|
Net Income
|
-0.02B | 0.13B | 0.15B | 0.04B | 0.04B | -0.12B | 0.00B | 0.00B | 0.11B | 0.60B | 0.67B | 0.51B | 0.93B | 1.10B | 0.54B | 0.61B |
|
Depreciation and Depletion
|
0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Share-based Compensation
|
0.00B | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Deferred Taxes
|
-0.09B | -0.01B | 0.01B | -0.14B | -0.29B | 0.04B | -0.52B | 0.06B | 0.21B | -0.01B | 0.14B | 0.08B | 0.23B | -0.03B | -0.04B | 0.02B |
|
Cash from Discontinued Operations
|
| | | | | 0.03B | | | | | | | | | | |
|
Gains from Investment Securities
|
0.04B | 0.06B | 0.17B | 0.21B | 0.18B | 0.11B | -0.06B | 0.03B | 0.04B | 0.02B | 0.03B | 0.04B | 0.05B | 0.03B | 0.03B | 0.02B |
|
Asset Writedowns and Impairment
|
0.00B | | | | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | | |
|
Non-cash Items
|
1.20B | 0.03B | 0.53B | 0.28B | 0.22B | 1.19B | -0.23B | 0.38B | 0.53B | 0.23B | 0.03B | 0.17B | 0.07B | -0.09B | 0.15B | 0.06B |
|
Change in Interest Receivables
|
-0.03B | -0.01B | -0.03B | 0.00B | 0.01B | -0.01B | -0.01B | 0.01B | 0.08B | -0.05B | 0.01B | 0.04B | -0.01B | 0.06B | 0.02B | -0.00B |
|
Change in Loans
|
0.08B | 0.08B | 0.17B | 0.33B | 0.22B | 0.12B | 0.12B | 0.09B | 0.07B | 0.07B | 0.07B | 0.08B | 0.10B | 0.06B | 0.04B | 0.05B |
|
Cash from Operations
|
0.63B | 0.16B | 0.68B | 0.52B | 0.82B | 0.87B | 0.67B | 0.60B | 0.64B | 0.85B | 0.71B | 0.68B | 1.01B | 1.01B | 0.69B | 0.67B |
|
Amortization of Goodwill
|
| | | | | | | 0.00B | | | | | | 0.01B | 0.02B | |
|
Amortizatization of Intangibles
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Change in Inventory
|
-1.54B | -0.72B | -1.14B | -1.39B | -1.43B | -1.11B | -1.08B | -0.75B | -0.50B | | | | | | | |
|
Change in Accured Expenses
|
-0.05B | -0.03B | -0.11B | -0.04B | -0.03B | 0.03B | -0.07B | -0.06B | 0.03B | -0.23B | -0.12B | -0.11B | 0.02B | -0.02B | -0.04B | -0.04B |
|
Change in Net Loans
|
| -1.54B | -1.14B | -0.63B | 0.68B | 0.78B | 0.43B | -0.27B | 0.40B | -0.00B | -0.00B | -0.00B | | | | |
|
Capital Expenditures
|
0.07B | 0.07B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.10B | 0.06B | 0.08B | 0.08B | 0.06B | 0.07B | 0.10B | 0.21B | 0.21B |
|
Sales of Property, Plant and Equipment
|
0.15B | 0.14B | 0.20B | 0.21B | 0.23B | 0.15B | 0.14B | 0.08B | 0.10B | 0.11B | 0.11B | 0.08B | 0.09B | 0.11B | 0.11B | 0.11B |
|
Change in Intangibles
|
| | | | | | 0.00B | | | | | | | | | |
|
Acquisitions
|
| 0.26B | -0.00B | | | 0.01B | 0.73B | | | 1.84B | | | 0.16B | | | |
|
Divestments
|
| 0.64B | 0.03B | 0.15B | 0.00B | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Change in Acquisitions & Divestments
|
3.83B | 1.87B | 1.36B | 1.64B | 1.82B | 1.72B | 1.36B | 1.23B | -2.37B | 6.95B | 14.65B | 18.22B | 9.60B | 20.14B | 18.22B | 33.79B |
|
Cash from Investing Activities
|
2.65B | 4.08B | 0.90B | 0.24B | 0.30B | 0.03B | 0.24B | -3.45B | -5.35B | -4.39B | -4.17B | -13.07B | -10.52B | 5.35B | -2.61B | -1.63B |
|
Other financing activities
|
-1.63B | -1.55B | 1.18B | -0.97B | -0.32B | 0.11B | 0.21B | 3.29B | 4.95B | 4.26B | 4.04B | 13.10B | 10.14B | -5.77B | 2.37B | 1.26B |
|
Long-Term Debt Issuances
|
0.06B | 0.11B | 0.43B | 0.11B | 0.11B | 0.78B | 0.28B | 0.17B | 0.06B | 0.47B | 0.07B | 0.26B | | | 0.44B | |
|
Long-Term Debt Repayments
|
0.81B | 4.26B | 2.77B | 0.21B | 0.33B | 1.06B | 0.74B | 0.25B | 0.10B | 0.76B | 0.21B | 0.14B | 0.24B | 0.10B | 0.34B | 0.09B |
|
Short-Term Debt issuances
|
-0.92B | 0.36B | -0.27B | 0.34B | -0.36B | -0.39B | -0.51B | -0.28B | 0.10B | -0.11B | -0.09B | -0.07B | -0.03B | 0.06B | -0.06B | -0.04B |
|
Short-Term Debt repayments
|
| | | | | | | | | -0.10B | -0.00B | | 0.07B | 0.29B | -0.36B | 0.23B |
|
Shares Issued
|
| 1.10B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Shares Repurchased
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | 0.22B |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | 0.03B | | | | |
|
Dividends Paid - Common
|
0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.07B | 0.10B | 0.11B | 0.12B | 0.13B | 0.14B | 0.16B | 0.16B | 0.18B |
|
Cash from Financing Activities
|
-3.39B | -4.47B | -1.49B | -0.86B | -1.14B | -0.94B | -0.93B | 2.85B | 4.75B | 3.53B | 3.46B | 12.49B | 9.45B | -6.32B | 1.88B | 0.96B |
|
Change in Cash
|
-0.11B | -0.22B | 0.08B | -0.10B | -0.02B | -0.04B | -0.02B | -0.00B | 0.04B | -0.01B | -0.01B | 0.10B | -0.06B | 0.04B | -0.05B | 0.00B |
|
Beginning Cash Balance
|
1.05B | 0.22B | -0.08B | 0.31B | 0.13B | 0.23B | 0.20B | 0.13B | 0.12B | 0.13B | 0.07B | 21.66B | 25.24B | -0.04B | 0.05B | -0.00B |
|
Free Cash Flow
|
0.56B | 0.10B | 0.63B | 0.47B | 0.78B | 0.82B | 0.61B | 0.50B | 0.57B | 0.77B | 0.63B | 0.62B | 0.93B | 0.91B | 0.48B | 0.46B |
|
Net Cash Flow
|
-0.11B | -0.22B | 0.08B | -0.10B | -0.02B | -0.04B | -0.02B | -0.00B | 0.04B | -0.01B | -0.01B | 0.10B | -0.06B | 0.04B | -0.05B | 0.00B |