|
Net Income
|
0.01B | | | | 0.01B | | | | -0.02B | | | | 0.01B | | | | 0.08B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | -0.11B | | | | -0.22B | -0.07B | -0.05B | 0.22B | -0.04B | -0.31B | -0.26B |
|
Depreciation and Depletion
|
0.00B | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Share-based Compensation
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Deferred Taxes
|
-0.00B | | | | -0.00B | | | | | | | | | | | | 0.07B | 0.07B | 0.07B | 0.07B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | -0.07B | -0.07B | -0.07B | -0.07B | 0.00B | -0.00B | -0.00B | 0.05B | 0.00B | -0.04B | -0.00B |
|
Cash from Discontinued Operations
|
| 44.98B | | | | 35.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.03B | -0.02B | | | |
|
Gains from Sales and Divestitures
|
| | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 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 | 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 | 0.01B | -0.06B | -0.14B | -0.08B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | | 0.03B | 0.00B |
|
Cash from Restructuring
|
| 0.00B | | | | -0.00B | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
0.54B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.05B | 0.04B | 0.04B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.01B | 0.02B | 0.03B | 0.03B | 0.05B | 0.06B | 0.06B | 0.08B | 0.06B | 0.05B | 0.07B | 0.08B | 0.07B | 0.06B | 0.04B | 0.05B | 0.06B | 0.08B | 0.08B | 0.04B | 0.05B | 0.02B | -0.01B | -0.04B | -0.02B | -0.06B | -0.09B | -0.14B | -0.08B | 0.23B | 0.10B | -0.01B | -0.02B | -0.17B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Amortization of Deferred Charges
|
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 | 0.01B | | | |
|
Depreciation & Amortization (CF)
|
0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Change in Receivables
|
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 | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Inventory
|
-0.00B | | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | -0.02B | -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 | 0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B |
|
Change in Account Payables
|
0.02B | 0.01B | 0.02B | 0.01B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | -0.02B | 0.01B | -0.00B | -0.01B | -0.02B | 0.00B | 0.02B | 0.02B | 0.02B | -0.03B | 0.03B | -0.01B | -0.03B | 0.03B | -0.02B |
|
Change in Accured Expenses
|
0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.00B | -0.01B | -0.01B | 0.01B | 0.04B | 0.04B | 0.01B | -0.01B | 0.05B | -0.02B | -0.04B | 0.01B | -0.00B |
|
Other Working Capital Changes
|
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 | 0.01B | 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 | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | 0.03B | -0.01B | -0.01B | 0.01B | -0.01B |
|
Capital Expenditures
|
0.01B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.06B | 0.05B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B |
|
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 | | | | | | | | | | | | | | | | 0.05B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | 0.01B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.03B | | | |
|
Change in Acquisitions & Divestments
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | |
|
Cash from Investing Activities
|
0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.05B | -0.06B | -0.08B | -0.08B | -0.09B | -0.10B | -0.08B | -0.08B | -0.07B | -0.05B | -0.03B | -0.02B | -0.05B | -0.06B | -0.09B | -0.11B | -0.03B | -0.02B | -0.09B | -0.03B | -0.04B | 0.02B |
|
Other financing activities
|
0.00B | -3.22B | 0.00B | 0.00B | | -21.27B | | 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 |
|
Cash from Financing Activities
|
-0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.04B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.02B | 0.03B | 0.05B | 0.05B | 0.05B | 0.03B | 0.01B | 0.00B | 0.07B | 0.19B | 0.17B | 0.28B | 0.19B | 0.08B | 0.23B | -0.01B | -0.09B | -0.01B | 0.03B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | |
|
Change in Cash
|
0.04B | 0.03B | 0.01B | 0.00B | -0.02B | -0.01B | 0.01B | 0.00B | -0.03B | -0.03B | -0.02B | -0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.06B | 0.03B | 0.02B | 0.03B | 0.03B | 0.01B | 0.00B | -0.03B | -0.01B | 0.00B | 0.02B | 0.04B | 0.01B | 0.01B | -0.02B | -0.03B | 0.02B | 0.12B | 0.05B | 0.09B | -0.06B | -0.03B | 0.40B | -0.02B | -0.13B | -0.07B | -0.12B |
|
Beginning Cash Balance
|
0.10B | -0.03B | -0.01B | -0.00B | 0.14B | 0.01B | -0.01B | -0.00B | 0.12B | 0.03B | 0.02B | 0.01B | 0.10B | -0.01B | -0.02B | -0.01B | 0.09B | -0.03B | -0.02B | -0.03B | 0.15B | -0.01B | -0.00B | 0.03B | 0.18B | -0.00B | -0.02B | -0.04B | 0.17B | -0.01B | 0.02B | 0.03B | 0.18B | -0.12B | -0.05B | -0.09B | 0.20B | 0.14B | 0.09B | 0.52B | 0.50B | 0.37B | 0.28B |
|
Free Cash Flow
|
0.04B | 0.04B | 0.02B | 0.01B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.05B | 0.04B | 0.07B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.03B | -0.01B | -0.03B | -0.04B | -0.06B | -0.04B | -0.08B | -0.12B | -0.17B | -0.09B | 0.21B | 0.08B | -0.03B | -0.04B | -0.19B |
|
Net Cash Flow
|
0.04B | 0.03B | 0.01B | 0.00B | -0.02B | -0.01B | 0.01B | 0.00B | -0.03B | -0.03B | -0.02B | -0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.06B | 0.03B | 0.02B | 0.03B | 0.03B | 0.01B | 0.00B | -0.03B | -0.01B | 0.00B | 0.02B | 0.04B | 0.01B | 0.01B | -0.02B | -0.03B | 0.02B | 0.12B | 0.05B | 0.09B | -0.06B | -0.03B | 0.43B | -0.00B | -0.13B | -0.07B | -0.12B |