|
Net Income
|
-0.00B | 0.02B | -0.00B | 0.02B | 0.00B | -0.03B | -0.00B | -0.02B | 0.01B | 0.03B | 0.00B | 0.03B | 0.02B | 0.04B | 0.01B | 0.03B | 0.02B | 0.03B | -0.01B | 0.01B | 0.00B | 0.01B | -0.00B | -0.01B | 0.01B | -0.00B | 0.03B | 0.06B | 0.02B | 0.02B | 0.04B | 0.06B | 0.05B | 0.06B | -0.00B | 0.10B | 0.05B | 0.13B | 0.13B | 0.23B | 0.19B | 0.14B | 0.20B | 0.13B | 0.10B | 0.10B | 0.04B | 0.08B | 0.00B | 0.01B | -0.00B | 0.03B | 0.03B | 0.02B | -0.00B | 0.05B | 0.04B |
|
Share-based Compensation
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.12B | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.12B | 0.01B | 0.02B | 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 | 0.02B | | | | 0.00B | | | | | | | | | | | | | | | | -0.00B | | | | -0.01B | | | | -0.01B | | | 0.00B | -0.01B | 0.01B | | 0.00B | -0.10B | 0.02B | 0.03B | -0.00B | -0.02B | | | | -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 | 0.00B | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
| | | | 0.01B | | | 0.00B | | 0.00B | 0.00B | | | 0.05B | 0.00B | | | 0.02B | 0.00B | | | 0.05B | 0.00B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.01B | 0.01B | 0.14B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | 0.00B | | | | 0.01B | 0.00B | | | 0.00B | | | | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | | | 0.00B |
|
Non-cash Items
|
| | | | | | 0.02B | 0.22B | 0.22B | | 0.11B | 0.23B | 0.21B | 0.24B | 0.24B | 0.33B | 0.32B | 0.07B | 0.01B | 0.05B | 0.05B | 0.04B | 0.05B | 0.20B | 0.32B | 0.36B | 0.43B | | 0.55B | 0.60B | 0.41B | 0.61B | 0.86B | 1.07B | 0.56B | 1.68B | 2.03B | 3.16B | 4.95B | 4.40B | 4.30B | 2.20B | 0.89B | 0.68B | 0.59B | 537.00B | 0.40B | 0.75B | 0.30B | 0.37B | 0.00B | 0.00B | 0.00B | 0.77B | 0.00B | 0.00B | 161.46B |
|
Cash from Operations
|
| 0.07B | -0.01B | 0.00B | -0.02B | 0.02B | -0.02B | 0.05B | -0.00B | 0.06B | -0.06B | 0.03B | 0.01B | 0.10B | -0.01B | 0.03B | -0.03B | 0.14B | -0.09B | 0.02B | 0.05B | 0.10B | 0.12B | 0.19B | 0.08B | 0.08B | -0.00B | 0.05B | 0.05B | 0.15B | 0.04B | 0.06B | 0.11B | 0.13B | -0.02B | 0.15B | 0.22B | 0.15B | 0.19B | 0.13B | 0.22B | 0.13B | 0.14B | 0.06B | 0.14B | 0.07B | 0.09B | 0.16B | 0.07B | -0.11B | 0.06B | 0.01B | -0.03B | -0.02B | 0.09B | 0.14B | 0.13B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 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 | 0.00B | | | | | | | | | | | | | | | |
|
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 | | | | | | | | | | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B |
|
Change in Receivables
|
| -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 | 0.01B | -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 | -0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B |
|
Change in Inventory
|
| -0.03B | 0.02B | 0.01B | 0.06B | 0.02B | 0.01B | 0.04B | 0.04B | 0.01B | 0.03B | 0.06B | 0.06B | -0.05B | 0.04B | 0.11B | 0.05B | -0.04B | 0.04B | 0.01B | -0.03B | -0.02B | -0.07B | -0.07B | -0.05B | -0.03B | 0.00B | 0.02B | 0.01B | -0.03B | -0.00B | -0.05B | -0.05B | 0.01B | 0.06B | -0.01B | 0.01B | 0.05B | 0.05B | 0.05B | -0.01B | 0.10B | 0.08B | 0.04B | -0.03B | -0.02B | -0.04B | -0.03B | -0.02B | 0.03B | 0.05B | 0.11B | 0.06B | 0.04B | -0.02B | -0.06B | -0.08B |
|
Change in Accured Expenses
|
| -0.01B | 0.02B | -0.01B | 0.04B | -0.01B | 0.03B | 0.02B | 0.00B | 0.01B | -0.02B | 0.06B | 0.01B | -0.02B | 0.01B | 0.04B | 0.00B | -0.01B | -0.03B | -0.04B | 0.00B | 0.01B | 0.00B | 0.03B | -0.02B | 0.05B | -0.05B | 0.01B | 0.02B | 0.06B | -0.04B | -0.00B | -0.01B | 0.01B | -0.05B | 0.04B | 0.04B | 0.03B | 0.04B | -0.09B | 0.02B | 0.07B | -0.03B | -0.03B | 0.02B | -0.01B | -0.05B | 0.02B | 0.03B | -0.04B | 0.04B | 0.08B | -0.08B | 0.00B | -0.01B | -0.01B | -0.01B |
|
Other Working Capital Changes
|
| 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.04B | -0.03B | -0.01B | 0.01B | 0.02B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.03B | -0.02B | 0.01B | 0.00B | 0.02B | -0.06B | -0.00B | -0.03B | 0.03B | 0.01B | 0.01B | 0.03B | -0.03B | -0.02B | -0.02B | -0.02B | 0.01B | -0.03B | 0.07B | 0.02B | -0.02B | 0.08B | -0.12B | -0.02B | 0.16B | -0.01B | -0.00B | -0.05B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.03B |
|
Capital Expenditures
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.03B | 0.03B | 0.07B | 0.02B | 0.04B | 0.05B | -0.04B | 0.02B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.04B | 0.05B | 0.03B | 0.07B | 0.03B | 0.03B | 0.03B | 0.05B | 0.06B | 0.03B | 0.05B | 0.05B | 0.14B | 0.07B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | 0.00B | 0.03B | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | 0.01B | 0.02B | 0.04B | 0.07B | 0.05B | 0.02B | 0.04B | 0.07B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.03B | -0.04B | -0.02B | -0.02B | -0.03B | -0.13B | -0.03B | -0.09B | -0.06B | -0.04B | -0.01B | -0.21B | -0.04B | -0.05B | 0.16B | -0.03B | -0.05B | 0.04B | -0.02B | -0.03B | -0.03B | -0.01B | -0.01B | -0.02B | -0.05B | -0.05B | -0.02B | -0.01B | -0.04B | -0.13B | -0.05B | -0.03B | -0.07B | -0.04B | -0.03B | -0.03B | -0.04B | -0.06B | -0.07B | -0.05B | -0.05B | -0.14B | -0.07B | -0.06B | -0.06B | -0.05B | -0.05B | -0.09B | -0.05B |
|
Other financing activities
|
| 0.00B | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | 0.00B | | | | | | 0.00B | 0.00B | | | | | | | | | 0.02B | | | | 0.00B | 0.00B | | | | | | | | | | | 0.00B |
|
Cash from Financing Activities
|
| -0.06B | 0.02B | 0.00B | 0.03B | 0.00B | 0.03B | -0.02B | 0.02B | -0.02B | 0.07B | 0.17B | -0.00B | 0.02B | 0.00B | 0.27B | 0.01B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.30B | -0.23B | -0.03B | -0.13B | 0.02B | -0.02B | -0.03B | -0.15B | 0.07B | -0.13B | -0.04B | -0.07B | 0.00B | -0.14B | -0.10B | -0.01B | -0.01B | -0.03B | 1.76B | -0.11B | -0.04B | -0.18B | -0.03B | -0.65B | -0.01B | -1.21B | -0.05B | -0.00B | -0.01B | 0.02B | 0.10B | 0.01B | -0.03B | -0.06B | -0.08B |
|
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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 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
|
| -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | 0.01B | -0.00B | 0.17B | -0.02B | -0.01B | -0.05B | 0.20B | -0.08B | 0.11B | -0.10B | -0.20B | 0.01B | 0.05B | -0.02B | -0.06B | 0.00B | -0.01B | -0.00B | 0.00B | -0.02B | -0.00B | 0.10B | -0.09B | 0.03B | 0.01B | -0.03B | 0.00B | 0.08B | 0.01B | 0.13B | 0.06B | 1.91B | -0.02B | 0.06B | -0.16B | 0.07B | -0.64B | 0.01B | -1.10B | -0.04B | -0.26B | -0.02B | -0.02B | 0.01B | -0.06B | 0.02B | -0.01B | 0.01B |
|
Free Cash Flow
|
| 0.06B | -0.02B | -0.00B | -0.03B | -0.01B | -0.03B | 0.03B | -0.03B | 0.02B | -0.07B | 0.01B | -0.02B | 0.06B | -0.04B | 0.01B | -0.06B | 0.10B | -0.14B | -0.01B | 0.02B | 0.03B | 0.10B | 0.15B | 0.03B | 0.12B | -0.02B | 0.03B | 0.02B | 0.15B | 0.03B | 0.04B | 0.07B | 0.10B | -0.03B | 0.11B | 0.19B | 0.11B | 0.14B | 0.09B | 0.15B | 0.10B | 0.11B | 0.02B | 0.10B | 0.00B | 0.05B | 0.11B | 0.02B | -0.25B | -0.01B | -0.04B | -0.10B | -0.07B | 0.03B | 0.08B | 0.08B |
|
Net Cash Flow
|
| -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | 0.01B | -0.00B | 0.17B | -0.02B | -0.01B | -0.05B | 0.20B | -0.08B | 0.11B | -0.10B | -0.20B | 0.01B | 0.05B | -0.02B | -0.06B | 0.00B | -0.01B | -0.00B | 0.00B | -0.02B | -0.00B | 0.10B | -0.09B | 0.03B | 0.01B | -0.03B | 0.00B | 0.08B | 0.01B | 0.13B | 0.06B | 1.91B | -0.02B | 0.06B | -0.16B | 0.07B | -0.64B | 0.01B | -1.10B | -0.04B | -0.26B | -0.02B | -0.02B | 0.01B | -0.06B | 0.01B | -0.01B | 0.01B |