|
Net Income
|
| 0.04B | -0.00B | 0.00B | 0.00B | 0.17B | 0.00B | 0.04B | 0.04B | -0.04B | 0.32B | -1.63B | 0.19B | 0.22B | -0.11B | 0.30B |
|
Depreciation and Depletion
|
| | 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 | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
-0.00B | 0.00B | 0.01B | 0.04B | -0.08B | 0.08B | 0.01B | -0.01B | 0.01B | -0.04B | 0.02B | 0.04B | -0.01B | -0.11B | -0.01B | -0.03B |
|
Cash from Discontinued Operations
|
| | | | | | -0.01B | 0.02B | 0.03B | | | | | | | |
|
Gains from Investment Securities
|
| 0.06B | 0.29B | 0.39B | -0.05B | 0.09B | 0.36B | -0.11B | -0.08B | -0.34B | -0.03B | 0.01B | -0.02B | -0.00B | 0.01B | 0.01B |
|
Cash from Restructuring
|
| | | | | | | | | 0.08B | | | | | | |
|
Cash from Operations
|
-0.01B | 0.03B | 0.15B | 0.16B | -0.46B | -0.67B | -1.94B | 0.24B | 0.61B | 0.70B | 1.06B | 0.63B | 0.42B | 0.62B | 0.34B | 0.20B |
|
Amortizatization of Intangibles
|
-0.00B | -0.00B | 0.00B | -0.00B | -0.02B | -0.01B | -0.04B | -0.04B | -0.07B | -0.09B | -0.17B | -0.24B | -0.23B | -0.08B | -0.03B | -0.02B |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Change in Receivables
|
| | | 0.03B | -0.03B | 0.01B | -0.01B | 0.00B | -0.01B | | | | | | | |
|
Change in Account Payables
|
-0.00B | 0.22B | -0.21B | 0.36B | -0.08B | -0.21B | -0.07B | 0.03B | -0.81B | 0.45B | -0.04B | 0.05B | 0.04B | 0.26B | | |
|
Change in Accured Expenses
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.04B | -0.01B | -0.13B | -0.00B | 0.08B | 0.05B | -0.06B |
|
Change in Taxes
|
0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | | | | | | | |
|
Other Working Capital Changes
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.27B | 0.00B | 0.01B | -0.00B | 0.03B | -0.01B | 0.02B | 0.01B | 0.06B |
|
Capital Expenditures
|
| | | 0.29B | | | | | | 4.09B | 2.06B | 2.21B | 1.17B | 3.24B | 2.49B | 3.65B |
|
Change in Intangibles
|
| | | | | | | 0.04B | 0.00B | 0.00B | -0.00B | -0.00B | 0.03B | 0.26B | 0.13B | 0.11B |
|
Acquisitions
|
| | | | 0.01B | | | | | 0.01B | | | | | -0.03B | 0.02B |
|
Divestments
|
| | | | | | -0.66B | -0.76B | -0.81B | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.00B | 0.42B | 1.05B | 3.41B | 4.43B | 3.48B | 6.99B | 14.40B | 8.71B | 15.20B | 15.88B | 18.35B | 6.27B | 7.79B | 3.27B | 3.58B |
|
Cash from Investing Activities
|
-0.25B | -0.86B | -6.33B | -6.91B | 0.51B | -2.80B | 7.91B | -5.67B | -9.48B | 4.79B | -6.08B | 14.90B | 6.31B | -2.75B | -0.20B | 0.90B |
|
Other financing activities
|
| | | -0.03B | | | 0.06B | 0.39B | 1.15B | | | | | | | |
|
Cash from Financing Activities
|
0.28B | 0.97B | 6.38B | 7.21B | 0.15B | 3.44B | -6.32B | 5.25B | 9.12B | -5.45B | 5.54B | -14.51B | -7.30B | 1.17B | -0.48B | -1.07B |
|
Dividends Paid - Common
|
-0.00B | -0.03B | 0.17B | 0.44B | 0.59B | 0.29B | 0.38B | 0.33B | 0.42B | 0.27B | 0.46B | 0.20B | 0.19B | 0.24B | 0.20B | 0.19B |
|
Change in Cash
|
0.02B | 0.14B | 0.20B | 0.46B | 0.20B | -0.02B | -0.34B | -0.19B | 0.24B | 0.04B | 0.52B | 1.03B | -0.56B | -0.96B | -0.33B | 0.02B |
|
Beginning Cash Balance
|
-0.02B | 0.03B | 0.16B | 0.36B | 0.82B | 1.03B | 1.34B | 0.54B | 0.18B | 0.37B | 0.04B | -1.03B | 0.56B | 0.96B | 0.33B | -0.02B |
|
Free Cash Flow
|
-0.01B | 0.03B | 0.15B | -0.13B | -0.46B | -0.67B | -1.94B | 0.24B | 0.61B | -3.38B | -1.00B | -1.58B | -0.75B | -2.62B | -2.14B | -3.45B |
|
Net Cash Flow
|
0.02B | 0.14B | 0.20B | 0.46B | 0.20B | -0.02B | -0.34B | -0.19B | 0.24B | 0.04B | 0.52B | 1.03B | -0.56B | -0.96B | -0.33B | 0.02B |