|
Net Income
|
| 0.25B | | | 0.30B | | | 0.04B | 0.03B | 0.00B | 0.03B | -0.04B | 0.02B | 0.02B | 0.05B | 0.22B | -0.01B | 0.06B | 0.04B | -0.01B | 0.01B | 0.03B | -0.17B |
|
Depreciation and Depletion
|
| -0.04B | | 0.04B | -0.04B | 0.04B | 0.12B | 0.04B | -0.04B | 0.04B | -0.04B | 0.03B | -0.03B | -0.04B | 0.17B | 0.03B | -0.03B | -0.02B | -0.02B | 0.02B | -0.02B | -0.02B | -0.02B |
|
Share-based Compensation
|
| | | 0.00B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
| | 0.00B | | | -0.00B | -0.01B | | | -0.00B | -0.01B | | | -0.00B | | | | -0.00B | | | | -0.00B | |
|
Gains from Investment Securities
|
| 0.02B | | -0.02B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.26B | 0.01B | 0.02B | -0.01B | -0.05B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 26.07B | | 10.68B | 26.27B |
|
Change in Working Capital
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 24.09B | 0.00B | 6.51B | | 0.02B | | 7.54B | 0.00B | 0.00B | 13.10B | 8.96B |
|
Change in Account Payables
|
| | | | | | | | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.12B | 0.12B | 0.11B | 0.06B | 0.06B | 0.00B |
|
Change in Taxes
|
| | | -0.02B | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.01B | | | -0.01B | 0.00B | 0.02B | 0.00B | -0.04B | 0.00B | 2.74B | -0.04B |
|
Cash from Operations
|
| | | 0.06B | | | | 0.03B | 0.03B | 0.02B | 0.07B | 0.06B | 0.05B | | | 0.01B | 0.06B | -0.01B | -0.00B | -0.00B | 0.10B | -0.02B | -0.01B |
|
Depreciation & Amortization (CF)
|
| -0.04B | | 0.04B | -0.04B | 0.04B | 0.12B | 0.04B | -0.04B | 0.04B | -0.04B | 0.03B | -0.03B | -0.04B | 0.17B | 0.03B | -0.03B | -0.02B | -0.02B | 0.02B | -0.02B | -0.02B | -0.02B |
|
Capital Expenditures
|
| | | 0.02B | | | | 0.05B | -0.01B | -0.01B | -0.00B | 0.04B | -0.01B | | | 0.05B | -0.01B | -0.01B | -0.01B | 0.08B | -0.02B | -0.03B | -0.02B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B |
|
Change in Intangibles
|
| | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | |
|
Cash from Investing Activities
|
| | | -0.01B | | | | -0.12B | 0.04B | -0.01B | -0.01B | -0.00B | -0.02B | | | -0.04B | -0.01B | -0.15B | -0.23B | -0.40B | -0.16B | -0.13B | -0.09B |
|
Other financing activities
|
0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | -0.33B | | | | -0.00B | -0.01B | -0.06B | 0.00B | -0.03B | -0.00B | | | -0.02B | -0.00B | -0.10B | -0.02B | -0.01B | 0.23B | -0.01B | 0.05B |
|
Dividends Paid - Common
|
| | | 0.77B | | | | -0.79B | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | -0.04B | | | | -0.00B | -0.01B | 0.03B | 0.08B | -0.02B | -0.00B | | | -0.03B | 0.03B | 0.01B | -0.01B | 0.03B | 0.00B | -0.02B | 0.01B |
|
Change in Cash
|
196.24B | | | 24.26B | | | | -0.09B | 1.51B | 1.16B | 1.28B | 1.24B | 1.26B | 1.13B | 1.32B | 1.23B | 1.30B | 1.04B | 0.79B | 0.40B | 0.56B | 0.40B | 0.35B |
|
Beginning Cash Balance
|
-195.46B | | 0.77B | -23.63B | | | 0.65B | 1.24B | -0.37B | -0.03B | -0.17B | | -0.02B | -1.13B | -0.07B | | -0.06B | 0.18B | 0.43B | | -0.17B | 0.00B | 0.05B |
|
Free Cash Flow
|
| | | 0.03B | | | | -0.01B | 0.04B | 0.03B | 0.08B | 0.02B | 0.06B | | | -0.04B | 0.07B | 0.00B | 0.01B | -0.08B | 0.12B | 0.00B | 0.01B |
|
Net Cash Flow
|
| | | -0.28B | | | | -0.08B | 0.06B | -0.06B | 0.06B | 0.02B | 0.03B | | | -0.05B | 0.04B | -0.25B | -0.25B | -0.41B | 0.17B | -0.16B | -0.05B |