|
Net Income
|
-0.01B | 0.00B | 0.02B | -0.00B | -0.00B | -0.01B | 0.00B | -0.01B | 0.02B | 0.02B | 0.01B | 0.02B | -0.05B | 0.01B | 0.03B | 0.00B | -0.00B | -0.02B | 0.01B | -0.03B | | | | -0.03B | -0.00B | -0.01B | 0.03B | -0.01B | -0.00B | 0.01B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.01B | 0.08B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Deferred Taxes
|
| | | | | | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.00B | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | 497.00 | 0.00B | 0.00B | -0.02B | -0.01B | -0.01B | -0.01B | -0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Non-cash Items
|
| | | | | | | | | 43.70B | 0.25B | | | 46.71B | 0.25B | 0.00B | | 34.67B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.06B | 0.03B | 0.03B | | | | |
|
Cash from Operations
|
0.00B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.04B | 0.03B | 0.06B | -0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B |
|
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 | 0.00B | 0.00B |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Change in Receivables
|
| | | | | | | | 0.02B | -0.01B | -0.04B | 0.03B | -0.01B | -0.00B | -0.05B | -0.05B | -0.00B | 0.02B | 0.07B | -0.04B | 0.01B | 0.01B | 0.07B | -0.02B | -0.00B | 0.01B | 0.08B | -0.07B | -0.01B | 0.01B |
|
Change in Account Payables
|
| | | | | | | | -0.03B | 0.01B | 0.05B | -0.05B | 0.02B | 0.00B | 0.05B | -0.05B | -0.01B | -0.00B | 0.04B | -0.02B | -0.01B | 0.03B | 0.03B | -0.01B | -0.00B | -0.00B | 0.04B | -0.03B | 0.01B | 0.01B |
|
Change in Accured Expenses
|
| | | | | | | | 0.02B | 0.00B | 0.02B | | 0.02B | -0.00B | 0.01B | -0.02B | -0.01B | -0.00B | 0.00B | -0.01B | 0.02B | 0.00B | 0.02B | -0.00B | 0.00B | 0.02B | 0.01B | -0.02B | -0.01B | 0.01B |
|
Other Working Capital Changes
|
| | | | | | | | -0.00B | -0.02B | -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 | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B |
|
Capital Expenditures
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Acquisitions
|
| | | | | | | | -0.00B | | | | | -0.58B | -0.00B | 0.00B | | -0.01B | | | | | | 0.00B | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.04B | 0.04B | 0.03B | 0.01B | 0.00B | 0.00B | | | 0.00B | | 0.00B |
|
Cash from Investing Activities
|
| | | | | | | | 0.01B | 0.00B | -0.00B | -0.00B | -0.02B | -0.59B | -0.01B | -0.05B | -0.04B | -0.06B | 0.02B | 0.04B | 0.01B | 0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Other financing activities
|
| | | | | | | | -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 | 0.00B | | 0.00B | 0.00B | |
|
Cash from Financing Activities
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.35B | 0.29B | -0.01B | 0.00B | 0.00B | -0.00B | -0.06B | -0.00B | -0.04B | -0.02B | -0.08B | -0.03B | -0.02B | -0.01B | -0.04B | -0.05B | -0.14B | -0.05B |
|
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 |
|
Change in Cash
|
| | | | | | | | 0.05B | 0.04B | 0.06B | | 0.36B | -0.27B | 0.01B | -0.04B | -0.04B | -0.05B | -0.02B | 0.05B | -0.01B | 0.03B | -0.06B | 0.00B | 0.00B | 0.04B | 0.01B | -0.01B | -0.10B | 0.00B |
|
Beginning Cash Balance
|
| | | | | | | | 0.10B | 0.15B | 0.19B | 0.24B | 0.23B | 0.59B | 0.31B | 0.36B | 0.36B | 0.23B | 0.19B | 0.17B | 0.22B | 0.20B | 0.24B | 0.18B | 0.18B | 0.18B | 0.22B | 0.23B | 0.22B | 0.12B |
|
Free Cash Flow
|
0.02B | 0.02B | 0.04B | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.04B | 0.04B | 0.06B | -0.00B | 0.04B | 0.03B | 0.03B | 0.00B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.03B | 0.05B |
|
Net Cash Flow
|
0.00B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.05B | 0.04B | 0.05B | -0.01B | 0.35B | -0.27B | 0.01B | -0.04B | -0.04B | -0.04B | -0.03B | 0.05B | -0.01B | 0.03B | -0.06B | 0.00B | 0.00B | 0.03B | 0.01B | -0.01B | -0.10B | 0.00B |