|
Net Income
|
0.00B | 0.01B | -0.05B | 0.00B | 0.01B | 0.01B | -0.10B | -0.03B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | 0.03B | 0.02B | 0.05B | 0.03B | 0.03B | 0.03B | 0.07B | -0.08B | 0.02B | 0.01B | 0.02B | -0.00B | -0.01B | -0.01B | -0.04B | -0.02B | 0.01B | 0.02B | 0.01B | -0.01B | 0.08B | 0.07B | 0.14B | 0.05B | 0.01B | 0.01B | 0.00B | -0.02B | -0.00B | -0.02B | 0.01B | 0.01B | 0.06B | 0.04B | 0.10B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.06B | 0.04B | 0.06B | 0.04B |
|
Depreciation and Depletion
|
| | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | -0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | 0.06B | 0.11B | | | 0.09B | -0.01B | | | | | | | 0.03B | | | | | 0.01B | -0.01B | 0.08B | 0.17B | 0.01B | -0.01B | | 0.00B | | | -0.00B | | | | | | | | 0.00B | 0.01B | | | | | | | | | | | | | | | | -0.03B | | | |
|
Cash from Restructuring
|
0.00B | 0.20 | 0.30 | 0.00B | 0.03 | | 0.84 | 0.01B | | | 0.06 | 0.02 | | 0.06 | 0.00B | 0.00B | | 0.00B | 0.53 | | | | 0.71 | | | | | | | | | | | | 0.00B | | | 1.15 | 1.35 | | | 0.11 | 0.00B | | | 0.08 | 0.00B | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.03B | 0.06B | 0.08B | 0.12B | 0.03B | 0.06B | 0.09B | 0.13B | 0.03B | 0.07B | 0.11B | 0.13B | 0.05B | 0.08B | 0.12B | 0.15B | 0.03B | 0.05B | 0.07B | 0.10B | 0.03B | 0.04B | 0.07B | 0.09B | 0.03B | 0.06B | 0.09B | 0.11B | 0.03B | 0.06B | 0.09B | 0.09B | 0.01B | 0.02B | 0.03B |
|
Change in Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.00B | | | | | | | | |
|
Change in Working Capital
|
| 0.30B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.04B | -0.00B | -0.01B | 0.03B | -0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.01B | 0.06B | -0.01B | 0.02B | -0.01B | -0.05B | 0.02B | -0.01B | 0.04B | 0.03B | 0.00B | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | -0.03B | 0.06B | 0.00B | 0.00B | 0.00B | -0.02B | -0.00B | 0.01B | 0.01B | 0.05B | 0.00B | 0.04B | 0.01B |
|
Change in Inventory
|
| | | | | | | | | | 0.00B | -0.00B | -0.00B | -0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | 0.02B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 0.03B | -0.00B | 0.01B | 0.01B | 0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.03B | 0.01B | -0.00B | -0.00B | 0.03B | -0.00B | 0.00B | 0.00B | -0.00B | | | |
|
Change in Account Payables
|
0.01B | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.03B | -0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.03B | 0.00B | -0.01B | -0.00B | 0.02B | -0.01B | -0.01B | -0.01B | 0.02B | -0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | -0.00B | 0.03B | -0.01B | 0.01B | -0.00B | 0.02B | 0.00B | -0.00B | 0.00B | 0.02B | -0.01B | 0.00B | 0.02B |
|
Cash from Operations
|
0.01B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.04B | 0.08B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.03B | 0.04B | 0.04B | 0.02B | 0.01B | 0.02B | 0.01B | -0.00B | 0.03B | 0.04B | 0.05B | 0.02B | 0.05B | 0.13B | 0.19B | 0.13B | 0.08B | 0.01B | 0.04B | -0.00B | 0.02B | 0.01B | 0.03B | 0.01B | 0.09B | 0.07B | 0.09B | 0.06B | 0.04B | 0.07B | 0.08B | 0.08B | 0.07B | 0.06B | 0.14B | 0.06B |
|
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 | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Amortization of Deferred Charges
|
| | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-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 | -0.00B | -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 | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.01B | | | | 0.02B | | | | | | | | | | | 0.02B | | | 0.02B | 0.04B | | 0.04B | 0.02B | | | | | | | | | | | | | 0.06B | 0.03B | -0.00B | | 0.08B | 0.04B | -0.00B | | | | | | | | | 0.04B | 0.09B | 0.05B |
|
Cash from Investing Activities
|
-0.06B | -0.12B | -0.00B | -0.12B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.18B | -0.25B | -0.30B | -0.00B | -0.02B | -0.06B | -0.00B | -0.07B | -0.12B | 0.01B | -0.10B | -0.00B | -0.05B | -0.15B | -0.02B | 0.03B | 0.00B | -0.09B | -0.06B | -0.04B | -0.00B | -0.02B | -0.01B | -0.02B | -0.00B | -0.01B | -0.00B | -0.01B | -0.14B | 0.04B | 0.03B | -0.01B | -0.00B | 0.08B | 0.03B | -0.00B | -0.01B | -0.03B | -0.09B | -0.00B | -0.00B | -0.05B | -0.03B | 0.01B | 0.02B | 0.01B | 0.01B |
|
Long-Term Debt Issuances
|
0.03B | 0.06B | -0.03B | | | | | | | | | 0.05B | 0.05B | -0.05B | 0.30B | | | | | 0.05B | -0.00B | 0.13B | 0.05B | -0.00B | 0.20B | -0.00B | -0.00B | | 0.47B | 0.05B | 0.05B | -0.00B | -0.00B | 0.05B | 0.01B | | 0.01B | 0.06B | -0.00B | 0.12B | 0.36B | -0.00B | -0.00B | | | | | 0.22B | 0.22B | 0.10B | 0.02B | 0.05B | 0.03B | | 0.01B | 0.01B | 0.05B | |
|
Long-Term Debt Repayments
|
| -0.00B | -0.03B | -0.05B | -0.01B | -0.06B | -0.00B | -0.00B | -0.01B | -0.06B | | | -0.00B | -0.00B | -0.28B | -0.01B | -0.04B | -0.01B | -0.06B | -0.05B | -0.04B | -0.06B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.02B | -0.02B | -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 | -0.02B | -0.01B | -0.01B | -0.01B | -0.03B | -0.01B |
|
Non-Current Debt
|
| 0.12B | | | | | | | | | | | | | | 150,000.00B | 0.15B | | | | | | 150.00B | 0.15B | | | | | | 0.25B | | | | 250,000.00B | 250,000.00B | | | 0.25B | | | | 0.25B | | | | | | | | 0.25B | | | | | | | | 0.25B |
|
Net Debt Issuances and Repayments
|
| 0.12B | | | | | | | | | | | | | | 150,000.00B | 0.15B | | | | | | 150.00B | 0.15B | | | | | | 0.25B | | | | 250,000.00B | 250,000.00B | | | 0.25B | | | | 0.25B | | | | | | | | 0.25B | | | | | | | | 0.25B |
|
Shares Issued
|
0.07B | 0.07B | -0.07B | | | 0.08B | -0.00B | | | | | 0.22B | 0.22B | 0.14B | -0.00B | | | | | | | | | | 0.26B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | | | | | | | | | -0.01B | -0.00B | -0.00B | | 0.01B | | | | | | -0.02B | -0.01B | -0.00B | | -0.02B | -0.01B | 0.05B | | -0.01B | -0.01B | 0.04B | | | | -0.01B | | | |
|
Dividends Paid - Common
|
-0.00B | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.00B | -0.01B | -0.05B | -0.10B | -0.08B | -0.03B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.06B | -0.10B | -0.06B | -0.03B | -0.04B | -0.08B | -0.04B | -0.04B | -0.03B | -0.05B | -0.04B |
|
Cash from Financing Activities
|
0.09B | 0.12B | -0.03B | -0.02B | -0.02B | 0.02B | -0.01B | -0.00B | -0.01B | -0.05B | -0.00B | 0.26B | 0.26B | 0.29B | 0.02B | -0.01B | -0.04B | -0.02B | 0.02B | -0.03B | -0.07B | 0.05B | 0.01B | -0.03B | 0.15B | -0.02B | -0.04B | -0.03B | 0.08B | 0.07B | 0.02B | -0.06B | -0.09B | 0.04B | -0.08B | -0.12B | -0.23B | -0.19B | -0.08B | 0.12B | 0.04B | -0.01B | -0.01B | -0.01B | -0.06B | -0.08B | -0.03B | -0.06B | -0.06B | -0.02B | -0.04B | -0.07B | -0.03B | -0.05B | 0.05B | 0.07B | 0.09B | 0.07B |
|
Exchange Rate Effect
|
| | | -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 |
|
Change in Cash
|
0.04B | -0.03B | -0.03B | -0.02B | -0.01B | 0.04B | 0.00B | -0.00B | 0.00B | -0.03B | 0.01B | 0.09B | -0.07B | -0.01B | 0.03B | 0.01B | -0.03B | 0.02B | 0.01B | -0.09B | -0.01B | 0.01B | 0.04B | -0.04B | 0.03B | -0.02B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.03B | 0.00B | 0.04B | -0.05B | 0.01B | 0.07B | -0.06B | -0.01B | -0.01B | -0.02B | 0.01B | -0.00B | -0.00B | 0.05B | -0.04B | 0.06B | -0.01B | 0.00B | -0.06B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B |
|
Beginning Cash Balance
|
0.01B | 0.13B | 0.10B | 0.07B | 0.06B | 0.00B | 0.07B | 0.04B | 0.07B | 0.10B | 0.06B | 0.03B | 0.29B | 0.16B | 0.13B | 0.16B | 0.21B | 0.15B | 0.16B | 0.26B | 0.09B | 0.16B | 0.07B | 0.15B | 0.08B | 0.13B | 0.09B | 0.08B | 0.07B | 0.07B | 0.09B | 0.12B | 0.09B | 0.05B | 0.12B | 0.06B | 0.01B | 0.20B | 0.08B | 0.08B | 0.09B | 0.06B | 0.06B | 0.06B | 0.01B | 0.15B | 0.07B | 0.13B | 0.12B | 0.19B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B |
|
Free Cash Flow
|
0.01B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.04B | 0.08B | 0.04B | 0.05B | 0.06B | 0.05B | 0.06B | 0.03B | 0.04B | 0.04B | 0.02B | 0.01B | 0.02B | 0.01B | -0.00B | 0.03B | 0.04B | 0.05B | 0.02B | 0.05B | 0.13B | 0.19B | 0.13B | 0.08B | 0.01B | 0.04B | -0.00B | 0.02B | 0.01B | 0.03B | 0.01B | 0.09B | 0.07B | 0.09B | 0.06B | 0.04B | 0.07B | 0.08B | 0.08B | 0.06B | 0.05B | 0.14B | 0.06B |
|
Net Cash Flow
|
0.04B | 0.01B | -0.03B | -0.12B | -0.01B | 0.04B | 0.00B | -0.00B | 0.00B | -0.02B | 0.01B | 0.09B | 0.02B | -0.01B | 0.03B | 0.01B | -0.02B | 0.02B | 0.01B | -0.09B | -0.01B | 0.01B | 0.04B | -0.04B | 0.03B | -0.02B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.03B | -0.06B | 0.04B | -0.05B | 0.01B | -0.06B | -0.06B | -0.01B | -0.01B | 0.12B | 0.01B | -0.00B | -0.00B | 0.04B | -0.04B | 0.06B | -0.01B | 0.00B | -0.06B | 0.00B | -0.00B | -0.00B | 0.00B | 0.13B | 0.15B | 0.25B | 0.15B |