|
Net Income
|
-0.02B | 0.00B | 0.01B | 0.03B | -0.00B | 5,131.83B | 12.67B | -0.91B | 0.01B | -30.10B | 0.01B | | -0.00B | -0.30B | 0.00B | -0.00B | 0.05B | -0.02B | 0.03B | 0.07B | 0.03B |
|
Depreciation and Depletion
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B |
|
Share-based Compensation
|
| | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Gains from Investment Securities
|
| 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.02B | -0.01B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B |
|
Asset Writedowns and Impairment
|
-0.01B | 0.01B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | | | -6.10B | -0.00B | | | | | | | |
|
Change in Working Capital
|
| -0.02B | -0.01B | -0.01B | 0.03B | 0.03B | -0.02B | -0.00B | 0.02B | 0.03B | -0.01B | 0.02B | -0.01B | 0.02B | -0.03B | -0.01B | 0.05B | -0.00B | 0.00B | -0.01B | 0.01B |
|
Change in Taxes
|
| -0.00B | -0.00B | 0.01B | -0.00B | -358.06B | -3.46B | 3.29B | -1.92B | -3.19B | -0.00B | 0.00B | -0.01B | -1.03B | 0.00B | -0.00B | -0.01B | -0.02B | 0.01B | -0.01B | -0.01B |
|
Cash from Operations
|
| 0.04B | 0.05B | 0.03B | 0.07B | 0.01B | 0.05B | 0.05B | 0.06B | 0.02B | 0.06B | 0.08B | 0.08B | 0.06B | 0.07B | 0.09B | 0.13B | 0.09B | 0.11B | 0.11B | 0.13B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | -0.01B | | | | | -0.00B | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.04B | 0.07B | 0.08B | 0.08B | 0.05B |
|
Amortization
|
-0.02B | 0.01B | 0.00B | 0.02B | -0.01B | 22,368.07B | 11.06B | 32.24B | 20.31B | -45.87B | 0.01B | 0.00B | 0.01B | 22.89B | 0.00B | 0.00B | 0.04B | 0.01B | 0.03B | 0.06B | 0.03B |
|
Depreciation & Amortization (CF)
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B |
|
Capital Expenditures
|
| 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Intangibles
|
| -0.03B | -0.04B | -0.03B | -0.03B | -0.05B | -0.04B | -0.04B | -0.05B | -0.04B | -0.04B | 0.14B | -0.06B | -0.04B | -0.07B | -0.02B | -0.06B | -0.09B | -0.07B | -0.05B | -0.06B |
|
Acquisitions
|
| -0.00B | -0.01B | -0.22B | -0.00B | | -0.01B | -0.04B | -0.01B | -0.00B | -0.01B | 0.02B | -0.03B | -0.00B | -0.00B | -0.01B | | -0.02B | 0.00B | -0.01B | -0.00B |
|
Cash from Investing Activities
|
| -0.04B | -0.06B | -0.26B | -0.03B | -0.06B | -0.05B | -0.08B | -0.09B | -0.04B | -0.06B | 0.17B | -0.27B | -0.05B | -0.07B | -0.03B | -0.06B | -0.11B | -0.07B | -0.06B | -0.06B |
|
Other financing activities
|
| 0.12B | | | 0.63B | 0.69B | -0.03B | | | 0.00B | 0.64B | 0.65B | 0.65B | 0.70B | 0.73B | 0.72B | 0.74B | 0.71B | 0.74B | 0.78B | 0.80B |
|
Cash from Financing Activities
|
| 0.34B | 0.00B | -0.00B | 0.64B | -0.00B | -0.03B | -0.00B | -0.20B | -0.23B | -0.00B | 0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.08B | -0.01B |
|
Exchange Rate Effect
|
0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.02B | 0.01B | 0.03B | 0.02B | -0.02B | -0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.01B | 0.01B | -0.01B | -0.02B | -0.01B |
|
Change in Cash
|
| 0.35B | -0.00B | -0.23B | 0.68B | -0.05B | -0.04B | -0.03B | -0.23B | -0.25B | -0.00B | 0.02B | 0.02B | -0.00B | -0.01B | 0.05B | 0.06B | -0.03B | 0.02B | -0.03B | 0.07B |
|
Free Cash Flow
|
| 0.04B | 0.05B | 0.03B | 0.07B | 0.01B | 0.05B | 0.05B | 0.07B | 0.02B | 0.06B | 0.07B | 0.09B | 0.07B | 0.07B | 0.09B | 0.13B | 0.09B | 0.11B | 0.11B | 0.14B |
|
Net Cash Flow
|
| 0.35B | -0.00B | -0.23B | 0.68B | -0.05B | -0.04B | -0.03B | -0.23B | -0.25B | -0.00B | 0.26B | -0.21B | -0.00B | -0.01B | 0.05B | 0.06B | -0.03B | 0.02B | -0.03B | 0.07B |