|
Net Income
|
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 | 0.01B | 5.95B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 9.09B | 0.01B | 0.01B | 0.01B | 10.95B | 13.06B | 11.01B | 11.84B | 0.01B | 8.69B | 9.36B | 10.05B | 0.01B | 10.43B | -31.21B | 0.02B | 0.01B | 0.02B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 1.87B | 0.00B | 0.00B | 0.00B | 1.97B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 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 | -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 |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
0.02B | | 0.02B | 0.02B | 0.02B | | | 0.02B | | | | 0.04B | | | | 0.04B | | 0.05B | | | | | | | | | | | | | | | | | | 0.10B | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | 0.18B | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B |
|
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 | -0.00B | 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 | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | | | -0.00B | -0.01B | | | -0.00B | -0.02B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.02B | 0.01B | -0.01B | 0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.01B |
|
Change in Account Payables
|
0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 25.24B | 0.00B | 0.03B | 0.03B | 0.02B | -0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.03B |
|
Other Working Capital Changes
|
0.00B | | 0.00B | 0.00B | 0.01B | | | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 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 | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B |
|
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 | 0.01B | -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 | -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 | -0.00B | -0.00B | 0.00B | -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 | 0.00B | -0.00B | 0.00B | 0.00B | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.02B | 0.06B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.01B | 0.04B | -0.00B | -0.00B | -0.01B | 0.03B | | | -0.00B | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | -0.01B | -0.01B | | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.02B | 0.00B | 0.00B | -0.01B | -0.01B | 0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.02B | -0.00B | 0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Other financing activities
|
| | | 0.10B | | | | 0.12B | | | | 0.12B | | | | 0.13B | | 0.13B | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.18B | 0.00B | -0.00B | 0.00B | | | -0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | 0.00B | | 0.17B | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.03B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.03B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | 0.02B | -0.01B | -0.01B | -0.01B | 0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | 0.02B | -0.00B | -0.00B | -0.01B | 0.02B | -0.01B | -0.00B | -0.01B | 0.03B | -0.01B | | -0.01B | 0.03B | -0.00B | -0.00B | -0.01B | 0.03B | -0.00B | -0.01B | -0.01B | 0.04B | -0.00B | -0.01B | -0.01B | 0.05B | -0.00B | -0.01B | -0.02B | 0.06B | -0.00B | -0.00B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B |
|
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 | -0.01B | 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 |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.02B | 0.03B | 0.01B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | 0.03B | -0.02B | 0.00B | 0.01B | -0.02B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.02B | -0.02B | -0.01B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | -0.02B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.02B | 0.03B | 0.01B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | 0.03B | -0.02B | 0.00B | 0.01B | -0.02B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | -0.00B | -0.01B | 0.02B | -0.02B | -0.01B | 0.00B | 0.02B | 0.00B | 0.00B | -0.00B | 0.02B | -0.02B | -0.01B | 0.01B | -0.01B | -0.02B | 0.01B |