|
Net Income
|
0.03B | -0.00B | -0.01B | -0.00B | -0.22B | 0.02B | 0.01B | 0.00B | -0.03B | 0.10B | 0.10B | -0.10B | 0.33B | 0.86B | 2.48B | 0.65B | -0.45B |
|
Depreciation and Depletion
|
0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.05B | 0.07B | | 0.08B | 0.11B | 0.15B | 0.21B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | | 0.01B | 0.32B | 0.15B | 0.07B |
|
Deferred Taxes
|
0.00B | 0.00B | 0.03B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | -0.01B | -0.07B | 0.07B | 0.09B |
|
Cash from Discontinued Operations
|
-0.00B | -0.02 | 0.04B | -0.00B | -0.00B | | | 0.01B | 0.01B | 0.02B | 0.00B | -0.00B | | 0.64B | 2.46B | 1.62B | -0.44B |
|
Gains from Sales and Divestitures
|
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 | 0.01B | 0.03B | 0.01B | 0.01B |
|
Gains from Investment Securities
|
| 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 567.00 |
|
Asset Writedowns and Impairment
|
| | 0.04B | 0.04B | 0.16B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.18B |
|
Non-cash Items
|
0.01B | | | 0.01B | | | | | | | 0.01B | 0.02B | | 0.00B | 0.00B | 0.00B | 567.00 |
|
Change in Working Capital
|
0.00B | 0.00B | 0.00B | 0.00B | 1,937.42B | | | | | | | | | | | | |
|
Change in Receivables
|
0.01B | -0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | | | | | |
|
Change in Inventory
|
-0.00B | 0.01B | 0.03B | 0.01B | 0.03B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.01B | | 0.28B | -0.14B | 0.01B | 0.06B |
|
Change in Account Payables
|
0.00B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | | | | | | | |
|
Change in Accured Expenses
|
0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.02B | | 0.01B | 0.01B | 0.02B | -0.04B |
|
Change in Taxes
|
-0.00B | 0.01B | 0.00B | -0.01B | -0.00B | | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.02B | | 0.05B | 0.16B | -0.13B | -0.09B |
|
Other Working Capital Changes
|
-0.03B | 0.01B | -0.01B | 0.02B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | 0.00B | 0.02B | -0.01B | | 0.24B | 0.01B | 0.14B | -0.19B |
|
Cash from Operations
|
-0.00B | 0.13B | 0.04B | -0.01B | -0.02B | 0.05B | 0.07B | 0.10B | 0.14B | 0.10B | 0.18B | 0.21B | | 0.64B | 2.46B | 1.62B | -0.44B |
|
Depreciation & Amortization (CF)
|
0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.05B | 0.07B | | 0.08B | 0.11B | 0.05B | 0.21B |
|
Capital Expenditures
|
0.12B | 0.06B | 0.25B | 0.11B | 0.05B | 0.09B | 0.08B | 0.07B | 0.06B | 0.14B | 0.28B | 0.12B | | 0.50B | 1.21B | 1.11B | 0.36B |
|
Acquisitions
|
| | | | | | | | | 0.00B | 0.00B | | | | | | |
|
Divestments
|
-0.05B | -0.05B | -0.27B | 0.00B | | | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | | -0.78B | -1.00B | -1.20B | -1.48B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 0.02B | 0.02B | | | 0.23B | 0.30B | 0.01B | 2.07B |
|
Cash from Investing Activities
|
-0.11B | -0.05B | -0.27B | -0.10B | -0.03B | -0.09B | -0.07B | -0.07B | -0.07B | -0.17B | -0.26B | -0.12B | | -0.78B | -1.00B | -1.20B | -1.48B |
|
Other financing activities
|
0.04B | 0.00B | | | | 0.00B | 0.00B | -0.03B | -0.01B | -0.02B | -0.00B | 0.03B | | | | -0.80B | -0.05B |
|
Cash from Financing Activities
|
0.19B | 0.05B | 0.11B | 0.03B | 0.05B | 0.04B | 0.02B | -0.03B | -0.04B | 0.10B | 0.10B | -0.10B | | 0.74B | 1.47B | -0.80B | -0.05B |
|
Non-Current Debt
|
0.01B | | | | 0.50B | | | | | | | | | | | | |
|
Current Debt
|
| | 0.01B | -0.00B | | | | | 0.02B | 0.03B | | | | | | | |
|
Net Debt Issuances and Repayments
|
0.01B | | 0.01B | -0.00B | 0.50B | | | | 0.02B | 0.03B | | | | | | | |
|
Net Equity Issued and Repurchased
|
| 0.08B | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 0.03B | 0.30B | 0.04B |
|
Exchange Rate Effect
|
0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | | 0.01B | -0.14B | -0.10B | -0.05B |
|
Change in Cash
|
0.08B | 0.12B | -0.11B | -0.09B | 0.00B | -0.00B | 0.01B | -0.00B | 0.04B | 0.02B | 0.02B | 0.00B | | 0.61B | 2.80B | -0.47B | -2.01B |
|
Beginning Cash Balance
|
0.00B | 0.08B | 0.20B | 0.10B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.04B | 0.03B | 0.07B | 0.27B | 0.12B | 0.70B | 3.51B | 3.02B |
|
Free Cash Flow
|
-0.12B | 0.07B | -0.21B | -0.12B | -0.07B | -0.04B | -0.01B | 0.03B | 0.08B | -0.05B | -0.10B | 0.09B | | 0.14B | 1.26B | 0.51B | -0.79B |
|
Net Cash Flow
|
0.08B | 0.12B | -0.12B | -0.09B | 0.00B | -0.00B | 0.01B | 0.00B | 0.04B | 0.03B | 0.02B | -0.00B | | 0.59B | 2.94B | -0.38B | -1.96B |