|
Net Income
|
-0.02B | 0.00B | 0.01B | 0.03B | -0.00B | 5,131.83B | 12.67B | 3.31B | 0.01B | -30.10B | 0.01B | | -0.00B | -0.00B | 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 | -0.04B | -0.08B | 0.01B | -0.10B | -0.07B | -0.11B | -0.11B | -0.12B | -0.08B |
|
Share-based Compensation
|
| 0.00B | 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 |
|
Deferred Taxes
|
| | -0.00B | -0.00B | -0.00B | -220.79B | -0.00B | -0.22B | | -0.12B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | -0.00B |
|
Cash from Discontinued Operations
|
| | | | | | | 8.76B | 12.86B | -33.28B | | 0.01B | 0.01B | 0.02B | | -0.00B | 0.04B | -0.00B | 0.00B | | |
|
Gains from Sales and Divestitures
|
| 0.00B | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
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 | 0.03B | -0.00B | -0.00B | | 0.01B | | | | | | | |
|
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 | 0.00B | -0.00B | -1.92B | -3.19B | 0.00B | 0.00B | -0.01B | -0.00B | -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
|
| | | | | | | | | | | | 0.03B | 0.07B | 0.07B | 0.07B | 0.04B | 0.07B | 0.08B | 0.08B | 0.05B |
|
Depreciation & Amortization (CF)
|
| -0.12B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.05B | 0.03B | 0.05B | 0.05B | 0.05B | 0.04B | 0.08B | 0.08B | 0.08B | -0.07B | -0.11B | -0.11B | -0.12B | -0.08B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | 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 |
|
Change in Acquisitions & Divestments
|
| | 0.00B | 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 |
|
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 | 0.02B | 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 | | | -0.00B | 0.02B | 0.02B | -0.00B | -0.01B | 0.05B | 0.06B | -0.03B | 0.02B | -0.03B | 0.07B |
|
Beginning Cash Balance
|
| 0.11B | 0.46B | 0.46B | 0.22B | 0.90B | 0.84B | 0.80B | 0.52B | 0.25B | 0.26B | 0.26B | 0.29B | 0.30B | 0.31B | 0.30B | 0.35B | 0.41B | 0.36B | 0.43B | 0.35B |
|
Free Cash Flow
|
| 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 |
|
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 |