|
Net Income
|
| 0.01B | 0.01B | 0.01B | -0.00B | -0.02B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.05B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | -0.02B | -0.03B | -0.40B | 0.02B | -0.02B | -0.03B | -0.02B | 0.01B | -0.02B | -0.03B | 0.03B | -0.00B | -0.02B | -0.03B | -0.04B | 0.01B | -0.02B | -0.03B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B |
|
Depreciation and Depletion
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | 0.01B | 0.01B | 0.02B | 0.02B |
|
Share-based Compensation
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 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 | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
88.00 | | | 90.00 | -0.00B | -0.00B | 0.01B | 0.02B | 0.02B | -0.01B | 0.02B | 0.02B | -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 | 0.02B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.51B | 0.46B | 0.47B | 0.41B |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | -0.67B | | -0.53B | -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 |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.01B | | | 0.00B | 0.01B | | | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | 0.00B | -0.00B | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | 0.16B | | | | | | | | | | -0.00B | | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.01B | | | |
|
Non-cash Items
|
| | | 0.21B | | 0.29B | 0.65B | 1,265.67B | | 116.61B | 0.22B | | | | 87.16B | | | | | | | | | 0.00B | | | | 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 | -0.00B | -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 |
|
Change in Receivables
|
0.01B | -0.00B | -0.01B | -0.00B | 0.04B | -0.01B | 0.00B | -0.00B | 0.10B | -0.01B | 0.11B | 0.14B | 0.01B | | | 0.14B | 0.01B | 0.13B | 0.13B | 0.13B | 0.02B | 0.01B | 0.10B | 106.07B | 0.00B | -0.01B | -0.01B | 0.04B | -0.01B | -0.00B | -0.01B | 0.05B | 0.00B | -0.01B | -0.01B | 0.05B | 0.02B | 0.00B | -0.00B | -0.02B | -0.00B | 0.00B | 0.00B |
|
Change in Inventory
|
0.00B | 0.00B | -0.00B | 0.00B | 0.07B | -0.01B | 0.01B | 0.08B | 0.09B | -0.01B | 0.11B | 0.12B | -0.00B | | | 0.12B | -0.01B | 0.15B | 0.16B | 0.17B | -0.01B | 0.01B | 0.15B | 0.13B | 0.01B | 0.12B | 0.12B | 129.15B | -0.01B | 0.15B | 0.17B | 0.19B | -0.01B | 0.21B | 0.20B | 0.19B | 0.00B | 0.20B | 0.20B | 179.81B | 169.88B | 164.59B | 159.34B |
|
Change in Account Payables
|
0.00B | | | 0.00B | 0.04B | | 0.00B | 0.03B | 0.04B | 0.00B | 0.04B | 0.04B | 0.00B | 0.05B | 0.04B | 0.05B | -0.00B | 0.05B | 0.04B | 0.04B | -0.00B | 0.03B | 0.02B | 0.02B | 0.01B | 0.04B | 0.05B | 51.98B | 0.01B | 0.06B | 0.07B | 0.07B | -0.02B | 0.07B | 0.06B | 0.05B | -0.01B | 0.05B | 0.05B | 44.98B | -0.01B | 38.15B | 40.24B |
|
Change in Accured Expenses
|
0.00B | | | 0.00B | 0.04B | | 0.00B | 0.05B | -0.00B | 0.01B | | | 0.00B | -0.01B | 0.01B | | -0.01B | -0.01B | 0.01B | -0.01B | 0.01B | -0.02B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.02B | -0.02B | 0.01B | 0.02B | -0.02B | 0.00B | -0.01B | 0.01B | 0.01B | -0.00B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B |
|
Change in Taxes
|
| 0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | -0.00B | -0.01B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.01B | 0.03B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.01B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.02B | -0.00B | -0.00B | -0.00B |
|
Cash from Operations
|
0.02B | 0.01B | 0.01B | -0.01B | -0.00B | -0.01B | 0.01B | 0.02B | 0.02B | 0.00B | | | 0.03B | 0.01B | 0.00B | 0.02B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.01B |
|
Amortization of Goodwill
|
| 0.00B | 0.00B | 0.01B | 0.01B | -0.02B | -0.00B | -0.01B | | 0.00B | 0.00B | 0.03B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.03B | 0.41B | 0.01B | 0.02B | 0.02B | 0.28 | | -0.02B | | 0.28 | | | | 0.68 | | | | | | | | |
|
Amortizatization of Intangibles
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | 0.01B | 0.01B | | |
|
Amortization
|
| | | -0.01B | | 0.54B | 0.54B | -0.01B | | | | | | | | | 0.01B | | | | | 0.00B | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.00B | 0.00B | 0.03B | 0.02B | | | 0.02B | 0.02B | 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 | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Capital Expenditures
|
| | | | | -0.01B | | | 0.05B | -0.01B | | | -0.01B | -0.00B | -0.01B | 0.04B | -0.01B | -0.00B | -0.01B | 0.04B | -0.01B | -0.01B | -0.01B | 0.05B | -0.00B | -0.01B | -0.00B | 0.04B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.01B | -0.00B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 0.20B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | 0.03B | | 0.06B | 0.04B | 0.12B | 0.15B | 0.10B | 0.19B | 0.11B | 0.02B | | 0.08B | | | | | | | |
|
Change in 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 | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Acquisitions
|
| | | | | | | | | | -0.05B | | | | 0.02B | -0.05B | | | | -0.01B | | | | | -0.01B | -0.00B | | 0.03B | | | | | -0.02B | -0.05B | -0.00B | 0.14B | | | | | | | |
|
Divestments
|
| | | | | | | | | 0.00B | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | 0.11B | 0.02B | | | 0.02B | 0.03B | 0.04B | | 0.04B | 0.04B | 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 | -0.00B | -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 |
|
Cash from Investing Activities
|
-0.04B | -0.00B | -0.00B | 0.01B | 0.08B | -0.06B | 0.07B | -0.22B | -0.02B | -0.01B | | | -0.01B | -0.01B | -0.00B | 0.03B | -0.01B | -0.00B | -0.01B | -0.05B | -0.01B | -0.00B | -0.03B | -0.01B | -0.09B | -0.08B | -0.01B | -0.10B | 0.07B | -0.00B | -0.09B | 0.02B | 0.08B | -0.04B | -0.03B | -0.01B | 0.00B | -0.02B | -0.00B | 0.00B | -0.00B | -0.12B | -0.01B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | -0.00B | -0.00B | -0.00B | 0.01B | -0.03B | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | 0.00B | | | | | | | | | | | | | | | | | 0.18B | 180.00B | 180.00B | 0.18B | 180.00B | 0.00B | 0.00B | 180.00B | 180.00B | 0.00B | 0.00B | 180.00B | | | | 0.18B | | | | |
|
Short-Term Debt issuances
|
0.00B | | | 0.00B | 0.02B | -0.06B | 0.08B | 0.20B | 0.20B | -0.20B | 0.08B | 0.08B | | | | | | | | | | | | 0.06B | -0.11B | -0.07B | -0.07B | 0.38B | -0.04B | -0.16B | -0.11B | | -0.01B | | -0.02B | 0.08B | -0.01B | -0.04B | -0.04B | 0.08B | -0.04B | -0.14B | -0.04B |
|
Net Debt Issuances and Repayments
|
| | | | | | 0.00B | | | | | | | | | | | | | | | | | 0.18B | 180.00B | 180.00B | 0.18B | 180.00B | 0.00B | 0.00B | 180.00B | 180.00B | 0.00B | 0.00B | 180.00B | | | | 0.18B | | | | |
|
Shares Issued
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.45B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 7.93B | 0.00B | 0.00B | 0.22B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | -0.00B | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B |
|
Cash from Financing Activities
|
| 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.47B | 0.00B | -0.00B | | | -0.00B | -0.00B | 0.00B | 0.00B | -0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.22B | 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 | 0.12B | -0.00B |
|
Exchange Rate Effect
|
-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 | 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 |
|
Change in Cash
|
| | | | | | | | | | | | 0.02B | 0.00B | 0.00B | 0.04B | -0.03B | -0.00B | -0.02B | -0.05B | 0.00B | -0.01B | -0.03B | 0.02B | 0.15B | -0.08B | -0.01B | -0.09B | 0.05B | -0.03B | -0.11B | -0.00B | 0.06B | -0.06B | -0.04B | -0.02B | 0.01B | -0.02B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B |
|
Beginning Cash Balance
|
0.02B | 0.02B | 0.03B | 0.03B | 0.13B | 0.07B | 0.15B | 0.41B | 0.41B | 0.41B | 0.50B | 0.38B | 0.33B | 0.35B | 0.35B | 0.35B | 0.39B | 0.37B | 0.37B | 0.35B | 0.29B | 0.30B | 0.28B | 0.25B | 0.27B | 0.42B | 0.34B | 0.33B | 0.24B | 0.29B | 0.26B | 0.15B | 0.15B | 0.21B | 0.14B | 0.10B | 0.08B | 0.09B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B |
|
Free Cash Flow
|
0.02B | 0.01B | 0.01B | -0.01B | -0.00B | -0.01B | 0.01B | 0.02B | -0.04B | 0.02B | | | 0.03B | 0.02B | 0.01B | -0.02B | 0.01B | 0.00B | -0.00B | -0.04B | 0.02B | -0.00B | 0.01B | -0.02B | 0.03B | 0.01B | 0.01B | -0.04B | -0.01B | -0.02B | -0.01B | -0.04B | -0.01B | -0.02B | -0.01B | -0.03B | 0.01B | 0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B |
|
Net Cash Flow
|
-0.02B | 0.00B | 0.00B | 0.00B | 0.11B | -0.07B | 0.08B | 0.27B | -0.00B | -0.01B | | | 0.02B | 0.00B | 0.00B | 0.05B | -0.03B | -0.00B | -0.02B | -0.05B | 0.01B | -0.01B | -0.03B | 0.02B | 0.15B | -0.08B | -0.01B | -0.09B | 0.05B | -0.03B | -0.11B | -0.00B | 0.06B | -0.06B | -0.04B | -0.02B | 0.01B | -0.02B | -0.01B | 0.01B | 0.00B | -0.00B | 0.00B |