|
Net Income
|
-0.00B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.02B | 0.04B | 0.09B | 0.01B | 0.09B | 0.11B | 0.13B | -0.02B | 0.18B | 0.13B | 0.16B | 0.10B | 0.19B | 0.18B | 0.23B | 0.13B | 0.20B | 0.12B | 0.11B | 0.10B | 0.17B | 0.11B | -0.57B | 0.10B | 0.09B | 0.11B | 0.09B | 0.10B | 0.13B | 0.12B | 0.13B | 1.16B | 0.69B | 0.68B | 0.07B | 0.52B | 1.17B | 0.52B |
|
Depreciation and Depletion
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.09B | 0.07B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.04B | 0.01B | 0.04B | 0.04B | 0.05B |
|
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 | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.02B | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 0.00B | | 0.00B | | -0.00B | | 0.01B | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | 0.00B | -0.00B | -0.00B | -0.01B | -0.03B | | -0.01B | | -0.00B | 0.00B |
|
Change in Accured Expenses
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.06B | 0.02B | 0.08B | 0.01B | 0.09B | 0.04B | -0.03B | 0.10B | 0.13B | 0.01B | 0.12B | 0.11B | 0.01B | 0.01B | 0.11B | 0.00B | 0.12B | 0.02B | -0.02B | 0.12B | -0.02B | 0.02B | 0.10B | -0.01B | 0.09B | -0.00B | 0.08B | 0.08B | 0.09B | 0.01B | 0.65B | -0.07B | -0.06B |
|
Change in Taxes
|
| | | | | 0.00B | -0.00B | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | -0.00B | -0.00B | 0.01B | -0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | -0.01B | 0.04B | -0.02B | 0.00B | -0.01B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.10B | 0.42B | -0.40B |
|
Cash from Operations
|
-0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.04B | 0.06B | 0.11B | 0.10B | 0.11B | 0.10B | 0.12B | 0.13B | 0.16B | 0.05B | 0.15B | 0.18B | 0.21B | 0.16B | 0.24B | 0.08B | 0.11B | 0.10B | 0.16B | 0.08B | -0.03B | 0.09B | 0.10B | 0.01B | 0.03B | 0.06B | 0.08B | 0.07B | 0.11B | 0.08B | 0.06B | 0.40B | 0.48B | 0.34B | 0.06B | 0.24B | 0.25B | 0.14B |
|
Amortizatization of Intangibles
|
| | | | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B |
|
Depreciation & Amortization (CF)
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 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 | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -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 | -0.03B | -0.04B | -0.04B | -0.20B | -0.02B | -0.00B | -0.03B | -0.03B | -0.12B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 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 Intangibles
|
| | | | | -0.00B | -0.00B | -0.00B | -0.00B | | | | | -0.00B | -0.00B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | -0.29B | -0.23B | -0.01B | -0.05B | -0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.19B | | -0.41B |
|
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 | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | 0.00B | | 0.04B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 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 | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.36B | -0.01B | 0.04B | -0.01B | 0.02B | -0.04B | -0.02B | -0.09B | 0.03B | -0.06B | -0.04B | 0.04B | -0.44B | -0.15B | -0.81B | -0.10B | -0.14B | -0.22B | -0.00B | -0.28B | -0.05B | 0.07B | -0.04B | -0.09B | -0.05B | -0.01B | 0.21B | 0.26B | -0.04B | 0.12B | -0.00B | 0.17B | 0.06B | 0.17B | 0.05B | 0.06B | 0.26B | 0.58B | -2.28B | 0.12B | 1.01B | -0.10B | -1.64B |
|
Other financing activities
|
0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | 0.01B | | | | | | | | 0.71B | 0.87B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 0.12B | -0.00B | 0.29B | -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 | 0.30B | 0.41B | -0.00B | -0.00B | -0.13B | -0.00B | -0.00B | | -0.16B | -0.02B | -0.03B | -0.00B | -0.15B | -0.12B | -0.00B | -0.02B | -0.28B | -0.19B | -0.02B | -0.07B | -0.42B | 0.28B | -0.02B | 1.22B | -1.11B | 0.55B | -0.06B | -1.89B | -0.46B | -2.78B |
|
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 | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | -0.03B | -0.02B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | 0.02B | 0.03B | -0.18B | 0.02B | -0.03B | -0.05B | -0.01B |
|
Change in Cash
|
0.04B | -0.00B | 0.12B | -0.01B | 0.29B | -0.35B | 0.00B | 0.04B | 0.02B | 0.03B | 0.00B | 0.05B | 0.01B | 0.13B | 0.05B | 0.07B | 0.17B | -0.30B | 0.27B | -0.37B | 0.06B | 0.03B | -0.14B | 0.16B | -0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | -0.19B | 0.17B | 0.36B | -0.06B | -0.11B | -0.13B | 0.23B | 0.05B | -0.12B | 0.40B | 0.09B | 1.90B | -0.03B | -1.56B | 0.14B | -0.67B | -0.37B | -4.28B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | 0.29B | 0.37B | 0.39B | 0.24B | 0.41B | | | | | 0.51B | 0.54B | 0.35B | 0.53B | 0.89B | 0.79B | 0.64B | 0.53B | 0.76B | 0.77B | 0.65B | 1.08B | 8.28B | 10.18B | 10.15B | 1.18B | 9.64B | 8.97B | 8.60B |
|
Free Cash Flow
|
0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.04B | 0.07B | 0.11B | 0.10B | 0.11B | 0.11B | 0.13B | 0.14B | 0.16B | 0.06B | 0.16B | 0.18B | 0.21B | 0.17B | 0.25B | 0.08B | 0.12B | 0.11B | 0.16B | 0.08B | -0.02B | 0.09B | 0.11B | 0.01B | 0.03B | 0.07B | 0.08B | 0.07B | 0.12B | 0.11B | 0.10B | 0.44B | 0.68B | 0.36B | 0.06B | 0.27B | 0.28B | 0.26B |
|
Net Cash Flow
|
-0.00B | 0.00B | 0.12B | -0.01B | 0.29B | -0.35B | 0.00B | 0.04B | 0.03B | 0.03B | 0.01B | 0.05B | 0.02B | 0.13B | 0.05B | 0.07B | 0.16B | -0.31B | 0.30B | -0.35B | 0.04B | 0.03B | -0.14B | 0.16B | -0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | -0.18B | 0.17B | 0.36B | -0.05B | -0.13B | -0.13B | 0.23B | 0.05B | -0.14B | 0.40B | 0.10B | 1.88B | -0.06B | -1.38B | 0.12B | -0.64B | -0.32B | -4.27B |