|
Net Income
|
0.02B | 0.04B | 0.04B | 0.09B | 0.03B | 0.04B | 0.04B | -0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | | 0.36B | 0.02B | -0.05B | | 0.36B | 0.03B | | | 0.01B | | | | 0.05B | | | | -0.01B | | | | 0.03B | | | | 0.07B | | | -0.16B | 0.64B | | | 0.02B | 0.21B | 0.13B | 0.12B | | 0.87B | 0.16B | 0.10B | | 0.09B | | | | 0.10B | 0.08B | 0.46B | 0.24B | 0.14B | 0.12B | 0.02B | 0.26B |
|
Share-based Compensation
|
| | | | | | | 0.00B | 0.00B | | | 0.01B | 0.01B | | | | | | | | | | | 0.01B | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.04B | 0.03B | -0.00B | -0.00B | -0.01B | 0.03B | -0.00B | -0.02B | -0.01B | 0.01B | -0.00B | 0.00B | -0.00B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.04B | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | -0.00B | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | 0.00B | | 0.02B | -0.01B | | | | | | | 0.01B | 0.00B | 0.00B | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.02B | | | | | 0.01B | | | 0.01B | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | 0.09B | 0.05B | | | 0.08B | 0.01B | | | | | | | | | | | 0.08B | 0.06B | | | | | | | | | | | | | | | 0.25B | | | 0.09B | | | | | | 0.13B | 0.16B | 0.16B | 0.20B | 0.21B | 0.17B | 0.21B | 0.12B | 0.07B | 0.11B | 0.12B | 0.15B | 0.13B | 0.17B | 0.18B | 0.19B | 0.14B | 0.16B | 0.17B |
|
Amortizatization of Intangibles
|
| | | -0.05B | | | | 0.02B | 0.02B | | | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| 0.01B | 0.01B | 0.00B | -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 | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.03B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.10B | 0.01B | 0.01B | 0.09B | 0.00B | 0.01B | 0.03B | 0.02B |
|
Change in Receivables
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39B | | | | 0.37B | | | | 0.34B | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.15B | 0.17B | 0.24B | 0.25B | 0.21B | 0.19B | 0.21B | 0.21B | -0.01B | 0.19B | 0.19B | 0.21B | -0.02B | 0.17B | 0.19B | 0.20B | 0.20B | 0.22B | 0.24B | 0.25B | 0.22B | 0.20B | 0.21B | 0.22B | -0.03B | 0.19B | 0.20B | 0.19B | 0.18B | 0.18B | 0.20B | 0.23B | 0.21B | 0.24B | 0.23B | 0.24B | 0.33B | 0.44B | 0.58B | 0.26B | 0.34B | 0.32B | 0.47B | 0.44B | 0.40B | 0.35B | 0.33B | 0.41B | 0.40B | 0.40B | 0.60B | 0.57B | 0.40B | 0.42B | 0.55B | 0.49B | 0.41B | 0.39B | 0.35B | 0.41B | 0.36B | 0.47B | 0.49B | 0.41B | 0.39B | 0.49B | 0.40B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.00B | 0.00B | | | -0.00B | 0.00B | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | 0.08B | -0.01B | | | 0.05B | -0.00B | | | | | | | | | | | 0.02B | -0.00B | | | 0.03B | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.00B | -0.00B | 0.03B | -0.01B | -0.01B | -0.00B | 0.04B | -0.01B | -0.00B | -0.01B | 0.03B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B |
|
Acquisitions
|
| | | | | | | 0.06B | -0.00B | | | 0.89B | -0.00B | | | | | | | | | | | 0.20B | -0.01B | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | -0.15B | -0.00B | | 0.30B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.01B | | | 0.06B | 0.00B | | | | | | | | | | | 0.15B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.00B | 0.05B | 0.19B | 0.12B | 0.10B | 0.33B | 0.32B | 0.30B | 0.38B | 0.47B | 0.12B | 0.19B | 0.10B | 0.16B | 1.15B | 0.44B | 0.95B | 1.69B |
|
Cash from Investing Activities
|
| | | | | | | -0.07B | -0.09B | | | -0.04B | -0.02B | | | | | | | | | | | -0.13B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.08B | -0.22B | 0.10B | -0.31B | -0.25B | -0.04B | -0.12B | -0.43B | 0.16B | 0.25B | -0.06B | 0.01B | -0.02B | -0.23B | -0.01B | 0.12B | -0.04B | -0.16B |
|
Other financing activities
|
| | | | | | | 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 |
|
Cash from Financing Activities
|
| | | | | | | 0.00B | 0.01B | | | -0.24B | 0.01B | | | | | | | | | | | -0.04B | -0.18B | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.00B | -0.08B | -0.03B | -0.01B | 0.02B | 0.41B | -0.55B | -0.01B | -0.02B | -0.40B | -0.01B | -0.29B | -0.13B | 0.49B | -0.49B | -0.29B | -0.03B | 0.61B |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | -0.00B | | | | -0.00B | -0.02B | | | -0.00B | 0.00B | | | 0.04B | 0.01B | -0.06B | -0.01B | -0.02B | | 0.00B | -0.09B | 0.12B | -0.01B | -0.21B | -0.23B | -0.24B | -0.19B | | -0.23B | 0.31B | | | -0.18B | -0.17B | -0.15B | -0.23B | -0.26B | 0.27B | -0.29B | -0.00B | -0.34B | -0.28B | | -0.00B | | -0.19B | -0.00B | -0.22B | 73.74B | -0.30B | -0.00B | -0.08B | -0.45B | -0.00B | 0.00B | -0.01B | -0.03B | -0.03B | -0.00B | -0.01B | 0.03B | -0.43B | 0.00B | 0.09B | -0.01B |
|
Change in Cash
|
| | | | | | | 0.02B | -0.05B | | | -0.17B | -0.00B | | | | | | | | | | | -0.09B | -0.10B | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | -0.03B | -0.14B | 0.26B | -0.11B | -0.06B | 0.57B | -0.54B | -0.37B | 0.25B | -0.03B | 0.09B | -0.15B | 0.02B | 0.44B | -0.31B | -0.02B | 0.10B | 0.62B |
|
Beginning Cash Balance
|
0.34B | 0.39B | 0.86B | 0.83B | 0.79B | 0.84B | 0.83B | 0.81B | 0.88B | 0.79B | 0.83B | 0.39B | 0.22B | 0.21B | 0.26B | 0.39B | 0.37B | 0.30B | 0.28B | 0.33B | 0.56B | 0.42B | 0.48B | 0.48B | 0.50B | 0.23B | 0.39B | | | 0.33B | | | 0.25B | | | | | | 0.60B | | | | | | | | | | 0.60B | 0.79B | 0.76B | 0.62B | 0.99B | 0.94B | 0.71B | 1.27B | 1.10B | 0.48B | 0.76B | 0.58B | 0.67B | 0.51B | 0.53B | 0.97B | 0.66B | 0.64B | 0.73B |
|
Free Cash Flow
|
| | | | | | | 0.09B | 0.05B | | | 0.08B | 0.01B | | | | | | | | | | | 0.08B | 0.06B | | | | | | | | | | | | | | | 0.25B | | | 0.09B | | | | | | 0.13B | 0.16B | 0.16B | 0.20B | 0.21B | 0.17B | 0.21B | 0.12B | 0.07B | 0.11B | 0.12B | 0.15B | 0.13B | 0.17B | 0.18B | 0.19B | 0.14B | 0.16B | 0.17B |
|
Net Cash Flow
|
| | | | | | | 0.02B | -0.03B | | | -0.20B | -0.00B | | | | | | | | | | | -0.09B | -0.14B | | | | | | | | | | | | | | | 0.25B | | | 0.09B | | | | | | 0.09B | 0.08B | -0.14B | 0.26B | -0.11B | -0.06B | 0.58B | -0.55B | -0.37B | 0.25B | -0.03B | 0.09B | -0.15B | 0.02B | 0.44B | -0.30B | -0.03B | 0.09B | 0.62B |