|
Net Income
|
-0.00B | -0.00B | -0.13B | -0.11B | -1.86B | -0.02B | 0.02B |
|
Depreciation and Depletion
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation
|
| | | 0.10B | 0.06B | 0.03B | 0.04B |
|
Deferred Taxes
|
-0.03B | -0.03B | -0.06B | -0.10B | -0.08B | 0.02B | -0.03B |
|
Gains from Investment Securities
|
0.00B | -0.00B | -0.04B | 0.23B | -0.05B | 0.04B | 0.03B |
|
Asset Writedowns and Impairment
|
| -0.00B | 0.13B | 0.32B | 1.89B | 0.00B | 0.00B |
|
Cash from Operations
|
-0.03B | 0.29B | 0.41B | 0.26B | 0.24B | 0.23B | 0.25B |
|
Amortization of Goodwill
|
| | | | 1.88B | | |
|
Amortizatization of Intangibles
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF)
|
0.23B | -0.00B | 0.27B | 0.26B | 0.27B | 0.26B | 0.27B |
|
Change in Receivables
|
| 0.03B | 0.05B | 0.04B | 0.03B | 0.02B | 0.04B |
|
Change in Account Payables
|
0.02B | -0.00B | -0.03B | -0.03B | 0.02B | -0.03B | -0.03B |
|
Change in Taxes
|
| -0.01B | 0.00B | -0.02B | 0.02B | -0.02B | -0.01B |
|
Capital Expenditures
|
-0.02B | 0.09B | 0.02B | 0.06B | 0.06B | 0.03B | 0.02B |
|
Change in Intangibles
|
| 0.06B | 0.06B | 0.08B | 0.09B | 0.09B | 0.10B |
|
Acquisitions
|
-4.22B | | 0.01B | 0.26B | 0.42B | | |
|
Change in Acquisitions & Divestments
|
| | | | | -0.00B | -0.00B |
|
Cash from Investing Activities
|
-5.05B | -0.16B | -0.05B | -0.41B | -0.58B | -0.14B | -0.11B |
|
Other financing activities
|
| | | 0.15B | 0.01B | | 0.00B |
|
Cash from Financing Activities
|
3.27B | 0.07B | -0.08B | 0.45B | 0.61B | -0.77B | -0.28B |
|
Non-Current Debt
|
| | | 10.58B | 1,600.00B | 1,600.00B | 1,600.00B |
|
Current Debt
|
0.32B | | | | | | |
|
Net Debt Issuances and Repayments
|
| | 0.33B | 0.41B | | | |
|
Exchange Rate Effect
|
-0.01B | -0.02B | 0.10B | -0.09B | -0.11B | 0.04B | -0.06B |
|
Change in Cash
|
| 0.19B | 0.38B | 0.21B | 0.16B | -0.63B | -0.20B |
|
Free Cash Flow
|
-0.01B | 0.20B | 0.39B | 0.20B | 0.18B | 0.20B | 0.24B |
|
Net Cash Flow
|
-1.81B | 0.20B | 0.28B | 0.30B | 0.27B | -0.67B | -0.14B |