|
Net Income
|
-0.01B | -0.00B | -0.01B | 0.00B | 0.23B | 0.00B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.09B | 0.08B | 0.11B | 0.13B | 0.15B | 0.14B | 0.13B | 0.13B | 0.15B | 0.15B | 0.10B | 0.11B | 0.13B |
|
Share-based Compensation
|
| 0.01B | | 0.01B | | 0.01B | | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.01B | -0.00B | | | |
|
Gains from Investment Securities
|
| | | | | 0.24B | -0.01B | 0.02B | | 0.00B | 0.03B | | | | -0.03B | | -0.00B | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | 0.00B | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | 0.00B | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | -0.04B | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | -0.07B | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | 0.05B | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | 0.06B | | | | | | | |
|
Cash from Operations
|
| | | | | 0.93B | 0.02B | 0.01B | | 0.91B | 0.06B | | | | 0.21B | | 0.20B | | | | | | | |
|
Amortization
|
| | | 0.70B | 0.74B | 1.40B | 1.40B | 0.03B | 1.35B | 1.23B | 0.09B | 1.18B | 1.23B | 1.38B | 0.01B | 1.35B | 1.45B | 1.47B | 1.44B | 1.47B | 1.62B | 1.27B | 1.92B | 2.09B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | -0.01B | | 0.04B | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | 0.04B | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | 0.00B | 0.00B | | | | | | | | | 0.00B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 0.09B | 1.70B | 1.19B | | 0.11B | 0.25B | | | | 0.54B | | 0.08B | | | | | | | |
|
Cash from Investing Activities
|
| | | | | 0.40B | 0.00B | -0.02B | | -0.14B | -0.04B | | | | 192.31B | | 0.02B | | | | | | | |
|
Other financing activities
|
| | | 0.02B | 0.02B | 1.27B | 1.27B | 1.28B | 1.24B | 1.25B | 1.21B | 1.13B | 1.13B | 1.16B | 1.04B | 0.87B | 0.89B | 0.79B | 0.76B | | 0.65B | 0.54B | 0.55B | |
|
Cash from Financing Activities
|
| | | | | | -0.01B | -0.01B | | | -0.02B | | | | -176.17B | | -0.18B | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | 0.09B | | | | | | 0.13B | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | 0.00B | 0.00B | | | 0.01B | | | | 53.69B | | -0.00B | | | | | | | |
|
Change in Cash
|
| | | | | | 0.01B | -0.02B | | | 0.00B | | | | 1,248.92B | | -0.01B | | | | | | | |
|
Free Cash Flow
|
| | | | | 0.93B | 0.02B | 0.01B | | 0.91B | 0.06B | | | | 0.21B | | 0.16B | | | | | | | |
|
Net Cash Flow
|
| | | | | 1.33B | 0.02B | -0.01B | | 0.77B | 0.01B | | | | 16.36B | | 0.04B | | | | | | | |