|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13B | 0.10B | -0.10B | 0.11B | 0.14B | 0.15B | 0.20B | 0.14B | 0.15B | 0.13B | 0.20B | 0.16B | 0.24B | 0.19B | 0.27B | 0.24B | 0.19B | 0.14B | 0.07B |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.05B |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | -0.03B | -0.03B | -0.03B | -0.04B | -0.05B | 0.00B | -0.04B | -0.02B | -0.06B | 0.03B | -0.04B | -0.03B | -0.03B | -0.01B | -0.03B | -0.02B | -0.05B |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | -0.03B | 0.02B | 0.00B | 0.00B | -0.05B | 0.00B | 0.01B | 0.01B | -0.06B | 0.01B | 0.01B | 0.01B |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.00B | 0.02B | 0.01B | | 0.01B | 0.00B | 0.00B | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98B | 1.09B | 1.18B | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B | 0.11B | 0.13B | 0.30B | 0.29B | 0.23B | 0.18B | 0.21B | -0.06B | 0.18B | 0.20B | 0.34B | 0.44B | 0.33B | 0.22B | 0.40B | 0.34B | 0.27B | 0.15B | 0.39B |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.01B | 0.12B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.05B | -0.02B | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.13B | 0.08B | | | -0.16B | -0.07B | | | -0.03B | | | | -0.12B | 0.02B | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | -0.01B | | | | | | | | | | | | 0.02B | | | | -0.02B | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.68B | 1.35B | -0.01B | 1.30B | 1.19B | 1.40B | 1.51B | 0.08B | 1.57B | 1.66B | 1.65B | 0.06B | 1.60B | 1.59B | 1.61B | 1.50B | 1.51B | 1.53B |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | -0.01B | -0.01B | -0.02B | 0.14B | -0.02B | -0.03B | -0.04B | 0.23B | -0.03B | -0.03B | -0.03B | 0.23B | -0.03B | -0.04B | -0.04B | 0.27B | -0.03B | -0.03B | -0.05B |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | | | -5.91B | 11.83B | | | | | | -0.01B | | 0.08B | -0.01B | | -0.08B | 0.17B | -0.00B | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | | -0.00B | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.02B | -5.94B | -0.06B | -0.02B | -0.03B | -0.04B | | -0.03B | -0.04B | -0.04B | | -0.04B | -0.03B | -0.12B | | -0.04B | -0.04B | -0.06B |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | 0.00B | 5.60B | -0.49B | -0.39B | -0.09B | -0.19B | -0.19B | -0.16B | -0.17B | -0.26B | -0.26B | -0.26B | -0.07B | -0.10B | -0.40B | -0.25B | -0.26B | -0.26B |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.01B | | -0.01B | -0.00B | 0.00B | | 0.00B | -0.00B | -0.00B | | -0.01B | -0.00B | 0.01B | | 0.01B | 0.01B | 0.00B |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.11B | -0.05B | -0.26B | -0.19B | 0.06B | -0.01B | | -0.01B | -0.01B | 0.04B | | 0.02B | 0.11B | 0.19B | -0.16B | -0.01B | -0.14B | 0.08B |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.12B | 0.14B | 0.32B | 0.15B | 0.25B | 0.21B | 0.25B | -0.29B | 0.20B | 0.24B | 0.37B | 0.21B | 0.35B | 0.25B | 0.45B | 0.06B | 0.30B | 0.18B | 0.44B |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.10B | 0.11B | -0.04B | -0.25B | -0.19B | 0.06B | -0.01B | -0.25B | -0.01B | -0.01B | 0.05B | 0.18B | 0.02B | 0.11B | 0.18B | -0.07B | -0.02B | -0.15B | 0.07B |