|
Net Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.09B | -0.08B | -0.01B | 0.02B | 0.01B | -0.00B | 0.06B | 0.01B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.04B | 0.00B | -0.04B | -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 | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.05B | 0.04B | 0.05B | 0.01B | 0.02B | 0.02B | 0.00B | -0.01B | 0.02B | 0.01B |
|
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 | | | | 558.00 | | |
|
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 | -0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | |
|
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 | 0.01B | 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 | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 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 | | 0.01B | 0.00B | | |
|
Cash from Discontinued Operations
|
| | | | | | | | -0.00B | -0.00B | -0.00B | -0.07B | 0.00B | -0.02B | 0.01B | | 0.02B | 0.05B | 0.06B | 0.05B | 0.01B | 0.07B | 0.07B | 0.07B | 190.00 | 130.00 | 970.00 | 70.00 | -0.00B | 20.00 | 40.00 | | 30.00 | -460.00 | 30.00 | -480.00 | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | 0.00B | 0.00B | 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 | 0.07B | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.02B | | -0.00B | | 0.03B | -0.00B | | | | 0.00B | 0.00B | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | -0.00B | | 0.01B | 0.01B | 0.03B | | -0.01B | -0.02B | -0.00B | 0.01B | -0.00B | -0.01B | -0.01B | | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.02B | 0.00B | 0.00B | -0.02B | -0.03B | | | -0.02B | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | -0.01B | | 0.01B | | -0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.04B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.07B | 0.06B | 0.08B | 0.08B | 0.11B | 0.09B | 0.10B | 0.11B | 0.16B | 0.13B | 0.15B | 0.14B | 0.22B | 0.15B | 0.12B | 0.10B | 0.12B | 0.10B | 0.12B | 0.13B |
|
Change in Accured Expenses
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | | 0.02B | | -0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.01B | -0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.04B | | 0.03B | | 0.03B | 0.03B | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.16B | 0.00B | | 0.04B | 0.05B | 0.07B | | 0.01B | 0.01B | -0.01B | 0.06B | 0.01B | 0.02B | 0.02B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.05B | | | 0.01B | 0.01B | 0.02B | | -0.01B | | 0.01B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | -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 | | | | 558.00 | | |
|
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 | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | -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 | 0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | | | | -0.00B | | -0.00B | -0.00B | | -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
|
| | | | | | | | | | | 0.04B | | | | | | | | | 0.02B | | -0.03B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | -0.00B | -0.00B | | | | | -0.02B | -0.00B | -0.00B | 0.00B | | | | -0.04B | -0.00B | -0.01B | | | | | | -0.10B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | | 0.03B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | | -0.00B | -0.00B | 0.00B | -0.01B | -0.01B | 0.02B | -0.01B | 0.01B | -0.00B | -0.04B | -0.03B | 0.02B | -0.16B | -0.03B | -0.00B | 0.03B | -0.03B | 0.00B | 0.03B | -0.03B | 0.05B | -0.02B | 0.04B | | | -0.00B | | |
|
Cash from Investing Activities
|
| | | | -0.01B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.18B | -0.01B | | 0.05B | 0.09B | -0.08B | | 0.02B | -0.01B | -0.02B | 0.01B | 0.05B | -0.05B | 0.05B | | 0.03B | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | 0.00B | -0.00B | 0.04B | 0.03B | 0.02B | 0.19B | 0.04B | 0.01B | 0.03B | -0.03B | 0.05B | 0.00B | 0.03B | 0.06B | 0.02B | 0.04B | 0.03B | 0.01B | 0.01B | 0.03B | 0.01B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | -0.00B | -0.00B | | -0.00B | 0.01B | -0.00B | 0.01B | | 0.01B | -0.00B | 0.05B | -0.00B | 0.04B | -0.02B | 0.01B | | -0.01B | -0.00B | -0.00B | | | | -0.00B | -0.00B | | | | 0.01B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | 0.00B | -0.00B | | | | 0.00B | | | 0.01B | | -0.00B | 0.00B | 0.00B | | 0.01B | -0.01B | -0.02B | 0.05B | 0.00B | -0.00B | -0.00B | | -0.01B | -0.01B | 0.06B | 0.01B | -0.02B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.05B | 0.00B | 0.00B | 0.17B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.04B | 0.01B | -0.01B | 0.03B | 0.01B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | 120.00B | | 120.00B | | 120.00B | | 120.00B | | 120.00B | | 120.00B | | 120.00B | | 120.00B | | 40.00B | | 40.00B | | | | | | 43.33B | | 43.33B | | 43.33B | | 43.33B | | 60.00B | | 60.00B | | 60.00B | | 80.00B | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | | | | | 120.00B | | 120.00B | | 120.00B | | 120.00B | | 120.00B | | 120.00B | | 120.00B | | 120.00B | | 40.00B | | 40.00B | | | | | | 43.33B | | 43.33B | | 43.33B | | 43.33B | | 60.00B | | 60.00B | | 60.00B | | 80.00B | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | 0.01B | | | | 0.01B | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -0.00B | -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 | | 0.05B | -0.02B | 0.06B | 0.00B | -0.04B | -0.03B | -0.02B | | 0.02B | -0.01B | -0.02B | 0.00B | -0.00B | -0.00B | | -0.00B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.02B | 0.02B | -0.00B | 0.02B | -0.01B | 0.04B | 0.01B | -0.01B | 0.01B | 0.07B | 0.01B | -0.04B | 0.05B | 0.01B | -0.01B | -0.01B | -0.03B | | | -0.01B | | |
|
Beginning Cash Balance
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | -0.01B | -0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.01B | 0.02B | 0.08B | 0.15B | 0.09B | 0.02B | 0.00B | 0.05B | 0.04B | 0.00B | 0.10B | 0.13B | 0.12B | 0.10B | 0.01B | 0.04B | 0.03B | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.03B | 0.06B | 0.05B | 0.07B | 0.06B | 0.10B | 0.12B | 0.09B | 0.10B | 0.17B | 0.18B | 0.13B | 0.19B | 0.20B | 0.20B | 0.18B | 0.16B | 0.16B | 0.16B | 0.11B | 0.12B |
|
Free Cash Flow
|
| | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.16B | 0.00B | | 0.04B | 0.05B | 0.07B | | 0.01B | 0.01B | -0.01B | 0.06B | 0.01B | 0.02B | 0.02B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.05B | | | 0.01B | 0.01B | 0.02B | | -0.01B | | 0.01B |
|
Net Cash Flow
|
| | | | -0.01B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.02B | 0.01B | | 0.08B | 0.15B | -0.01B | | 0.05B | -0.01B | -0.05B | 0.13B | 0.06B | -0.03B | 0.07B | | 0.02B | -0.01B | 0.08B | 0.02B | -0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | -0.00B | 0.00B | 0.01B | 0.01B | -0.02B | 0.02B | -0.00B | 0.11B | 0.05B | 0.04B | 0.39B | 0.06B | 0.04B | 0.07B | 0.00B | 0.08B | 0.05B | 0.03B | 0.06B | 0.03B | 0.10B | 0.08B | 0.02B | -0.01B | 0.06B | 0.03B |