|
Net Income
|
0.07B | 0.06B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 1.77B | 2.11B | 0.03B | 0.03B | 0.04B | 0.02B | 2.54B | 0.02B | 2.36B | 16.57B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.08B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 6.50B | 0.00B | -0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.06B | 0.07B | 0.04B | 0.06B | 0.06B | 0.05B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | -0.02B | | | | | -0.09B | | | | | | | -0.00B | -0.00B | | | | | | -0.00B | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.11B | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | | | | 0.01B | 0.01B | 1.80 | -0.80 | 5.80 | 0.00B | 10.20 | 16.40 | 8.80 | 0.00B | 20.10 | 23.00 | 15.70 | 0.09B | 9.80 | 14.20 | 15.90 | 0.06B | 2.60 | 0.02B | 0.01B | 0.03B | 38.80 | 47.10 | 68.10 | 0.22B | 60.70 | 64.10 | 37.10 | 0.22B | 32.70 | 28.60 | 21.90 | 0.12B | 35.90 | 40.30 | 24.80 | 0.13B | 29.90 | 19.10 | 20.10 |
|
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 | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 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 | | | | 0.00B | | | | 0.01B | | | | 0.01B | | 0.01B | -0.00B | -0.00B | | 0.01B | 0.00B | -0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Other Working Capital Changes
|
| 0.00B | | 0.00B | | | | 0.01B | | | | 0.02B | | | | -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 | 0.01B | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | -0.03B | | | | -0.03B | | | | | | | -0.03B | 0.23B | | | -0.02B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.04B | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | 0.04B | -0.08B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.13B | | -0.19B | | | | -0.13B | | | | -0.13B | | | | -0.05B | | | | -0.04B | | | | -0.07B | | | -0.06B | 0.01B | 45.60 | -26.30 | -4.10 | 0.00B | -6.40 | -16.00 | 1.30 | -0.00B | -2.30 | -23.70 | -7.30 | -0.06B | -3.50 | 3.10 | 1.80 | -0.04B | -6.30 | -0.04B | 0.01B | 0.00B | -9.20 | 20.90 | -15.50 | 0.01B | -45.60 | -121.00 | -76.40 | -0.23B | -44.00 | -26.70 | -14.80 | -0.15B | -30.60 | -4.20 | 7.20 | -0.07B | -44.20 | 20.30 | 37.80 |
|
Other financing activities
|
| -0.00B | | 0.00B | | | | 0.08B | | | | 0.11B | | | | -0.00B | | | 0.19B | -0.02B | | | | 0.37B | | | -0.00B | -0.00B | | 0.37B | 0.37B | | | | | 0.36B | | | | 0.36B | | | | 0.36B | | 0.35B | -0.00B | -0.00B | | 0.42B | 0.43B | -0.00B | | | | 0.38B | | | | 0.35B | | | | 0.32B | | | |
|
Cash from Financing Activities
|
| 0.00B | | -0.03B | | | | | | | | -0.02B | | | | -0.01B | | | | 0.03B | | | | | | | 0.07B | 0.04B | -58.40 | -7.60 | -27.70 | -0.00B | 15.40 | -30.10 | -27.30 | -0.00B | -18.20 | -5.10 | -11.70 | -0.02B | -17.30 | 1.60 | -7.90 | 0.01B | -3.20 | 0.01B | -0.02B | -0.00B | -16.90 | -66.30 | -71.30 | -0.23B | 36.90 | -21.70 | 8.60 | -0.04B | -15.30 | 1.00 | -9.60 | 0.03B | -9.80 | -42.90 | -13.80 | -0.03B | -34.10 | 9.80 | -43.80 |
|
Dividends Paid - Common
|
| -0.02B | | | | | | | | | | | | | | -0.04B | | | | -0.01B | | | | | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | | | | | | | | | | | | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | | | -0.00B | -0.00B | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -0.02B | | -0.01B | | | | | | | | -0.04B | | | | -0.02B | | | | 0.02B | | | | | | | 0.02B | 0.05B | -14.60 | -33.10 | -24.00 | -0.00B | 19.20 | -29.70 | -17.20 | -0.00B | -0.40 | -5.80 | -3.30 | 0.01B | -11.00 | 18.90 | 9.80 | 0.03B | -6.90 | -0.01B | -0.00B | 0.03B | 12.70 | 1.70 | -18.70 | -0.00B | 52.00 | -78.60 | -30.70 | -0.05B | -26.60 | 2.90 | -2.50 | -0.00B | -4.50 | -6.80 | 18.20 | 0.03B | -48.40 | 49.20 | 14.10 |
|
Free Cash Flow
|
| 0.11B | | | | | | | | | | | | | | 0.06B | | | | 0.06B | | | | | | | 0.04B | -0.23B | 1.80 | -0.80 | 0.02B | -0.12B | 10.20 | 16.40 | 8.80 | 0.00B | 20.10 | 23.00 | 15.70 | 0.09B | 9.80 | 14.20 | 15.90 | 0.06B | 2.60 | 0.02B | 0.01B | 0.03B | 38.80 | 47.10 | 68.10 | 0.22B | 60.70 | 64.10 | 37.10 | 0.22B | 32.70 | 28.60 | 21.90 | 0.12B | 35.90 | 40.30 | 24.80 | 0.13B | 29.90 | 19.10 | 20.10 |
|
Net Cash Flow
|
| -0.02B | | -0.22B | | | | -0.13B | | | | -0.14B | | | | -0.02B | | | | 0.02B | | | | -0.07B | | | 0.02B | 0.05B | -11.00 | -34.70 | -26.00 | -0.00B | 19.20 | -29.70 | -17.20 | -0.00B | -0.40 | -5.80 | -3.30 | 0.01B | -11.00 | 18.90 | 9.80 | 0.03B | -6.90 | -0.01B | -0.00B | 0.03B | 12.70 | 1.70 | -18.70 | -0.00B | 52.00 | -78.60 | -30.70 | -0.05B | -26.60 | 2.90 | -2.50 | -0.00B | -4.50 | -6.80 | 18.20 | 0.03B | -48.40 | 49.20 | 14.10 |