisitions
|
| | 0.01B | | 0.00B | 0.04B | 0.05B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.05B | | | 0.01B |
|
Change in Acquisitions & Divestments
|
0.08B | 0.08B | 0.34B | 0.47B | 1.17B | 2.33B | 1.88B | 3.51B | 4.71B | 2.66B | 3.35B | 5.53B | 7.80B | 11.02B | 18.10B | 13.96B |
|
Cash from Investing Activities
|
-0.00B | -0.06B | -0.07B | -0.08B | -0.08B | -0.32B | -0.18B | -0.08B | -0.02B | -0.67B | -1.45B | -0.25B | -1.60B | -3.87B | -3.45B | -8.29B |
|
Other financing activities
|
| | | | | 0.01B | | | | 0.02B | | | | | | |
|
Cash from Financing Activities
|
-0.02B | -0.00B | -0.01B | -0.02B | -0.01B | 0.26B | -0.03B | -0.02B | -0.05B | 0.61B | 2.02B | 0.24B | 1.93B | 0.92B | -0.27B | 1.96B |
|
Dividends Paid - Common
|
| | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.00B | 0.00B | | | | |
|
Exchange Rate Effect
|
0.00B | 0.00B | -0.00B | -0.00B | -0.02B | -0.06B | -0.07B | -0.02B | -0.04B | -0.09B | -0.04B | -0.12B | -0.15B | -0.27B | -0.94B | -0.74B |
|
Change in Cash
|
0.03B | 0.01B | 0.01B | 0.03B | 0.04B | 0.08B | -0.06B | 0.07B | 0.15B | 0.08B | 0.99B | 1.06B | 1.14B | -0.28B | 0.48B | 0.85B |
|
Beginning Cash Balance
|
0.02B | 0.05B | 0.06B | 0.07B | 0.10B | 0.14B | 0.22B | 0.17B | 0.77B | 1.13B | 0.40B | 0.80B | 1.45B | 2.19B | 2.07B | 1.78B |
|
Free Cash Flow
|
0.05B | 0.05B | 0.07B | 0.12B | 0.03B | 0.16B | 0.18B | 0.12B | 0.21B | 0.14B | 0.31B | 0.94B | 0.39B | 2.48B | 4.63B | 7.06B |
|
Net Cash Flow
|
0.03B | 0.01B | 0.01B | 0.04B | 0.05B | 0.14B | 0.01B | 0.09B | 0.20B | 0.17B | 1.02B | 1.17B | 1.29B | -0.01B | 1.42B | 1.59B |