|
Net Income
|
-0.00B | -0.00B | 0.02B | -0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.14B | -0.00B | -0.00B | -0.01B | 0.02B | 0.00B | -0.17B | 0.04B | 0.05B | 0.01B | -0.03B | 0.03B | 0.01B | 0.01B | | | | | | | | | | -0.00B | 0.01B | 0.00B | -0.04B | -0.02B | 0.05B | 0.02B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.03B | -0.03B | 14.95B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.48B | -0.14B | 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 | 0.01B |
|
Deferred Taxes
|
-0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | -0.01B | -0.00B | 0.02B | | | | | | 0.00B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | | | | | -0.01B |
|
Cash from Discontinued Operations
|
| | | 0.58B | | 0.63B | 0.55B | | 19.09B | | | | -1.57B | | | 0.65B | 0.50B | 582.01 | | 0.68B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | -0.01B | | | | 0.03B | | | | | | | | | | | | -0.02B | | | | | | | | | |
|
Change in Working Capital
|
-0.01B | 0.01B | -0.00B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.02B | -0.01B | 0.03B | 0.01B | -0.00B | 0.01B |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B |
|
Cash from Operations
|
-0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.04B | 0.03B | 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 | 0.01B | 0.02B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.02B | 0.01B | 0.03B | 0.04B | 0.04B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.03B | -0.03B | 14.95B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | | | | |
|
Capital Expenditures
|
| | | | -0.07B | | | | 0.43B | 0.94B | | | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 4.32B | 5.04B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | |
|
Divestments
|
-0.03B | -0.05B | -0.01B | -0.02B | | | | | -26.53B | | | | 0.04B | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | |
|
Cash from Investing Activities
|
-0.03B | -0.05B | -0.01B | | -0.03B | -0.02B | -0.03B | -0.20B | -0.03B | -0.02B | 0.16B | -0.03B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | -9.84B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | -0.01B | -0.02B | -0.03B | -0.02B | -0.03B | -0.03B |
|
Other financing activities
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | |
|
Cash from Financing Activities
|
0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -3.40B | | -0.16B | 3.41B | | | 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 |
|
Exchange Rate Effect
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.09B | | 0.00B | -0.09B | 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 |
|
Change in Cash
|
-0.05B | -0.03B | 0.02B | | -0.01B | 0.01B | 0.01B | -0.01B | -10.77B | | -0.00B | 10.76B | -0.00B | -0.00B | 0.01B | 0.02B | 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 | 0.08B | -0.01B | -0.00B | -0.02B | 0.00B | 0.01B | 0.00B |
|
Beginning Cash Balance
|
0.16B | 0.15B | 0.09B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B | 10.81B | 0.02B | 0.05B | -10.75B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.14B | 0.13B | 0.12B | 0.11B | 0.11B | 0.11B |
|
Free Cash Flow
|
-0.01B | 0.02B | 0.03B | 0.02B | 0.08B | 0.03B | 0.04B | 0.03B | -0.41B | -0.93B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -4.31B | -5.02B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.02B | 0.01B | 0.03B | 0.04B | 0.04B |
|
Net Cash Flow
|
-0.05B | -0.03B | 0.02B | 0.02B | -0.01B | 0.01B | 0.01B | -0.17B | -3.41B | -0.01B | -0.00B | 3.38B | 0.00B | -0.00B | 0.01B | 0.02B | 0.02B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -9.82B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.08B | -0.01B | -0.00B | -0.02B | 0.00B | 0.01B | 0.00B |