|
Net Income
|
-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 | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.01B | -0.02B | -0.03B | -0.03B | -0.04B | -0.02B | -0.02B | -0.03B | -0.04B | -0.04B | -0.04B | -0.02B | -0.03B | -0.05B | 0.02B | -0.05B | -0.05B | -0.03B | -0.04B | -0.05B | -0.05B | -0.04B | -0.06B | -0.08B | 0.17B | -0.07B | -0.05B | -0.06B | -0.06B | -0.08B | -0.07B | -0.07B | -0.06B | -0.05B | -0.06B | -0.06B | -0.07B | -0.05B | -0.03B | -0.03B | -0.02B |
|
Share-based Compensation
|
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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01 | 0.01 | -0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.02B | 0.01B | -0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | -0.00B | -0.00B | 0.04B | 0.04B | 0.02B | 0.00B | 0.04B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Asset Writedowns and Impairment
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
1.69B | 1,871.23B | -1655.98B | 200.03B | 674.17B | -11.35B | -76.92B | 513.45B | 1,022.06B | | | | | 0.00B | 0.00B | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 357.00 | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.01B | 0.00B | 0.06B | 0.05B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.03B | 0.00B | 0.02B | 0.01B | 111.00 | 0.01B | 0.01B | 0.00B | 0.00B |
|
Change in Working Capital
|
-0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | 0.00B | | -0.00B | 188.00 | -188.00 | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 73.00 | -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 | -0.01B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | -0.02B | -0.00B | 0.00B | -0.00B | 0.02B | -0.02B | -0.00B | 0.02B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | 0.02B | -0.03B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Inventory
|
| | | | | | -0.00B | | | | | -0.00B | 0.00B | | 0.00B | -0.00B | | -0.00B | -750.00 | -0.00B | | 0.00B | | | -0.00B | | | | | | | | | | | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
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 | -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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.01B | 0.02B | -0.01B | 0.00B | -0.00B | 0.02B | 0.00B | 0.01B | 0.01B |
|
Change in Accured Expenses
|
-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 | 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 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B |
|
Cash from Operations
|
-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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.02B | -0.02B | -0.02B | 0.02B | 0.02B | 0.02B | -0.01B | -0.03B | -0.03B | -0.03B | -0.04B | -0.03B | -0.02B | -0.04B | 0.08B | -0.04B | -0.03B | -0.03B | -0.03B | -0.04B | -0.03B | -0.04B | -0.04B | -0.06B | 0.13B | -0.02B | -0.05B | -0.04B | -0.03B | -0.05B | -0.06B | -0.06B | -0.07B | -0.04B | -0.04B | -0.04B | -0.05B | -0.03B | -0.03B | -0.02B | -0.01B |
|
Depreciation & Amortization (CF)
|
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 | 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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B |
|
Capital Expenditures
|
-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 | 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 | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Sales of Property, Plant and Equipment
|
| | | 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
|
| | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | 0.00B | 0.00B | | -0.00B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | | | | | | | | | 0.00B | | | | | | 0.01B | | | | | 0.04B | 0.04B | 0.01B | 0.01B | | 0.01B | 0.01B | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | 0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.01B | 95.00 | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.02B | -0.00B | -0.00B | 0.01B | -0.02B | -0.00B | -0.03B | -0.04B | 0.02B | 0.02B | 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 | -0.00B | -0.03B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Other financing activities
|
0.51B | 0.52B | 0.54B | -0.01B | 0.55B | 0.56B | 0.56B | 0.01B | 0.58B | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.00B | | |
|
Long-Term Debt Repayments
|
| | | 0.00B | | | | 0.01B | | | | | 0.00B | -0.00B | -0.00B | 0.00B | | -0.01B | | 0.02B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | -1.00 | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.16B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | 0.00B | | |
|
Shares Issued
|
0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.02B | 0.00B | 0.06B | 0.00B | | | 0.04B | 0.07B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B | 0.03B | | | | 0.07B | 0.02B | 0.07B | 0.02B | 0.06B | 0.01B | 0.08B | 0.05B | 0.02B | 0.03B | 0.03B | 0.02B | 0.06B | 0.04B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Shares Repurchased
|
-0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | |
|
Net Equity Issued and Repurchased
|
0.01B | 0.00B | 0.01B | | 0.01B | 0.00B | -0.00B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.00B | -0.00B | 0.02B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.06B | -0.00B | -0.00B | -0.00B | 0.04B | 0.07B | 0.08B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | -0.00B | 0.00B | 0.00B | 0.07B | 0.03B | 0.07B | 0.02B | 0.06B | 0.01B | 0.08B | 0.07B | 0.02B | 0.03B | 0.03B | 0.02B | 0.06B | 0.04B | 0.02B | 0.01B | 0.01B | 0.08B | 0.00B | 0.02B | 0.00B | 0.01B | 0.01B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | 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 | 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 | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B |
|
Change in Cash
|
-0.01B | 0.00B | 0.01B | -0.01B | -0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | 0.05B | -0.03B | -0.01B | -0.01B | 0.05B | 0.05B | 0.06B | -0.05B | -0.06B | -0.00B | 0.00B | -0.00B | 0.04B | -0.03B | -0.02B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.11B | -0.04B | -0.03B | -0.03B | 0.03B | -0.01B | 0.03B | -0.01B | 0.02B | -0.05B | 0.18B | 0.04B | -0.04B | -0.02B | -0.02B | -0.03B | -0.01B | -0.02B | -0.04B | -0.03B | -0.02B | 0.04B | -0.05B | -0.00B | -0.02B | -0.01B | -0.01B |
|
Free Cash Flow
|
-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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.02B | -0.02B | -0.02B | 0.02B | 0.02B | 0.01B | -0.02B | -0.03B | -0.03B | -0.03B | -0.04B | -0.03B | -0.03B | -0.04B | 0.08B | -0.04B | -0.03B | -0.03B | -0.04B | -0.04B | -0.03B | -0.04B | -0.04B | -0.06B | 0.11B | -0.03B | -0.06B | -0.05B | -0.05B | -0.06B | -0.06B | -0.06B | -0.07B | -0.04B | -0.04B | -0.04B | -0.05B | -0.03B | -0.03B | -0.02B | -0.01B |
|
Net Cash Flow
|
-0.01B | 0.00B | 0.01B | -0.01B | -0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | 0.05B | -0.03B | -0.01B | -0.01B | 0.05B | 0.05B | 0.06B | -0.05B | -0.06B | 0.03B | 0.05B | 0.03B | 0.04B | -0.03B | -0.02B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.11B | -0.04B | -0.03B | -0.03B | 0.03B | -0.01B | 0.03B | -0.01B | 0.02B | -0.05B | 0.18B | 0.04B | -0.04B | -0.02B | -0.02B | -0.03B | -0.01B | -0.02B | -0.04B | -0.03B | -0.02B | 0.04B | -0.05B | -0.00B | -0.02B | -0.01B | -0.01B |