|
Net Income
|
0.00B | -0.01B | 0.01B | -0.03B | -0.00B | 0.00B | 0.01B | 0.05B | 0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.01B | 0.23B | -0.06B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | -0.02B | -0.00B | 0.00B | 0.00B | 0.00B | -0.02B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.02B | | 0.02B | 0.14B | | | | | | | | | | | | |
|
Share-based Compensation
|
0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred 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 | -0.00B | -0.00B | | 0.00B | 0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | 0.00B | 0.00B | 767.11 | | 0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
-0.03B | | | | -0.02B | 0.00B | | -0.00B | | | | | | | | | | | | | | -0.07B | 0.01B | | -0.01B | -0.07B | 0.01B | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | 289.64 | | | | 212.60 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | -0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
0.00B | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | 0.38B | | | | 0.56B | | 325.60B | 0.38B | 0.37B | | | | | | | | 0.03B | | | | | | | | | | | | | | | |
|
Change in Receivables
|
0.08B | 0.06B | 0.08B | 0.10B | | | | | -0.01B | -0.01B | -0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.02B | 0.12B | 0.14B | 0.01B | -0.04B | 0.00B | 0.01B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.05B | 0.07B | 0.08B | -0.02B | 0.08B | 0.06B | 0.13B | 0.10B | 0.01B | 0.10B | 0.14B | -0.02B | -0.01B | 0.08B | 0.14B | -0.02B | 0.09B | 0.09B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | -0.02B | 0.02B | 0.02B | -0.02B | | | | | | | | | | 10.59B | |
|
Change in Taxes
|
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 | -0.00B | 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 | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.03B | -0.03B | 0.05B | 0.00B | 0.00B | -0.01B | 0.00B | 0.04B | 0.02B | 0.03B | -0.02B | 0.02B | -0.02B | | 0.00B | 0.00B | 0.03B | -0.00B | -0.02B | | 0.03B | -0.07B | -0.02B | | 0.06B | | | | 0.08B | 0.06B | 0.08B | | 0.02B | -0.03B | 0.00B | 0.01B | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | 0.00B | | | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | |
|
Acquisitions
|
-0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | | 0.21B | | | | | -0.03B | | -0.04B | | | | | | | | | | | | | | -0.02B | -0.02B | -0.02B | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | -0.01B | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.01B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | 0.00B | 0.00B | 0.01B | -0.29B | | | 0.51B | -0.02B | -0.01B | 0.00B | -0.01B | -0.01B | | -0.05B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.02B | -0.09B | 0.00B | | -0.00B | 0.00B | -0.00B | | -0.02B | -0.02B | -0.02B | | -0.00B | -0.00B | 0.00B | -0.01B | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | -0.00B | 0.00B | 0.05B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.03B | | -0.04B | 0.02B | 0.04B | -0.02B | -0.03B | 0.05B | -0.02B | -0.02B | 0.01B | | -0.01B | -0.01B | -0.01B | | -0.01B | -0.02B | -0.02B | | -0.03B | -0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | -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 | 0.02B | -0.00B | -0.00B | 0.00B | | | | -0.00B | | | | | 0.00B | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.02B | 0.02B | 0.01B | -0.00B | -0.02B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -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 | | -0.01B | -0.01B | -0.01B | | -0.00B | -0.00B | -0.00B | 0.01B | | | | | | | | | | | | | | | |
|
Change in Cash
|
-0.05B | -0.01B | 0.06B | 0.00B | -0.32B | -0.03B | 0.06B | 0.26B | -0.00B | 0.02B | -0.04B | 0.01B | -0.06B | | -0.08B | 0.03B | 0.07B | -0.02B | -0.04B | 0.05B | 0.02B | -0.17B | 0.02B | | 0.06B | -0.08B | 0.05B | | 0.04B | 0.01B | 0.03B | | -0.04B | -0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
0.41B | 0.36B | 0.31B | 0.40B | 0.42B | 0.10B | 0.07B | -0.05B | 0.40B | 0.40B | 0.41B | -0.39B | 0.39B | 0.36B | 0.36B | 0.25B | 0.27B | 0.34B | 0.32B | 0.18B | 0.33B | 0.36B | 0.18B | 0.30B | 0.28B | 0.33B | 0.25B | 0.15B | 0.14B | 0.16B | 0.15B | 0.09B | 0.09B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.06B | 0.03B | 0.01B | 18.18B |
|
Free Cash Flow
|
-0.03B | -0.03B | 0.05B | 0.00B | 0.00B | -0.01B | 0.00B | 0.04B | 0.02B | 0.03B | -0.02B | 0.02B | -0.02B | | 0.00B | 0.00B | 0.03B | -0.00B | -0.02B | | 0.03B | -0.07B | -0.02B | | 0.06B | | | | 0.08B | 0.06B | 0.08B | | 0.02B | -0.03B | 0.00B | 0.01B | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
-0.03B | -0.03B | 0.05B | 0.01B | -0.28B | -0.01B | 0.05B | 0.55B | -0.01B | 0.02B | -0.03B | 0.01B | -0.06B | | -0.09B | 0.03B | 0.07B | -0.02B | -0.04B | 0.05B | 0.03B | -0.18B | -0.01B | | 0.06B | -0.01B | -0.01B | | 0.05B | 0.02B | 0.04B | | -0.01B | -0.04B | 0.01B | 0.00B | | | | | | | | | | | | | | | |