|
Net Income
|
-0.25B | 0.01B | 0.13B | 0.20B | -0.35B | 0.12B | 0.12B | 0.09B | -0.97B | -0.61B | -0.11B | 0.14B | -0.41B | 0.15B |
|
Depreciation and Depletion
|
0.08B | 0.07B | 0.06B | 0.05B | 0.06B | 0.08B | 0.08B | 0.08B | 0.14B | 0.16B | 0.12B | 0.10B | 0.10B | 0.08B |
|
Share-based Compensation
|
0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.09B | 0.12B | 0.08B | 0.06B | 0.05B | 0.03B |
|
Deferred Taxes
|
-0.14B | -0.05B | -0.04B | -0.03B | -0.10B | -0.10B | -0.07B | -0.05B | -0.26B | -0.15B | -0.15B | -0.12B | -0.18B | 0.07B |
|
Gains from Sales and Divestitures
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 5.30 | 0.01B | 0.01B | 0.00B |
|
Gains from Investment Securities
|
1.61B | 0.01B | 0.02B | 0.04B | 0.08B | 0.05B | -0.04B | -0.03B | -0.05B | | | -0.02B | 0.10B | -0.04B |
|
Asset Writedowns and Impairment
|
0.13B | 0.04B | 0.05B | 0.01B | 0.09B | 0.04B | | 0.01B | 0.38B | 0.21B | 0.01B | 1.12B | 1.24B | 0.02B |
|
Cash from Restructuring
|
0.00B | 0.00B | 0.01B | 0.00B | | | | | | | | | | |
|
Non-cash Items
|
| | 0.02B | 0.16B | 0.01B | 0.00B | 0.12B | 0.03B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
0.14B | 0.29B | 0.24B | 0.29B | 0.33B | 0.64B | 0.59B | 0.49B | 0.60B | 0.44B | 0.12B | 0.19B | 0.30B | 0.27B |
|
Amortizatization of Intangibles
|
| -13.43B | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | 0.00B | 0.00B | 0.00B | 21.40 | 25.40 | 17.30 | | | | | | |
|
Depreciation & Amortization (CF)
|
0.26B | 0.26B | 0.26B | 0.26B | 0.30B | 0.40B | 0.38B | 0.36B | 0.77B | 0.82B | 0.79B | 0.70B | 0.56B | 0.37B |
|
Change in Receivables
|
-0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.10B | -0.10B | -0.07B | -0.26B | -0.23B | 0.06B | 0.02B | -0.47B | 0.14B |
|
Change in Inventory
|
-0.14B | -0.02B | 0.06B | 0.00B | -0.16B | 0.03B | -0.05B | 0.05B | -0.49B | 0.10B | 0.36B | 0.18B | -0.39B | -0.15B |
|
Change in Accured Expenses
|
-0.02B | 0.05B | 0.06B | -0.11B | 0.01B | 0.19B | -0.15B | -0.00B | -0.27B | -0.18B | 0.26B | -0.04B | -0.72B | 0.14B |
|
Other Working Capital Changes
|
-0.03B | -0.04B | 0.03B | -0.05B | 0.07B | -0.04B | 0.01B | -0.05B | -0.02B | 0.02B | 0.01B | -0.09B | 0.08B | 0.06B |
|
Capital Expenditures
|
0.04B | 0.03B | 0.04B | 0.04B | 0.06B | 0.07B | 0.07B | 0.08B | 0.10B | 0.12B | 0.13B | 0.10B | 0.06B | 0.03B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.07B | 0.00B |
|
Acquisitions
|
3.14B | 0.01B | 0.06B | 0.04B | 3.00B | | 0.11B | | 5.05B | | | | | 0.05B |
|
Cash from Investing Activities
|
-3.17B | -0.04B | -0.06B | -0.08B | -3.05B | -0.05B | -0.17B | -0.06B | -5.15B | -0.12B | -0.14B | -0.08B | 0.03B | -0.06B |
|
Other financing activities
|
0.09B | 0.00B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.12B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B |
|
Cash from Financing Activities
|
2.64B | -0.30B | -0.09B | 0.19B | 2.58B | -0.71B | -0.41B | -0.41B | 4.70B | -0.38B | -0.14B | -0.07B | -0.18B | -0.08B |
|
Dividends Paid - Common
|
| 0.20B | 0.54B | | | | | | 0.04B | 0.01B | 0.04B | 0.01B | | |
|
Exchange Rate Effect
|
-0.00B | -0.00B | -0.00B | -0.02B | -0.02B | -0.01B | 0.02B | -0.02B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B |
|
Change in Cash
|
-0.40B | -0.05B | 0.08B | 0.38B | -0.17B | -0.13B | 0.03B | 0.00B | 0.14B | -0.08B | -0.16B | 0.04B | 0.15B | 0.12B |
|
Beginning Cash Balance
|
0.71B | 0.32B | 0.26B | 0.35B | 0.73B | 0.56B | 0.43B | 0.45B | 0.46B | 0.60B | 0.52B | 0.34B | 0.35B | 0.45B |
|
Free Cash Flow
|
0.10B | 0.26B | 0.20B | 0.25B | 0.27B | 0.57B | 0.52B | 0.41B | 0.49B | 0.32B | -0.01B | 0.09B | 0.24B | 0.25B |
|
Net Cash Flow
|
-0.39B | -0.05B | 0.08B | 0.40B | -0.15B | -0.12B | 0.01B | 0.02B | 0.14B | -0.07B | -0.15B | 0.04B | 0.15B | 0.13B |