|
Net Income
|
0.00B | 0.03B | -0.34B | 0.01B | 0.03B | -0.00B | | | | | 0.03B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.08B | 0.06B | 0.03B | 0.04B | 0.03B |
|
Depreciation and Depletion
|
0.49B | 0.51B | 0.60B | 0.55B | 0.53B | 0.49B | 0.51B | 0.44B | 0.44B | 0.44B | 0.50B | 0.44B | 0.42B | 0.40B | 0.44B | 0.38B | 0.38B | 0.37B | 0.43B | 0.38B | 0.40B | 0.40B | 0.46B | 0.39B | 0.38B |
|
Share-based Compensation
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
| -0.02B | 0.09B | -0.02B | 0.00B | 0.06B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | -0.05B |
|
Gains from Investment Securities
|
| 0.00B | 0.01B | | -0.03B | 0.05B | 0.10B | 23.44B | -23.50B | 0.01B | 0.00B | 0.02B | 0.01B | 0.03B | 0.00B | 0.05B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.04B | 0.00B |
|
Asset Writedowns and Impairment
|
| -0.20B | 0.47B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | 0.01B | | | | | | |
|
Cash from Operations
|
| -0.03B | 0.23B | 0.13B | 0.19B | -0.10B | 0.17B | 0.07B | 0.06B | -0.05B | 0.10B | 0.06B | 0.13B | -0.04B | 0.16B | 0.05B | 0.09B | -0.09B | 0.14B | 0.06B | 0.03B | -0.08B | 0.21B | 0.07B | 0.11B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | 0.01B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.49B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
| 0.11B | 0.07B | 0.07B | 0.05B | 0.07B | 0.03B | 0.04B | 0.07B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.06B | 0.07B | 0.08B | 0.09B | 0.07B | 0.08B | 0.10B | 0.10B | 0.07B | 0.08B | 0.09B |
|
Change in Inventory
|
| 0.10B | 0.11B | 0.09B | 0.06B | 0.05B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B |
|
Change in Accured Expenses
|
| 0.01B | -0.04B | 0.02B | 0.07B | -0.01B | 0.01B | 0.02B | 0.01B | 0.03B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B |
|
Change in Taxes
|
| 0.00B | 0.04B | -0.01B | -0.05B | -0.01B | -0.02B | 0.02B | 0.02B | 0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.03B | 0.03B | -0.00B | 0.01B | -0.02B | -0.01B | -0.05B | | -0.02B | 0.02B | 0.04B |
|
Other Working Capital Changes
|
| 0.01B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | -0.02B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | 0.02B | 0.01B | -0.01B | 0.00B | -0.00B |
|
Capital Expenditures
|
| 0.03B | 0.02B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Sales of Property, Plant and Equipment
|
| 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 | | | |
|
Acquisitions
|
| | | | | | | | | | 0.00B | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.02B | -0.03B | -0.01B | -0.03B | -0.04B | -0.02B | -0.04B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.02B | -0.04B | -0.00B | -0.03B | -0.03B |
|
Other financing activities
|
| 0.00B | 0.00B | | | 0.00B | | | | 0.00B | | | 0.00B | | | | | | | | | 0.00B | 0.00B | | |
|
Cash from Financing Activities
|
| -0.04B | 0.30B | -0.36B | -0.00B | -0.30B | -0.03B | -0.05B | -0.05B | 0.10B | -0.08B | -0.10B | -0.01B | -0.04B | -0.04B | -0.03B | -0.04B | -0.03B | -0.03B | -0.04B | -0.04B | 0.00B | -0.09B | -0.03B | -0.01B |
|
Dividends Paid - Common
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.70B | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Exchange Rate Effect
|
| 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| -0.09B | 0.49B | -0.24B | 0.16B | -0.43B | 0.11B | -0.01B | -0.01B | 0.04B | 0.01B | -0.06B | 0.09B | -0.09B | 0.12B | 0.00B | 0.04B | -0.14B | 0.10B | -0.00B | -0.03B | -0.13B | 0.12B | 0.01B | 0.07B |
|
Free Cash Flow
|
| -0.06B | 0.20B | 0.12B | 0.17B | -0.11B | 0.17B | 0.07B | 0.05B | -0.05B | 0.10B | 0.05B | 0.13B | -0.04B | 0.16B | 0.05B | 0.08B | -0.09B | 0.13B | 0.05B | 0.03B | -0.09B | 0.21B | 0.07B | 0.11B |
|
Net Cash Flow
|
| -0.09B | 0.49B | -0.24B | 0.16B | -0.43B | 0.11B | -0.01B | -0.01B | 0.04B | 0.01B | -0.06B | 0.09B | -0.09B | 0.12B | 0.00B | 0.04B | -0.14B | 0.10B | -0.00B | -0.03B | -0.13B | 0.12B | 0.01B | 0.07B |