|
Net Income
|
| -0.05B | -0.01B | -0.02B | -0.09B | -0.07B | -0.02B | 0.01B | -0.22B | 0.24B | 0.32B | 0.41B | | 0.58B | 0.73B | 0.72B | | 0.80B | 0.88B | 1.12B |
|
Share-based Compensation
|
| | | | | | | | | | | -0.02B | | | | -0.03B | | | | |
|
Deferred Taxes
|
| 0.04B | 0.04B | 0.05B | -0.36B | 0.12B | 0.09B | 0.11B | -0.74B | 0.10B | 0.16B | 0.20B | | 0.22B | 0.19B | 0.17B | | -0.16B | 0.00B | -0.01B |
|
Gains from Equity Investments
|
| | | | | | | | 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 Restructuring
|
| | | | | | | | | | | | | | -0.00B | -0.00B | | | | -0.00B |
|
Change in Working Capital
|
| | | | 0.00B | | | 0.00B | 0.00B | 0.01B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Change in Taxes
|
| 0.00B | -0.01B | -0.01B | 0.02B | 0.02B | -0.01B | 0.00B | -0.08B | -0.10B | -0.10B | -0.11B | | -0.20B | -0.24B | -0.17B | | -0.24B | -0.24B | -0.33B |
|
Cash from Operations
|
| | | | -1.85B | | | | | | | | | | | | | | | |
|
Amortization
|
| | | -0.01B | | -0.01B | | -0.08B | | -0.04B | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.02B | | | -0.12B | -0.15B | -0.04B | -0.03B | -0.10B | -0.03B | -0.05B | -0.10B | -0.15B | | -0.03B | -0.04B | -0.08B | | -0.08B | -0.07B | -0.13B |
|
Other financing activities
|
-0.03B | | | -0.06B | -0.06B | -0.01B | -0.03B | -0.04B | | | | -0.05B | | -0.01B | -0.09B | -0.58B | | -0.36B | -0.01B | -0.16B |
|
Non-Current Debt
|
| | | | | 43.94B | 43.93B | 43.92B | | 43.91B | 43.86B | 43.85B | 43.84B | 43.82B | 43.81B | 43.80B | 43.78B | 43.78B | 43.77B | 43.76B |
|
Net Debt Issuances and Repayments
|
| | | | | 43.94B | 43.93B | 43.92B | | 43.91B | 43.86B | 43.85B | 43.84B | 43.82B | 43.81B | 43.80B | 43.78B | 43.78B | 43.77B | 43.76B |
|
Exchange Rate Effect
|
-0.10B | | | 0.05B | | -0.00B | -0.03B | 0.04B | 0.00B | 0.07B | 0.15B | 0.21B | 0.00B | 0.45B | -0.17B | 0.37B | -0.00B | 0.26B | 0.07B | -0.02B |
|
Beginning Cash Balance
|
2.34B | 0.00B | | 2.00B | 2.71B | 2.97B | 3.70B | 3.69B | 4.17B | 4.31B | 6.18B | 3.21B | 5.92B | 6.03B | 8.53B | 7.65B | 9.19B | 10.28B | 13.27B | 12.90B |
|
Free Cash Flow
|
| | | | -1.85B | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
-0.02B | | | -0.12B | -2.01B | -0.04B | -0.03B | -0.10B | -0.03B | -0.05B | -0.10B | -0.15B | | -0.03B | -0.04B | -0.08B | | -0.08B | -0.07B | -0.13B |