|
Net Income
|
| | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.09B | | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B |
|
Share-based Compensation
|
| | | | | | | | 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 |
|
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 | -0.01B | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.02B | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | -0.00B | | |
|
Gains from Investment Securities
|
| | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.01B | | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | | -0.00B | 0.02B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | |
|
Asset Writedowns and Impairment
|
| | | | | | | 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 |
|
Change in Working Capital
|
| | | | | -0.00B | | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | -0.01B | -0.01B | 0.02B | -0.01B | 0.00B | 0.01B | -0.02B | -0.04B | -0.05B | -0.04B | -0.01B | 0.01B | -0.02B | -0.00B | -0.01B | 0.02B | 0.02B | -0.04B | | | -0.01B | 0.03B | -0.02B | 0.03B | 0.02B | -0.06B | -0.03B | -0.03B | -0.00B |
|
Change in Inventory
|
| | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | | | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
| | | 0.01B | -0.00B | 0.00B | -0.00B | -0.01B | 0.01B | -0.00B | | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | -0.03B | -0.00B | 0.01B | 0.05B | | | -0.01B | 0.00B | 0.02B | 0.02B | -0.03B | -0.05B | 0.02B | 0.05B | -0.00B |
|
Change in Taxes
|
-0.00B | | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 2.94B | 4.45B | 3.51B | 2.17B | 2.53B | 2.85B | 3.56B | 1.76B | 1.61B | 2.41B | | | | | | 6.23B | | | 5.29B | 3.32B | | | |
|
Other Working Capital Changes
|
| | -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 | 0.00B | -0.00B | 0.00B | -0.00B | | | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
| -0.00B | 0.02B | 0.02B | 0.04B | 0.01B | 0.01B | 0.01B | 0.02B | | | 0.05B | 0.01B | 0.04B | 0.03B | 0.05B | 0.05B | 0.03B | 0.04B | 0.01B | | | 0.07B | 0.04B | 0.07B | 0.04B | 0.07B | 0.05B | 0.02B | 0.10B | 0.01B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B |
|
Amortization of Deferred Charges
|
| | | | | | | 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 | |
|
Depreciation & Amortization (CF)
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 19.30B | 21.29B | 23.20B | 29.98B | 30.86B | 32.49B | -0.00B | 30.98B | 0.03B | 0.03B | -0.00B | 0.03B | | | 0.03B | 37.57B | 0.03B | 0.04B | 35.90B | 42.07B | 0.04B | 0.04B | 0.03B |
|
Capital Expenditures
|
| | -0.02B | -0.04B | 0.08B | -0.01B | -0.00B | -0.02B | -0.01B | -0.06B | -0.09B | -0.11B | -0.02B | -0.03B | -0.02B | -0.09B | -0.01B | -0.02B | -0.02B | -0.06B | | | -0.03B | 0.13B | -0.04B | -0.01B | -0.03B | 0.19B | -0.03B | -0.03B | -0.04B |
|
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 | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
| | -0.00B | -0.00B | 0.00B | | -0.28B | -0.29B | | | | -0.00B | | | -0.01B | -0.01B | -0.00B | -0.04B | | -0.01B | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | | | -0.03B | | |
|
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 | -0.01B | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Cash from Investing Activities
|
| | -0.02B | -0.04B | -0.02B | -0.01B | -0.05B | -0.06B | -0.01B | -0.06B | -0.09B | -0.02B | -0.02B | -0.02B | -0.04B | -0.11B | -0.01B | -0.06B | -0.02B | -0.08B | | | -0.03B | -0.00B | -0.04B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B |
|
Other financing activities
|
| 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | | | | | | -0.00B | -0.00B | -0.01B | | | | | -0.00B | | | | -0.02B | 0.02B | -0.00B |
|
Cash from Financing Activities
|
| 0.00B | -0.00B | -0.01B | -0.02B | -0.00B | 0.07B | 0.12B | -0.02B | | | -0.00B | -0.01B | 0.01B | -0.02B | -0.03B | -0.02B | 0.00B | 0.02B | 0.17B | | | -0.03B | -0.03B | -0.03B | -0.02B | -0.00B | -0.03B | -0.02B | -0.01B | -0.02B |
|
Net Equity Issued and Repurchased
|
| | | | | 0.03B | 0.04B | 0.07B | 0.02B | | | 0.08B | 0.05B | 0.03B | -0.03B | 0.02B | 0.09B | 0.07B | 0.03B | 0.10B | | | 0.01B | 0.01B | 0.06B | 0.01B | 0.04B | -0.01B | 0.08B | 0.05B | -0.06B |
|
Dividends Paid - Common
|
| | | -0.01B | 0.03B | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | | | | | | | | | | | |
|
Change in Cash
|
| 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.04B | 0.07B | -0.00B | | | 0.02B | -0.02B | 0.03B | -0.03B | 0.02B | 0.01B | -0.02B | 0.03B | 0.10B | | | 0.01B | 0.01B | -0.01B | 0.01B | 0.04B | -0.01B | -0.03B | 0.05B | -0.06B |
|
Beginning Cash Balance
|
| -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| -0.00B | 0.04B | 0.06B | -0.05B | 0.02B | 0.02B | 0.03B | 0.03B | 0.06B | 0.09B | 0.16B | 0.03B | 0.07B | 0.06B | 0.14B | 0.06B | 0.05B | 0.05B | 0.07B | | | 0.10B | -0.10B | 0.11B | 0.06B | 0.10B | -0.14B | 0.05B | 0.13B | 0.05B |
|
Net Cash Flow
|
| 0.00B | 0.00B | -0.02B | -0.00B | 0.00B | 0.04B | 0.07B | -0.00B | -0.06B | -0.09B | 0.02B | -0.02B | 0.03B | -0.03B | -0.09B | 0.01B | -0.02B | 0.03B | 0.10B | | | 0.01B | 0.01B | -0.01B | 0.01B | 0.04B | -0.01B | -0.03B | 0.05B | -0.06B |