|
Net Income
|
-0.00B | -0.00B | 0.06B | -0.00B | 0.00B | 0.01B | -0.00B | -0.01B | -0.01B | -0.03B | -0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.24B | -0.02B | -0.00B | -0.01B | -0.01B | -0.00B | | 0.02B | -0.01B | -0.06B | -0.07B | 0.01B | 0.01B | 0.01B | -0.20B | 0.00B | -0.01B | -0.01B | -0.02B | 0.01B | | | 0.01B |
|
Depreciation and Depletion
|
| 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Share-based Compensation
|
| 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Equity Investments
|
| | | | | | | | | 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 |
|
Gains from Investment Securities
|
| 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 177.55 | 301.65 | 0.00B | -0.00B | -0.00B | 379.80 | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -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 | -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 Operations
|
| 0.01B | 0.02B | 0.00B | 0.02B | -0.00B | 0.00B | -0.02B | 0.01B | -0.03B | -0.06B | 0.06B | 0.02B | 0.04B | 0.02B | -0.01B | 0.03B | -0.02B | 0.02B | -0.01B | 0.01B | -0.02B | -0.01B | -0.01B | 0.07B | 0.01B | -0.01B | 0.03B | 0.03B | 0.00B | 0.00B | 0.01B | 0.02B | -0.01B | -0.00B | 0.00B | 0.03B | -0.01B | -0.01B | 0.01B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | 0.21B | | | | 0.03B | 0.00B | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.09B | | | | 0.08B | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
| -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | -0.03B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | | | | | | |
|
Change in Taxes
|
| 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 | -0.01B | -0.00B | -0.01B | 0.01B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 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 | | | | | | | |
|
Divestments
|
| | | | | | | -0.00B | | | | | | | | | | | | 0.00B | 0.00B | -0.01B | | | 0.00B | | | | | | | | | | | | | | | -0.02B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | 0.01B | 0.02B | 0.03B | | 0.03B | | | | | | 0.00B |
|
Cash from Investing Activities
|
| 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | -0.00B | -0.00B | -0.06B | -0.00B | 0.00B | 0.00B | 0.02B | 0.03B | -0.03B | 0.03B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.02B |
|
Cash from Financing Activities
|
| | 0.02B | | | -0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | 834.60B | | 842.99B | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | | | | | | 834.60B | | 842.99B | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | -0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | -0.20B | | | | | | | |
|
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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Cash
|
| 0.01B | 0.00B | | | -0.01B | -0.00B | -0.03B | 0.00B | -0.04B | -0.07B | 0.05B | 0.02B | 0.04B | 0.02B | -0.02B | 0.02B | -0.03B | 0.02B | -0.01B | 0.00B | -0.02B | 0.00B | 0.00B | 0.07B | 0.01B | -0.07B | 0.03B | 0.02B | 0.01B | 0.02B | 0.03B | -0.21B | 0.02B | -0.01B | -0.01B | 0.03B | -0.02B | -0.01B | -0.01B |
|
Beginning Cash Balance
|
0.02B | 0.01B | -0.11B | -0.11B | 0.25B | 0.25B | 0.25B | 0.30B | -0.00B | 0.28B | 0.30B | 0.17B | -0.02B | 0.19B | 0.22B | 0.26B | -0.02B | 0.27B | 0.22B | 0.26B | -0.00B | 0.28B | 0.25B | 0.25B | -0.07B | 0.29B | 0.36B | 0.23B | -0.02B | 0.27B | 0.28B | 0.30B | 0.21B | 0.11B | 0.13B | 0.13B | -0.03B | 0.16B | 0.16B | 0.16B |
|
Free Cash Flow
|
| 0.01B | 0.02B | 0.00B | 0.02B | -0.00B | 0.00B | -0.02B | 0.01B | -0.03B | -0.06B | 0.06B | 0.02B | 0.04B | 0.02B | -0.01B | 0.03B | -0.02B | 0.02B | -0.01B | 0.01B | -0.02B | -0.01B | -0.01B | 0.07B | 0.01B | -0.01B | 0.03B | 0.03B | 0.00B | 0.00B | 0.01B | 0.02B | -0.01B | -0.00B | 0.00B | 0.03B | -0.01B | -0.01B | 0.01B |
|
Net Cash Flow
|
| 0.01B | 0.04B | 0.00B | 0.02B | -0.01B | 0.00B | -0.03B | 0.00B | -0.04B | -0.07B | 0.05B | 0.02B | 0.04B | 0.02B | -0.02B | 0.03B | -0.03B | 0.02B | -0.01B | 0.00B | -0.02B | 0.00B | 0.00B | 0.07B | 0.01B | -0.07B | 0.03B | 0.02B | 0.01B | 0.02B | 0.03B | -0.01B | 0.02B | -0.01B | -0.01B | 0.03B | -0.02B | -0.01B | -0.01B |