|
Net Income
|
-0.09B | -0.07B | -0.11B | -0.18B | -0.37B | -0.12B | -0.11B | -0.59B | 0.00B | 0.01B | 0.01B | 0.00B | -0.11B | -0.02B | | -0.22B | -0.22B | 0.29B | 0.02B | -0.06B | 0.02B | 0.06B | 0.07B | | 3.62B | | | -0.05B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | 0.30B | | | | 0.27B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.03B | -0.02B | -0.04B | -0.07B | -0.09B | -0.04B | -0.05B | -0.08B | -0.09B | -0.03B | -0.04B | -0.02B | -0.03B | -0.05B | -0.07B | -0.02B | -0.05B | -0.10B | -0.04B | -0.01B | -0.09B | -0.08B | 0.01B | -0.06B | 0.76B | -0.00B | 0.06B | 0.02B |
|
Cash from Discontinued Operations
|
| | | | | | | | | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | -0.04B | -0.04B | | | | | 0.00B | 0.00B | 0.16B | 0.13B | 0.01B | 0.00B | 0.00B | -0.03B |
|
Gains from Investment Securities
|
-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 | -0.01B | -0.01B | -0.15B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.10B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 0.11B | 0.02B | | -0.01B | | | | | | | | | | | | |
|
Non-cash Items
|
-0.02B | | -0.11B | | -0.09B | | -0.11B | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.10B | -0.05B | -0.05B | 0.13B | -0.05B | -0.03B | 0.00B | 0.06B | -0.03B | -0.01B | -0.07B | 0.03B | -0.07B | -0.09B | -0.04B | 0.12B | -0.07B | -0.12B | 0.01B | 0.20B | -0.05B | -0.08B | -0.04B | 0.15B | -0.04B | -0.11B | 0.01B | 0.09B |
|
Change in Receivables
|
| | | | | | | 0.87B | 0.82B | 0.87B | 1.09B | 1.13B | 0.84B | 1.09B | 1.21B | 1.12B | 1.02B | 1.11B | 1.18B | 1.08B | 1.07B | 1.19B | 1.22B | 1.18B | 0.80B | 0.84B | 0.88B | 0.80B |
|
Change in Taxes
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | | | 0.01B | 0.34B | 0.02B | | 0.04B | 0.03B | 0.03B | | 0.06B | 0.03B | | |
|
Other Working Capital Changes
|
| | | 0.13B | 0.15B | 0.15B | 0.15B | 0.13B | 0.14B | 0.15B | 0.17B | 0.17B | 0.15B | 0.19B | 0.19B | 0.18B | 0.20B | 0.25B | 0.25B | 0.22B | 0.25B | 0.29B | 0.28B | 0.30B | 0.25B | 0.21B | 0.27B | 0.18B |
|
Cash from Operations
|
| | | 0.13B | -0.05B | 0.13B | 0.26B | 0.16B | 0.21B | 0.18B | 0.22B | 0.28B | 0.18B | 0.23B | 0.29B | | 0.19B | 0.26B | 0.13B | | 0.26B | 0.36B | 0.35B | 0.57B | 0.17B | 0.48B | 0.39B | 0.45B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.07B |
|
Amortization
|
0.84B | 0.92B | -0.55B | 1.15B | 13.70B | 1.15B | 14.77B | -2.89B | 1.50B | 1.18B | 1.73B | 1.54B | 1.29B | -0.80B | -0.33B | 2.08B | -0.48B | 1.35B | -0.64B | -0.51B | -0.39B | -0.67B | 0.35B | 0.57B | 1.77B | 1.35B | 1.59B | 1.63B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27B |
|
Capital Expenditures
|
-0.10B | -0.11B | -0.11B | -0.14B | -0.10B | -0.12B | -0.09B | -0.12B | -0.13B | -0.15B | -0.13B | -0.23B | -0.20B | -0.13B | -0.21B | -0.24B | -0.27B | -0.28B | -0.28B | -0.23B | -0.30B | -0.30B | -0.28B | -0.32B | -0.31B | -0.29B | -0.29B | -0.25B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.07B | 0.10B | 0.09B | 0.09B | 0.22B | 0.01B | 0.02B | 0.01B | 1.65B | | 0.00B | | 0.07B | | 0.02B | 5.93B | | | |
|
Change in Intangibles
|
| | | | | 0.01B | 0.03B | | 0.07B | 0.14B | 1.13B | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-0.11B | -0.07B | -0.45B | -0.09B | -1.13B | -0.01B | -0.03B | -2.78B | 0.07B | 0.21B | -1.10B | -1.00B | 0.07B | -0.88B | -0.14B | -0.20B | -0.22B | 0.02B | 0.38B | -0.29B | -0.11B | -0.44B | -0.06B | -0.04B | 0.24B | -0.04B | 0.59B | -0.37B |
|
Divestments
|
-0.21B | | | | -1.23B | | | | | | | | | -0.80B | -0.33B | | | 1.32B | -0.64B | | -0.39B | 0.07B | | 0.02B | 5.38B | -0.11B | -0.00B | -0.01B |
|
Cash from Investing Activities
|
| | -0.55B | | 1.23B | -0.13B | -0.11B | | -0.20B | -0.22B | -1.13B | | -0.19B | -0.80B | -0.33B | | -0.48B | | -0.64B | | -0.39B | -0.67B | -0.31B | | | -0.43B | -0.41B | |
|
Other financing activities
|
-0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.21B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B |
|
Cash from Financing Activities
|
| | 0.26B | | 0.76B | 0.66B | 0.94B | | -0.03B | 0.36B | 1.73B | | 0.02B | 0.63B | 0.07B | | 0.29B | -1.57B | 0.60B | | 0.07B | 0.44B | -0.07B | | -5.16B | -5.42B | 0.08B | |
|
Dividends Paid - Common
|
-0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | -0.06B | |
|
Exchange Rate Effect
|
-0.04B | -0.00B | 0.03B | 0.00B | 0.03B | -0.03B | 0.00B | -0.26B | -0.08B | -0.09B | 0.19B | -0.04B | -0.09B | -0.02B | 0.42B | -0.08B | -0.01B | -0.16B | 0.12B | -0.01B | 0.14B | -0.01B | 0.00B | -0.02B | -0.01B | -0.44B | 0.17B | -0.00B |
|
Change in Cash
|
-0.02B | 0.21B | -0.21B | | -0.52B | 0.67B | 1.09B | -1.76B | -0.01B | 0.32B | 0.83B | -0.95B | 0.01B | 0.06B | 0.02B | -0.15B | -0.00B | 0.00B | 0.09B | -0.03B | -0.07B | 0.07B | -0.04B | 0.05B | 0.39B | -0.38B | 0.06B | -0.11B |
|
Free Cash Flow
|
0.10B | 0.11B | 0.11B | 0.28B | 0.05B | 0.25B | 0.34B | 0.29B | 0.34B | 0.33B | 0.36B | 0.51B | 0.38B | 0.36B | 0.49B | 0.24B | 0.46B | 0.54B | 0.40B | 0.23B | 0.56B | 0.66B | 0.63B | | 0.49B | 0.77B | 0.68B | 0.69B |
|
Net Cash Flow
|
| | -0.29B | 0.13B | 1.94B | 0.67B | 1.09B | 0.16B | -0.01B | 0.32B | 0.83B | 0.28B | 0.01B | 0.06B | 0.02B | | -0.00B | -1.31B | 0.09B | | -0.07B | 0.13B | -0.04B | | -4.99B | -5.37B | 0.06B | 0.45B |