|
Net Income
|
0.61B | 0.19B | 0.20B | 0.01B | 0.16B | -0.03B | 0.24B | 0.23B | -1.61B | 0.04B | 0.10B | 0.10B | 0.30B | 0.15B | 0.17B | 0.19B | 0.69B | 0.03B | 0.15B | 0.11B | 0.09B | 0.39B | 0.22B | -0.07B | 0.29B | 0.24B | 0.12B | 0.29B | 0.08B | 0.32B | 0.23B |
|
Depreciation and Depletion
|
| | | | | | | | | 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 | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.01B | -0.00B | -0.00B | -0.07B | 0.05B | -0.02B | -0.01B | 0.02B | -0.17B | 0.03B | 0.10B | 0.06B | 0.09B | 0.01B | 0.03B | 0.03B | 0.20B | 0.07B | 0.02B | -0.03B | -0.02B | 0.06B | 0.05B | 0.03B | 0.09B | 0.05B | -0.08B | 0.20B | -0.04B | -0.01B | 0.00B |
|
Gains from Investment Securities
|
0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | -0.01B | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.51B | -0.32B | -0.27B | -1.15B | -0.30B | -2.48B | 0.47B | 0.72B | 1.31B | 1.45B | -0.88B | -0.01B | -0.50B | -0.52B | 0.33B | 4.12B | 3.22B | 1.31B | 1.23B | -0.01B | 1.25B | -0.02B | 0.51B | -1.05B | -1.31B | 0.11B | 0.77B | -1.75B | 1.42B | -0.56B | -2.04B |
|
Amortizatization of Intangibles
|
0.18B | 0.18B | 0.17B | 0.17B | 0.15B | 0.10B | 0.04B | 0.08B | 0.04B | 0.04B | 0.05B | 0.02B | 0.03B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.04B | 0.01B | 0.02B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B |
|
Amortization of Deferred Charges
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-0.07B | 0.03B | 0.03B | 0.03B | -0.07B | -0.00B | 0.03B | 0.04B | -0.09B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.01B | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.03B | 0.01B | 0.12B | 0.03B | -0.01B | 0.08B | 0.19B | -0.08B | 0.18B | -0.37B | -0.02B | 0.12B | -0.09B | -0.02B | -0.12B | -0.12B | 0.29B | -0.15B | 0.18B | -0.41B | 0.02B | 0.06B | 0.12B | -0.11B | -0.22B | 0.10B | -0.02B | 0.06B | -0.20B | 0.08B | 0.11B |
|
Other Working Capital Changes
|
0.02B | 0.06B | 0.09B | 0.04B | 0.15B | 0.22B | 0.14B | -0.17B | 0.02B | -0.22B | 0.04B | 0.05B | 0.03B | -0.25B | 0.34B | -1.05B | 0.27B | -0.34B | 0.13B | -0.46B | -0.05B | 0.03B | 0.00B | 0.44B | -0.04B | -0.09B | 0.17B | 0.02B | 0.00B | -0.17B | 0.11B |
|
Capital Expenditures
|
| | | | | | | | | | | | 0.07B | 0.38B | 0.18B | 0.76B | 0.24B | 0.12B | 0.04B | 0.02B | 0.00B | 0.01B | 0.06B | 1.70B | 1.26B | 0.49B | | 0.54B | 0.51B | | |
|
Sales of Property, Plant and Equipment
|
0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | -0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Intangibles
|
| | | 0.01B | 0.01B | -0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.42B | 0.28B | | | | | | | | |
|
Acquisitions
|
| | | 0.00B | | | | 1.22B | | | | | | | | 0.36B | | | | | | | | 0.31B | | | | | | | |
|
Divestments
|
0.08B | 0.11B | 0.09B | 0.02B | 0.01B | 0.04B | | 0.04B | | | | | | | | | | | | | | | | | | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Change in Acquisitions & Divestments
|
| | 3.50B | | 6.98B | 5.22B | | | | | | | | | | | | | | | | | | 1.77B | 1.43B | 3.25B | 2.57B | | 0.50B | 1.51B | 1.26B |
|
Cash from Investing Activities
|
0.22B | -0.27B | -4.97B | -0.15B | -2.75B | -0.72B | -1.77B | -5.72B | 16.66B | -0.30B | -5.40B | -2.34B | -0.80B | -1.58B | 5.18B | -0.62B | -0.75B | 1.18B | -1.33B | 1.04B | -0.60B | -0.25B | -0.64B | 1.71B | -4.05B | 2.64B | -0.68B | -0.34B | -1.30B | 1.90B | 0.63B |
|
Other financing activities
|
0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B | 0.05B | 0.00B | 0.04B |
|
Cash from Financing Activities
|
-0.76B | 0.53B | 5.37B | 1.23B | 3.15B | 3.26B | 1.64B | 4.79B | -18.16B | -0.51B | 6.15B | 2.41B | 1.39B | 2.11B | -5.14B | -3.52B | -2.03B | -2.53B | 0.11B | -1.36B | -0.46B | 0.15B | 0.03B | -0.56B | 5.23B | -2.75B | 0.35B | 2.01B | 0.06B | -1.28B | 1.51B |
|
Dividends Paid - Common
|
0.17B | 0.17B | 0.15B | 0.17B | 0.18B | 0.21B | 0.21B | 0.21B | 0.21B | 0.02B | 0.04B | 0.11B | 0.08B | 0.11B | 0.11B | 0.14B | 0.14B | 0.14B | 0.14B | 0.12B | 0.14B | 0.14B | 0.12B | 0.12B | 0.14B | 0.12B | 0.13B | 0.13B | 0.16B | 0.13B | 0.14B |
|
Change in Cash
|
-0.03B | -0.06B | 0.13B | -0.07B | 0.09B | 0.06B | 0.34B | -0.21B | -0.18B | 0.64B | -0.13B | 0.06B | 0.09B | 0.02B | 0.37B | -0.02B | 0.43B | -0.04B | 0.00B | -0.33B | 0.19B | -0.12B | -0.10B | 0.10B | -0.14B | 0.00B | 0.44B | -0.09B | 0.17B | 0.06B | 0.09B |
|
Beginning Cash Balance
|
0.27B | 0.25B | 0.20B | 0.32B | -0.05B | 0.35B | 0.40B | 0.90B | 0.18B | -0.64B | 0.13B | 1.05B | 0.94B | 0.94B | 1.00B | 1.59B | 1.24B | 1.55B | 1.42B | 1.96B | 1.63B | 1.82B | 1.70B | 1.18B | 1.28B | 1.24B | 1.20B | 1.54B | 1.32B | 1.54B | 1.52B |
|
Free Cash Flow
|
0.51B | -0.32B | -0.27B | -1.15B | -0.30B | -2.48B | 0.47B | 0.72B | 1.31B | 1.45B | -0.88B | -0.01B | -0.57B | -0.90B | 0.15B | 3.36B | 2.98B | 1.19B | 1.19B | -0.03B | 1.24B | -0.02B | 0.45B | -2.74B | -2.57B | -0.38B | 0.77B | -2.29B | 0.91B | -0.56B | -2.04B |
|
Net Cash Flow
|
-0.03B | -0.06B | 0.13B | -0.07B | 0.09B | 0.06B | 0.34B | -0.21B | -0.18B | 0.64B | -0.13B | 0.06B | 0.09B | 0.02B | 0.37B | -0.02B | 0.43B | -0.04B | 0.00B | -0.33B | 0.19B | -0.12B | -0.10B | 0.10B | -0.14B | 0.00B | 0.44B | -0.09B | 0.17B | 0.06B | 0.09B |