|
Net Income
|
0.56B | | | | | 1.15B | 0.10B | 0.08B | -0.09B | 0.15B | 0.01B | 0.16B | 0.18B | 0.23B | 0.26B |
|
Share-based Compensation
|
| | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.04B | 0.02B | 0.04B | 0.03B |
|
Deferred Taxes
|
0.00B | | | | | -0.00B | 0.01B | -0.02B | 0.00B | | -0.02B | -0.00B | -0.03B | -0.04B | -0.03B |
|
Cash from Discontinued Operations
|
| | | | | | | 0.01B | -0.02B | 0.00B | 0.00B | | | | |
|
Gains from Investment Securities
|
-0.05B | -0.05B | -0.04B | -0.06B | -0.08B | -0.07B | 0.06B | 0.00B | 24.99 | -0.05B | -0.00B | -0.01B | 0.00B | | |
|
Asset Writedowns and Impairment
|
| | | | | | 12.74 | 9.13 | | | 0.06B | 0.02B | -0.00B | 0.00B | 0.02B |
|
Cash from Restructuring
|
-0.00B | | | | | | -0.05B | -66.40 | -0.04B | | | | | | |
|
Non-cash Items
|
| | | | | | 3,655.02B | 0.00B | 23.57 | 24.25 | | | | | |
|
Change in Working Capital
|
| | | | | -0.01B | -0.00B | 0.00B | | | -0.06B | 0.10B | 0.19B | 0.08B | 0.13B |
|
Change in Receivables
|
| | | | | -0.01B | 0.02B | 0.06B | 665.27 | 0.62B | 0.08B | -0.01B | -0.16B | -0.02B | -0.09B |
|
Change in Account Payables
|
| | | | | | | | | | -0.03B | -0.05B | 0.02B | -0.04B | -0.04B |
|
Change in Taxes
|
| | | | | | | | | | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B |
|
Other Working Capital Changes
|
| | | | | | | | | | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B |
|
Cash from Operations
|
0.11B | 0.11B | 0.18B | 0.27B | 0.21B | 0.16B | 0.21B | 0.21B | 0.16B | 0.34B | 0.46B | 0.31B | 0.22B | 0.38B | 0.43B |
|
Amortization of Goodwill
|
| | | | | | | | -40.15 | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | 0.00B | | | 0.04B | 0.05B | 0.08B | 0.07B | 0.09B |
|
Amortization
|
| | | | | | | | 0.03B | 0.03B | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | 0.04B | 0.05B | 0.08B | 0.07B | 0.09B |
|
Capital Expenditures
|
| | | | | | 0.04B | 0.05B | 0.09B | 0.04B | 0.02B | 0.04B | 0.06B | 0.07B | 0.07B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Acquisitions
|
-0.11B | -0.08B | -0.10B | -0.04B | -0.12B | -0.20B | 1.07B | -0.08B | -0.12B | -0.08B | | | | | |
|
Divestments
|
| | | | | 0.00B | | -0.00B | -0.00B | 6.03 | 0.00B | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Cash from Investing Activities
|
-0.13B | -0.10B | -0.14B | -0.12B | -0.17B | | -0.85B | 0.05B | -0.17B | -0.10B | -0.08B | -0.61B | -0.05B | -0.15B | -0.43B |
|
Other financing activities
|
| | | | | | | -0.00B | -0.00B | -0.29B | | | | -0.00B | |
|
Cash from Financing Activities
|
0.07B | -0.04B | -0.03B | -0.05B | -0.02B | | 0.75B | -0.22B | -0.02B | -0.22B | -0.32B | 0.22B | -0.22B | -0.08B | -0.11B |
|
Dividends Paid - Common
|
| | -0.02B | -0.03B | -0.03B | -0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B |
|
Exchange Rate Effect
|
-0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.02B | -0.01B | -0.01B | -0.01B | 0.02B | -0.00B | 0.02B |
|
Change in Cash
|
0.05B | -0.03B | 0.01B | | 0.01B | -0.09B | 0.11B | 0.02B | -0.04B | 0.01B | 0.06B | -0.08B | -0.03B | 0.15B | -0.09B |
|
Beginning Cash Balance
|
-0.05B | 0.03B | -0.01B | | -0.01B | 0.09B | 0.05B | 0.17B | 0.18B | 0.15B | 0.16B | 0.23B | 0.14B | 0.11B | 0.25B |
|
Free Cash Flow
|
0.11B | 0.11B | 0.18B | 0.27B | 0.21B | 0.16B | 0.17B | 0.16B | 0.06B | 0.30B | 0.44B | 0.28B | 0.17B | 0.31B | 0.36B |
|
Net Cash Flow
|
0.05B | -0.03B | 0.01B | 0.10B | 0.01B | 0.16B | 0.11B | 0.04B | -0.03B | 0.02B | 0.07B | -0.07B | -0.05B | 0.15B | -0.11B |