|
Net Income
|
-0.02B | -0.03B | -0.01B | 0.02B | 0.05B | -0.02B | -0.01B | 0.00B | -0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.04B | 0.07B | 0.11B | 0.14B | 0.13B | 0.14B | 0.19B | 0.17B | 0.20B | 0.19B | 0.15B | 0.21B | 0.16B | 0.08B | 0.28B | 0.09B | 0.01B | 0.08B | 0.17B | 0.24B | 0.19B | -0.05B | 0.06B | 0.02B | 0.16B | 126.31B | 109.62B | 0.08B | 0.09B | 76.13B | 0.11B | 164.89B | 0.01B | 132.39B | 0.16B | 280.74B |
|
Depreciation and Depletion
|
| | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | | | | 0.02B | 0.02B | | | 0.03B | 0.03B | | | | 0.02B | | | | 0.02B | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | -0.00B | -0.03B | | | -0.01B | -0.00B | | | | -0.00B | | | | 0.03B | | | | | | | |
|
Gains from Equity Investments
|
-0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.00B | | | | 0.00B | | | | 0.02B | | | | 0.02B | | | | 0.02B | | | | 0.00B | 0.00B | | | 0.02B | | | 0.00B | -0.08B | | | 0.00B | 0.11B | | | | 0.25B | | | | 0.08B | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | -0.00B | | | 0.00B | -0.00B | | | | | | 0.06B | 0.00B | | | 0.08B | 0.01B | | 0.01B | | 0.01B | | | | 0.01B | | | | | | | |
|
Non-cash Items
|
| | | 0.24B | | | | 0.19B | | | | 0.11B | | | | 0.10B | | | | 0.04B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | | | | | 0.03B | | | | 0.02B | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.08B | | | | | | 0.24B | 0.32B | | | 0.23B | 0.25B | | | | 0.16B | | | | 0.22B | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | 0.00B |
|
Amortization
|
-0.00B | 0.00B | 0.00B | 0.02B | -0.04B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | -0.01B | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.30B | 0.01B | 0.04B | -0.00B | 0.01B | -0.02B | 0.01B | 0.06B | 0.01B | 0.13B | -0.10B | -0.18B | -0.04B | -0.07B | 0.00B | -0.04B | -0.16B | -0.05B | -0.12B | -0.02B | 29.84B | -13.83B | -0.03B | 0.04B | -23.58B | 0.01B | 23.60B | -0.09B | 22.10B | 0.01B | 163.42B |
|
Depreciation & Amortization (CF)
|
| | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | -0.00B | | | 0.00B | 0.04B | | | | | | 0.01B | -0.09B | | | -0.10B | -0.04B | | | | -0.52B | | | | -0.02B | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | 0.18B | 0.23B | 0.22B | 0.25B | 0.27B | 0.28B | | | 0.00B | 0.01B | | | | | | 0.03B | 0.06B | | 0.69B | 0.73B | 0.08B | | | | 0.05B | | | 0.60B | 0.05B | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.03B | | | | | | 0.03B | -0.01B | | 0.09B | 0.12B | 0.03B | | | | -0.03B | | | 0.07B | 0.02B | | | | | | | |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | 0.16B | 0.51B | | | | 0.42B | | | | 0.27B | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.01B | | | | | | -0.01B | 0.06B | | | -0.01B | 0.06B | | | | 0.07B | | | | 0.07B | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | | | -0.01B | 0.12B | | | | 0.01B | | | | 0.47B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | -0.82B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | -0.83B | -0.45B | | | | | | -1.09B | 0.03B | | | -0.41B | 0.14B | | | | -0.25B | | | | -0.36B | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | 0.98B | | 1.00B | | | | | | 1.07B | 1.08B | | | | | | | 1.20B | | 1.24B | 1.27B | | | | | 1.45B | | | 1.40B | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | 0.00B | | | | 0.00B | 0.19B | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.40B | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | 0.74B | | | | 0.00B | 0.19B | | | | -0.02B | | | | 0.22B | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | | | | | | 0.05B | 0.06B | | | 0.00B | 0.01B | | | | 0.04B | | | | 0.05B | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | -0.72B | -0.35B | | | | | | -0.06B | 0.40B | | | -0.18B | 0.60B | | | | -0.07B | | | | 0.13B | | | | | | | |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | | | | | | 0.25B | 0.26B | | | 0.23B | 0.19B | | | | 0.09B | | | | 0.15B | | | | | | | |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | -0.74B | -0.37B | | | | | | -0.11B | 0.35B | | | -0.18B | 0.58B | | | | -0.11B | | | | 0.08B | | | | | | | |