|
Net Income
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B |
|
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 | 0.00B | | | | | 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 |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | | | | | | -0.01B | | -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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | 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
|
2.54B | -0.00B | 5.60B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.02B | 0.01B | -0.00B | 0.02B | 0.02B | 0.00B | -0.00B | 0.02B | 0.02B | -0.00B | -0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | -0.00B | -0.00B | -0.00B | -0.02B | 0.00B | 0.00B | 0.03B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | 0.05B | 0.05B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.02B | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
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 | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | | | | | | | | | | | |
|
Change in Accured Expenses
|
-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 | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | 0.00B | -0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.02B | 0.00B |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
25.25B | 0.01B | 0.00B | 0.02B | 0.02B | -0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | -0.00B | 0.03B | -0.00B | 0.02B | 0.03B | 0.03B | -0.00B | -0.00B | 0.03B | 0.03B | 0.00B | -0.00B | 0.16B | -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 | 0.06B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.02B | 0.01B | -0.00B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.01B | 0.01B | -0.01B | -0.00B |
|
Cash from Operations
|
-0.00B | -0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | -0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.05B | 0.02B | 0.01B | 0.03B | 0.03B | 0.05B | 0.02B | 0.02B | 0.05B | 0.03B | 0.06B | 0.06B | 0.05B | 0.07B | 0.07B | 0.05B | 0.07B | 0.06B |
|
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 |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
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 | 0.00B | | | | | 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 |
|
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 | -0.00B | -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 | -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 | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B |
|
Change in Acquisitions & Divestments
|
-0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.07B | 0.04B | 0.06B | 0.08B | 0.05B | 0.06B | 0.08B | 0.05B | 0.09B | 0.08B |
|
Cash from Investing Activities
|
-0.00B | 0.00B | 0.00B | -0.02B | -0.01B | -0.00B | 0.01B | -0.02B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | 0.01B | -0.02B | 0.00B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.02B | -0.00B | -0.03B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.03B | -0.01B | 0.01B | -0.06B | -0.10B | -0.12B | 0.03B | -0.03B | 0.05B | -0.07B | -0.04B | -0.04B | 0.01B | -0.06B | -0.04B | -0.05B | -0.05B | -0.02B | -0.02B | -0.07B | -0.03B | -0.39B | -0.35B |
|
Other financing activities
|
| | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | 0.12B | | | | | | | | | | | | | | | | | | 0.13B | | 0.16B | | |
|
Cash from Financing Activities
|
| | | 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 | 0.00B | 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 | 0.18B | | | 0.00B | | | -0.00B | -0.01B | -0.01B | -0.00B | 0.00B | 0.00B | | | | 0.00B | -0.05B | -0.02B | | 0.68B | -0.02B |
|
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 |
|
Change in Cash
|
-0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.02B | -0.02B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.20B | -0.02B | -0.07B | -0.06B | 0.05B | -0.02B | 0.07B | -0.05B | -0.01B | -0.02B | 0.03B | -0.01B | -0.01B | 0.01B | 0.01B | 0.02B | 0.00B | -0.02B | 0.02B | 0.36B | -0.31B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | | 0.16B | | | |
|
Free Cash Flow
|
-0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | -0.00B | | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.05B | 0.02B | 0.02B | 0.03B | 0.04B | 0.06B | 0.03B | 0.03B | 0.05B | 0.04B | 0.06B | 0.06B | 0.05B | 0.08B | 0.08B | 0.05B | 0.08B | 0.07B |
|
Net Cash Flow
|
-0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.02B | -0.02B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.20B | -0.02B | -0.07B | -0.06B | 0.05B | -0.02B | 0.07B | -0.05B | -0.01B | -0.01B | 0.03B | -0.01B | -0.01B | 0.01B | 0.01B | 0.02B | 0.00B | -0.02B | 0.02B | 0.36B | -0.31B |