|
Net Income
|
0.02B | 0.01B | -0.04B | -0.09B | -0.00B | 0.01B | 0.11B | 0.01B | | 0.01B | | -0.05B | 0.07B | 0.27B | -0.01B | 0.06B | 0.16B | 0.18B |
|
Depreciation and Depletion
|
| | | | 0.03B | 0.05B | 0.08B | 0.08B | 0.04B | 0.10B | 0.05B | 0.10B | 0.12B | | | | | |
|
Asset Writedowns and Impairment
|
| | 0.06B | 0.10B | | -0.03B | | 0.08B | 0.01B | 0.01B | | 0.00B | | 0.01B | | | | -0.03B |
|
Cash from Restructuring
|
| | 0.00B | | | | 0.53 | 0.71 | | | | | 0.00B | 1.35 | 0.00B | 0.00B | | |
|
Non-cash Items
|
| | | | | | | 0.18B | | 0.12B | | 0.13B | 0.13B | 0.15B | 0.10B | 0.09B | 0.11B | 0.09B |
|
Change in Loans
|
| | | | | | | | | | | | | | | | 0.00B | |
|
Cash from Operations
|
0.05B | 0.03B | 0.04B | 0.02B | 0.02B | 0.03B | 0.18B | 0.19B | 0.08B | 0.10B | 0.03B | 0.05B | 0.16B | 0.53B | 0.06B | 0.13B | 0.25B | 0.30B |
|
Amortizatization of Intangibles
|
| | | | | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
| | | | 0.03B | 0.05B | -0.08B | -0.08B | 0.04B | 0.10B | 0.05B | 0.10B | 0.12B | 0.12B | 0.13B | 0.12B | 0.11B | 0.11B |
|
Change in Receivables
|
| | | -0.01B | -0.00B | 0.00B | -0.01B | 0.01B | 0.00B | -0.01B | 0.01B | -0.03B | -0.05B | 0.08B | -0.00B | -0.03B | -0.02B | 0.02B |
|
Change in Inventory
|
| | | -0.00B | 0.00B | -0.01B | 0.01B | 0.00B | -0.01B | -0.02B | -0.00B | -0.01B | -0.00B | 0.02B | -0.02B | 0.00B | -0.00B | -0.00B |
|
Change in Account Payables
|
0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | -0.01B | 0.00B | 0.01B | -0.01B | -0.00B |
|
Change in Taxes
|
| -0.00B | -0.00B | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.10B | 0.22B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Sales of Property, Plant and Equipment
|
| | | 0.01B | 0.02B | | 0.03B | 0.02B | 0.07B | 0.11B | 0.02B | 0.05B | | | 0.09B | 0.11B | | |
|
Cash from Investing Activities
|
-0.01B | -0.01B | -0.12B | 0.01B | -0.02B | -0.55B | -0.13B | -0.21B | -0.20B | -0.19B | -0.09B | -0.19B | -0.05B | -0.03B | -0.09B | 0.11B | -0.12B | -0.10B |
|
Long-Term Debt Issuances
|
| | 0.06B | | | 0.34B | 0.10B | 0.22B | 0.20B | 0.20B | 0.47B | 0.58B | 0.06B | 0.07B | 0.36B | 0.00B | 0.34B | 0.09B |
|
Long-Term Debt Repayments
|
-0.05B | -0.03B | -0.05B | -0.07B | -0.06B | -0.28B | -0.11B | -0.16B | -0.02B | -0.06B | -0.02B | -0.05B | -0.06B | -0.07B | -0.01B | -0.01B | -0.02B | -0.03B |
|
Non-Current Debt
|
| | | | | | | 150.00B | | | | | 250,000.00B | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | 150.00B | | | | | 250,000.00B | | | | | |
|
Shares Issued
|
0.04B | | 0.07B | 0.08B | 0.11B | 0.36B | | | | 0.25B | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | -0.00B | | | | 0.01B | 0.00B | | 0.03B | 0.02B | 0.02B | 0.01B |
|
Dividends Paid - Common
|
-0.02B | -0.01B | -0.02B | -0.01B | -0.00B | -0.01B | 0.05B | 0.07B | -0.02B | 0.02B | -0.01B | 0.01B | 0.03B | 0.21B | 0.02B | 0.02B | 0.19B | 0.16B |
|
Cash from Financing Activities
|
-0.04B | -0.04B | 0.06B | -0.00B | 0.05B | 0.56B | -0.06B | -0.04B | 0.12B | 0.05B | 0.06B | 0.15B | -0.13B | -0.50B | 0.02B | -0.17B | -0.18B | -0.20B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | 0.00B | 0.00B | -0.00B |
|
Change in Cash
|
0.01B | -0.01B | -0.02B | 0.03B | 0.05B | 0.04B | 0.00B | -0.06B | -0.01B | -0.03B | -0.00B | 0.02B | -0.03B | 0.00B | -0.01B | 0.07B | -0.05B | 0.00B |
|
Beginning Cash Balance
|
-0.01B | 0.01B | 0.07B | 0.01B | -0.05B | 0.13B | 0.17B | 0.17B | 0.01B | 0.11B | 0.00B | 0.08B | 0.09B | 0.07B | 0.07B | 0.06B | 0.13B | 0.07B |
|
Free Cash Flow
|
0.05B | 0.03B | 0.04B | 0.02B | 0.02B | 0.03B | 0.08B | -0.03B | 0.08B | 0.10B | 0.03B | 0.05B | 0.16B | 0.53B | 0.06B | 0.13B | 0.25B | 0.30B |
|
Net Cash Flow
|
0.01B | -0.01B | -0.02B | 0.03B | 0.05B | 0.04B | 0.00B | -0.06B | -0.01B | -0.03B | -0.00B | 0.02B | -0.03B | 0.00B | -0.01B | 0.07B | -0.05B | 0.00B |