|
Net Income
|
| | 0.09B | 0.06B | -0.01B | 0.08B | -0.00B | 0.07B | 0.41B | 0.13B | 0.14B | 0.15B | 0.28B | 0.25B | 0.15B | 0.11B | 0.13B | 0.13B | 0.13B | 0.09B | 0.12B | 0.13B | 0.09B | 0.06B | 0.10B | 0.08B | 0.07B |
|
Depreciation and Depletion
|
| | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Share-based Compensation
|
| | | 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 | 0.00B | 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 | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -0.01B | 0.00B | -0.00B | 0.06B | -0.04B | 0.00B | -0.00B | 0.03B | -0.04B | -0.08B | -0.00B | 0.23B | -0.07B | 0.00B | -0.04B | 0.20B | -0.02B | -0.06B | -0.03B | 0.11B | -0.02B | -0.06B | -0.01B | 0.10B |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.00B | | | | -0.06B | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.15B | 0.16B | 0.20B | 0.20B | 0.17B | 0.32B | 0.29B | 0.29B | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | 0.01B | 0.02B | 0.00B | 0.01B | 0.04B | 0.04B | -0.01B | -0.03B | -0.14B | -0.09B | 0.05B | 0.03B | 0.05B | -0.00B | 0.02B | 0.04B | -0.03B | -0.03B | 0.05B | 0.02B | 0.00B | 0.04B | 0.05B | 0.06B |
|
Change in Taxes
|
| | | 0.02B | 0.03B | 0.02B | 0.02B | | | | | | | | | | | | | | | | 0.03B | | | | 0.02B |
|
Other Working Capital Changes
|
| | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.10B | -0.01B | -0.03B | 0.07B | 0.01B | 0.08B | -0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.19B | 0.01B | -0.00B | -0.00B | -0.03B | 0.00B |
|
Cash from Operations
|
| | 0.13B | -0.05B | 0.17B | 0.14B | 0.16B | 0.16B | 0.30B | 0.21B | 0.19B | 0.14B | 0.25B | 0.34B | 0.25B | 0.23B | 0.20B | 0.28B | 0.30B | 0.20B | 0.25B | 0.35B | 0.26B | 0.19B | 0.25B | 0.26B | 0.28B |
|
Amortizatization of Intangibles
|
| | | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Amortization
|
| | | 0.15B | 0.16B | 0.20B | 0.20B | 0.17B | 0.32B | 0.29B | 0.29B | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Capital Expenditures
|
0.05B | 0.10B | 0.09B | -0.01B | -0.02B | -0.04B | -0.06B | -0.04B | -0.06B | -0.07B | -0.10B | -0.09B | -0.07B | -0.07B | -0.11B | -0.08B | -0.08B | -0.12B | -0.08B | -0.08B | -0.12B | -0.12B | -0.07B | -0.03B | -0.08B | -0.07B | -0.08B |
|
Sales of Property, Plant and Equipment
|
| | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B |
|
Change in Intangibles
|
| | | -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 | -0.01B | -0.00B | -0.00B | -0.00B |
|
Acquisitions
|
0.10B | 0.02B | -0.00B | -0.01B | 76.03B | -0.03B | 0.24B | -0.02B | -0.87B | 0.92B | -0.10B | -0.02B | 0.08B | -0.08B | -0.02B | -0.08B | 0.14B | -0.50B | -0.01B | 139.85B | 1.00B | -0.03B | -0.01B | 0.00B | -0.04B | 0.00B | -0.16B |
|
Divestments
|
| | | | | | | | | | | | | 0.55B | -0.00B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.00B | 0.00B | 0.00B | -0.00B | 0.03B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.02B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B |
|
Cash from Investing Activities
|
| | | -0.01B | -0.05B | -0.05B | -0.28B | -0.03B | -0.90B | -0.10B | -0.13B | -0.10B | -0.01B | 0.41B | -0.08B | -0.12B | -0.01B | -0.58B | -0.08B | -0.15B | -0.91B | -0.11B | -0.07B | -0.01B | -0.11B | -0.06B | -0.19B |
|
Other financing activities
|
| | 1.40B | 0.06B | | | 1.29B | -0.02B | | | | -0.00B | | | | -0.00B | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | 0.06B | -0.20B | 0.18B | -0.16B | 0.28B | 0.31B | -0.16B | -0.11B | -0.04B | -0.24B | -0.63B | -0.15B | -0.12B | -0.15B | 0.21B | 0.04B | 0.51B | -0.22B | -0.21B | -0.25B | -0.17B | -0.13B | -0.19B | 0.09B |
|
Net Equity Issued and Repurchased
|
| | | 0.09B | 0.01B | 0.28B | | 0.40B | 0.11B | 0.06B | | 0.02B | 0.01B | 0.13B | | 0.14B | 0.18B | 0.09B | | 0.90B | 0.03B | 0.06B | | 0.02B | 0.03B | 0.03B | |
|
Dividends Paid - Common
|
0.02B | 0.02B | 0.01B | -0.02B | -0.02B | -0.02B | 0.02B | -0.02B | -0.02B | -0.02B | 0.15B | -0.02B | -0.02B | -0.02B | 0.17B | -0.03B | -0.03B | -0.03B | 0.21B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B |
|
Change in Cash
|
| | | 0.09B | -0.08B | 0.27B | -0.27B | 0.40B | -0.29B | -0.05B | -0.05B | 0.00B | -0.01B | 0.12B | 0.01B | -0.01B | 0.04B | -0.09B | 0.26B | 0.56B | -0.88B | 0.03B | -0.06B | 0.02B | 0.01B | 0.00B | 0.18B |
|
Free Cash Flow
|
-0.05B | -0.10B | 0.04B | -0.04B | 0.19B | 0.18B | 0.23B | 0.19B | 0.36B | 0.28B | 0.29B | 0.23B | 0.32B | 0.41B | 0.36B | 0.31B | 0.28B | 0.40B | 0.38B | 0.28B | 0.37B | 0.47B | 0.34B | 0.23B | 0.33B | 0.33B | 0.36B |
|
Net Cash Flow
|
| | 0.13B | | -0.08B | 0.27B | -0.27B | 0.40B | -0.29B | -0.05B | -0.05B | 0.00B | -0.01B | 0.12B | 0.01B | -0.01B | 0.04B | -0.09B | 0.26B | 0.56B | -0.88B | 0.03B | -0.06B | 0.02B | 0.01B | 0.00B | 0.18B |