|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
| 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B |
|
Gains from Investment Securities
|
| -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 | 0.01B | -0.01B | -0.01B | -0.00B |
|
Change in Working Capital
|
| -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 |
|
Change in Accured Expenses
|
| | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 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 | 0.02B | 0.04B |
|
Change in 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 | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
| 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B |
|
Amortization
|
0.00B | 0.03B | 0.26B | 0.00B | 0.01B | 0.27B | 0.28B | 13.82B | 0.29B | 0.05B | 0.31B | 0.30B | 0.31B | 0.31B | 0.34B | 0.33B | 0.33B | 0.34B | 0.35B | 0.34B | 0.31B | 0.31B | 0.33B | 0.34B |
|
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 | | | | | | | | | | | |
|
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 | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Divestments
|
| | | 0.00B | | -0.01B | -0.00B | -0.01B | | -0.01B | -0.01B | -0.00B | | -0.01B | -0.00B | 0.01B | | 0.00B | -0.01B | 0.01B | | 0.00B | 0.00B | -0.00B |
|
Change in Acquisitions & Divestments
|
| 0.00B | 0.01B | 0.00B | | 0.02B | 0.00B | 0.01B | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.00B | | 0.00B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.00B |
|
Cash from Investing Activities
|
| -0.01B | -0.00B | 0.00B | -0.00B | -0.01B | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | 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 |
|
Cash from Financing Activities
|
| -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | -0.02B | -0.00B | -0.00B | 0.01B | -0.01B | -0.01B | -0.03B | -0.01B | -0.02B | -0.01B | 0.00B | -0.02B | -0.03B | -0.01B | -0.01B | -0.00B |
|
Dividends Paid - Common
|
| -0.01B | -0.01B | -0.01B | 0.04B | -0.01B | -0.01B | -0.01B | 0.04B | -0.01B | -0.01B | -0.01B | 0.05B | -0.01B | -0.01B | -0.01B | 0.05B | -0.01B | -0.01B | -0.01B | 0.05B | -0.01B | -0.01B | -0.01B |
|
Exchange Rate Effect
|
| -0.01B | 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 | -0.01B | -0.00B | 0.00B | -0.00B |
|
Change in Cash
|
| -0.02B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.03B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B |
|
Free Cash Flow
|
| 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B |
|
Net Cash Flow
|
| -0.01B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.02B | -0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | -0.02B | -0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B |