|
Net Income
|
0.04B | 0.06B | 0.04B | 0.05B | -0.05B | 0.07B | 0.05B | 0.12B | 0.10B | 0.12B | 0.02B | 0.02B | 0.06B | 0.11B | 0.06B | 0.06B | -0.04B | 0.02B | -0.06B | -0.05B | -0.10B | -0.06B | | -0.02B | | -0.00B |
|
Share-based Compensation
|
| | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | 0.00B |
|
Deferred Taxes
|
| | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | 206.97B |
|
Gains from Equity Investments
|
| | | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.00B | -0.00B | | | 0.00B | -0.01B | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | 0.00B | | 0.00B |
|
Asset Writedowns and Impairment
|
| | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.00B | | 0.00B | | 0.00B |
|
Cash from Operations
|
| | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 0.29B | -0.06B | | | 0.55B | 0.52B | 0.69B | 0.76B | 1.04B | 0.74B | 1.11B | 1.01B | 1.00B | 1.13B | 1.10B | 0.86B | 1.07B | 0.93B | 0.87B | 0.84B | 0.84B | 0.82B | 44.09B | 0.09B | 772.15B |
|
Change in Accured Expenses
|
| 0.06B | 0.01B | | 0.13B | 0.20B | 0.23B | 0.24B | 0.27B | 0.33B | 0.21B | 0.29B | 0.27B | 0.34B | 0.26B | 0.32B | 0.32B | 0.37B | 0.29B | 0.30B | 0.29B | 0.31B | 0.28B | 23.72B | 0.04B | 168.13B |
|
Change in Taxes
|
| | 0.01B | | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.23B | 0.00B | 9.74B |
|
Other Working Capital Changes
|
| 0.03B | 0.03B | | 0.06B | 0.09B | -0.03B | 0.06B | 0.07B | 0.10B | 0.04B | 0.08B | 0.07B | 0.11B | 0.09B | 0.08B | 0.10B | 0.10B | 0.08B | 0.11B | 0.11B | 0.12B | 0.13B | 4.14B | 0.02B | 11.54B |
|
Capital Expenditures
|
| | -0.00B | | | | -0.01B | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 0.30B | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -0.00B | | | | -0.19B | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| 0.01B | | | 1.18B | 1.19B | 1.16B | 1.17B | 1.18B | 1.19B | 1.21B | 1.24B | 1.27B | 1.28B | 1.30B | 1.32B | 1.33B | 1.34B | 1.35B | 1.35B | 1.35B | 1.36B | 1.36B | 0.19B | 0.19B | 1.37B |
|
Cash from Financing Activities
|
| | -0.03B | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | -0.00B | | | | -0.01B | | | | | | | | | -0.01B | 0.00B | 0.00B | | 0.03B | 0.03B | -0.05B | | | | |
|
Change in Cash
|
| | -0.00B | | | | -0.17B | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
| | 0.28B | | | | 0.97B | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | 0.03B | | | | 0.04B | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | 0.00B | | | | -0.16B | | | | | | | | | | | | | | | | | | | |