|
Net Income
|
0.02B | | 0.12B | 0.06B | 0.06B | -0.88B | | | 0.12B | -0.00B | -0.01B | -0.13B | -0.07B | -0.03B | 0.10B | 0.01B | 0.10B | 0.04B | 0.06B | -0.03B | 0.06B | 0.07B | 0.35B |
|
Depreciation and Depletion
|
| | | | | | | | | 0.03B | | | | | 0.04B | | | 0.03B | 0.03B | | | | 0.04B |
|
Share-based Compensation
|
-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 | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B |
|
Cash from Discontinued Operations
|
| 0.22B | 0.21B | 0.10B | 0.07B | 0.08B | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.01B | | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.02B | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | | -0.00B | 0.00B | -0.01B | | 0.02B | -0.03B |
|
Asset Writedowns and Impairment
|
0.01B | | | | | | | -0.16B | | 0.00B | | | | | | | | | | | | | -0.19B |
|
Change in Working Capital
|
-0.02B | 0.02B | 0.02B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.06B | 0.03B | -0.01B | -0.06B | | 0.05B | 0.04B | 0.04B | -0.01B | -0.01B | 0.01B | 27.02B | -0.02B | -0.03B | 0.03B |
|
Change in Receivables
|
| | | | | | | -0.01B | | 0.08B | | -0.01B | | 0.06B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.74B | -0.04B | -0.01B | -0.04B |
|
Change in Inventory
|
| | | -0.01B | | | | -0.02B | | -0.01B | | -0.08B | | 0.00B | 0.02B | 0.04B | -0.00B | -0.01B | 0.00B | 7.34B | 0.01B | -0.02B | -0.04B |
|
Change in Accured Expenses
|
| | | | | | | | | | | 0.03B | -0.05B | -0.02B | 0.03B | -0.01B | -0.00B | 0.00B | 0.00B | 26.95B | 0.01B | 0.01B | 0.07B |
|
Change in Taxes
|
0.00B | | 0.00B | -0.03B | 0.02B | -0.01B | 0.01B | 0.00B | 0.03B | 0.00B | 0.03B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.03B | 0.02B | 0.00B | 0.02B | 0.02B | -0.00B | 0.06B |
|
Other Working Capital Changes
|
-0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | | -0.00B | | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -8.01B | 0.00B | -0.01B | 0.05B |
|
Cash from Operations
|
0.12B | 0.27B | 0.36B | 0.18B | 0.15B | 0.14B | 0.06B | 0.06B | 0.03B | -0.00B | -0.02B | -0.01B | -0.10B | 0.03B | 0.17B | | | | | | | | |
|
Amortization
|
| 0.03B | 0.13B | 0.09B | 0.08B | 0.06B | 1.78B | 0.07B | 2.12B | -0.04B | -0.00B | 0.01B | 1.72B | -0.01B | 1.71B | 1.67B | 1.72B | 1.73B | 1.74B | 1.66B | 1.66B | 1.70B | 1.94B |
|
Depreciation & Amortization (CF)
|
0.07B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B |
|
Capital Expenditures
|
-0.04B | -0.04B | -0.03B | -0.04B | 0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 0.00B | -0.00B | | | 0.00B | 0.01B | 0.00B | 0.00B | | | 0.00B | | 0.00B | 0.00B | | | | | | | |
|
Divestments
|
| -0.06B | -0.05B | -0.07B | -0.07B | -0.03B | -0.02B | -0.01B | -0.19B | -0.03B | -0.02B | -0.02B | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.03B | -0.03B | -0.04B | 0.19B | -0.03B | -0.02B | -0.01B | -0.19B | -0.03B | -0.02B | -0.02B | -0.01B | -0.02B | -0.05B | -0.01B | | | | | | | |
|
Other financing activities
|
0.03B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | -0.00B | | 0.00B | | | | | | | | |
|
Cash from Financing Activities
|
0.06B | -0.15B | -0.01B | -0.02B | 0.00B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.11B | -0.02B | -0.01B | -0.02B | -0.03B | -0.02B | | | | | | | |
|
Dividends Paid - Common
|
| -0.02B | -0.01B | -0.01B | | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.08B | | | | | | | |
|
Change in Cash
|
0.15B | 0.02B | 0.27B | 0.06B | 0.28B | 0.06B | 0.03B | 0.04B | -0.18B | -0.05B | -0.14B | 0.05B | -0.12B | -0.01B | 0.09B | 0.12B | | | | | | | |
|
Free Cash Flow
|
0.17B | 0.30B | 0.39B | 0.22B | 0.13B | 0.17B | 0.08B | 0.08B | 0.05B | 0.02B | 0.00B | 0.01B | -0.09B | 0.06B | 0.19B | | | | | | | | |
|
Net Cash Flow
|
0.18B | 0.08B | 0.32B | 0.13B | 0.35B | 0.09B | 0.03B | 0.04B | -0.18B | -0.05B | -0.14B | -0.05B | -0.12B | -0.01B | 0.09B | -0.02B | | | | | | | |