|
Net Income
|
| -0.02B | -0.10B | -0.03B | -0.00B | 0.02B | 0.02B | 0.05B | -0.00B | 0.01B | -0.04B | 0.00B | -0.00B | -0.00B | 0.00B | | | 0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.00B | -0.02B | 0.00B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | -0.02B | -0.03B | -0.00B | 0.00B | 0.05B | -0.06B | 0.04B | -0.10B | -0.01B | 0.04B | 0.08B | 0.04B | 0.10B | 0.07B | 0.08B | 0.12B | -0.00B | 0.03B | 0.01B | 0.04B | 0.11B | 0.10B | 0.19B | 0.07B | -0.11B | 0.03B | -0.02B | 0.01B | -0.01B | 0.09B |
|
Depreciation and Depletion
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.07B | 0.01B | 0.04B | 0.03B | 0.03B | 0.01B | 0.03B | 0.04B | 0.04B | -0.02B | -0.04B | 0.05B | -0.04B | 0.02B | 0.05B | 0.04B | -0.04B | 0.03B | 0.08B | 0.05B | 0.04B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.06B | 0.03B | 0.02B | 0.06B | 0.06B | 0.05B | 0.03B | 0.06B | 0.07B | -0.12B | 0.04B | 0.06B | 0.06B | -0.14B | | | |
|
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 | 0.00B | 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 | | | |
|
Cash from Discontinued Operations
|
| | | | -1.00 | | | | -9.00 | | -7.00 | -0.00B | 34.00 | 0.00B | 20.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | | | -0.02B | | |
|
Gains from Sales and Divestitures
|
0.08B | | | | 0.08B | | | | 0.12B | | | | 0.12B | | | | | | | | | | | | 0.12B | | | | 0.12B | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.00B | 0.07B | -0.07B | 0.08B | -0.05B | 0.03B | -0.02B | 0.02B | -0.02B | 0.02B | 0.02B | 0.01B | -0.00B | 0.02B | 0.02B | 0.02B | -0.03B | 0.02B | 0.01B | 0.01B | 0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.02B | 0.02B | -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 | -0.17B | 0.01B | 0.01B | 0.00B | -0.08B | 0.03B | | |
|
Non-cash Items
|
| | | | | -0.00B | 0.05B | 0.05B | 0.02B | -0.00B | 0.02B | 0.04B | 0.04B | 0.01B | 0.04B | 0.05B | 0.04B | 0.02B | 0.05B | 0.06B | 0.08B | 0.00B | 0.05B | 0.05B | 0.06B | 0.02B | 0.06B | 0.10B | 0.13B | 0.02B | 0.05B | 0.08B | 0.07B | 0.03B | 0.08B | 0.05B | 0.07B | 0.04B | 0.10B | 0.09B | 0.11B | 0.04B | 0.07B | 0.12B | 0.12B | 0.09B | 0.15B | 0.19B | 0.09B | 0.04B | 0.13B | 0.16B | 0.14B | 0.07B | 0.16B | 0.18B | 0.10B | 0.08B | 0.14B | 0.17B | 0.12B | | | |
|
Change in Working Capital
|
| | | | | -0.01B | | | | -0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | -0.01B | | | | | | | | | | | | | | |
|
Change in Receivables
|
| 0.01B | 0.02B | -0.02B | -0.00B | 0.00B | -0.01B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.03B | 0.01B | -0.02B | 0.01B | -0.03B | -0.01B | 0.08B | 0.02B | -0.02B | -0.03B | 0.02B | -0.03B | -0.02B | -0.03B | 0.03B | 0.02B | 0.01B | 0.02B | -0.01B | -0.03B | -0.02B | -0.11B | 0.05B | -0.01B | -0.01B | -0.00B | 0.00B | -0.01B | -0.01B | -0.04B | -0.06B | -0.05B | -0.06B | -0.01B | 0.03B | -0.06B | -0.01B | -0.03B | 0.04B | -0.04B | -0.03B | 0.01B | 0.07B | -0.03B | -0.01B | -0.11B | 0.08B | | | |
|
Change in Inventory
|
| -0.01B | -0.03B | 0.01B | 0.03B | -0.04B | -0.03B | -0.01B | 0.04B | 0.01B | -0.03B | -0.02B | 0.03B | -0.00B | -0.03B | -0.02B | 0.02B | -0.00B | -0.05B | -0.01B | 0.10B | 0.01B | -0.06B | -0.01B | 0.06B | -0.02B | -0.02B | 0.08B | -0.07B | 0.00B | 0.03B | -0.03B | -0.00B | -0.02B | -0.06B | -0.07B | -0.04B | -0.00B | -0.07B | -0.01B | 0.08B | -0.02B | -0.06B | 0.00B | -0.03B | -0.05B | -0.14B | -0.19B | 0.09B | -0.03B | -0.06B | 0.02B | 0.10B | -0.01B | -0.07B | -0.02B | 0.08B | -0.06B | -0.10B | 0.06B | 0.11B | | | |
|
Change in Account Payables
|
| 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | -0.02B | 0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 0.03B | 0.00B | -0.02B | -0.00B | 0.02B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | -0.01B | -0.01B | 0.03B | 0.01B | -0.01B | -0.01B | 0.02B | 0.02B | -0.00B | -0.01B | -0.03B | 0.03B | -0.03B | -0.03B | -0.01B | 0.01B | -0.02B | -0.05B | -0.04B | 0.05B | -0.10B | -0.02B | 0.06B | 0.01B | -0.05B | 0.01B | -0.01B | -0.05B | | | |
|
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 | -0.00B | -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 | | | |
|
Change in Taxes
|
| | | | | | | | | 0.00B | | | | 0.00B | 0.01B | | | 0.01B | 0.00B | -0.00B | 0.02B | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.02B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | 0.02B | 0.02B | 0.02B | -0.02B | 0.00B | -0.01B | 0.02B | 0.01B | 0.05B | -0.07B | -0.02B | 0.03B | 0.01B | -0.00B | -0.00B | 0.02B | -0.02B | -0.01B | 0.11B | 0.01B | -0.06B | 0.03B | 0.01B | | | |
|
Other Working Capital Changes
|
| 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 | 0.01B | -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 | 0.00B | -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 | 0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | | | 0.01B |
|
Cash from Operations
|
| -0.02B | 0.01B | 0.01B | 0.06B | -0.03B | 0.02B | 0.04B | 0.03B | 0.02B | -0.01B | 0.01B | 0.04B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | -0.01B | 0.03B | 0.06B | 0.04B | 0.00B | 0.00B | 0.10B | 0.01B | 0.00B | 0.03B | 0.22B | 0.01B | 0.06B | 0.05B | 0.14B | -0.00B | 0.04B | 0.07B | -0.12B | 0.03B | 0.05B | 0.09B | 0.15B | 0.05B | 0.02B | 0.07B | 0.12B | -0.02B | 0.10B | 0.14B | 0.13B | -0.02B | 0.07B | 0.09B | 0.24B | -0.05B | 0.09B | 0.22B | 0.08B | -0.04B | 0.15B | 0.05B | 0.02B | -0.02B | | |
|
Amortizatization of 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 | 0.00B | 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 | 0.03B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | -0.05B | 0.01B | 0.03B | 0.02B | -0.06B | 0.02B | 0.03B | 0.02B | -0.06B | | | |
|
Amortization
|
| | | | | | | | 0.11B | 0.13B | 0.11B | 0.08B | 0.10B | 0.10B | | 0.08B | | | | | 0.08B | 0.07B | 0.02B | 0.02B | -0.03B | 0.06B | 0.07B | 67.30B | 0.09B | 0.07B | 0.06B | | 98.42B | 0.08B | 0.07B | 77.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.07B | 0.01B | 0.04B | 0.03B | 0.03B | 0.01B | 0.03B | 0.04B | 0.04B | -0.02B | -0.04B | 0.05B | -0.04B | 0.02B | 0.05B | 0.04B | -0.04B | 0.03B | 0.08B | 0.05B | 0.04B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.06B | 0.03B | 0.02B | 0.06B | 0.06B | 0.05B | 0.03B | 0.06B | 0.07B | -0.12B | 0.04B | 0.06B | 0.06B | -0.14B | | | |
|
Capital Expenditures
|
-0.00B | -0.03B | -0.02B | -0.03B | -0.00B | -0.01B | -0.02B | -0.01B | -0.06B | -0.08B | -0.04B | -0.05B | -0.04B | -0.05B | -0.03B | -0.02B | -0.03B | -0.09B | -0.03B | -0.04B | 0.46B | -0.06B | -0.03B | -0.02B | 0.25B | -0.03B | -0.03B | -0.03B | 0.04B | 0.06B | 0.05B | 0.14B | -0.06B | -0.06B | -0.11B | -0.15B | -0.21B | -0.12B | -0.18B | -0.20B | -0.05B | | -0.03B | -0.03B | -0.17B | | -0.04B | -0.06B | -0.20B | -0.07B | -0.05B | -0.05B | -0.22B | -0.08B | -0.06B | -0.05B | 0.15B | -0.09B | -0.15B | -0.20B | 0.16B | -0.08B | -0.05B | -0.19B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.02B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | | 0.00B | 0.02B | 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 | -0.06B | -0.11B | -0.12B | -0.06B | -0.12B | -0.06B | -0.02B | 0.00B | | -0.02B | -0.10B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B |
|
Change in Intangibles
|
-315.00 | -0.00B | -0.00B | 0.00B | -33.00 | -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 | -0.00B | 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 | -0.01B | 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 | -0.00B | -0.00B |
|
Acquisitions
|
| | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.00B | 0.00B | -0.00B | | -0.00B | | | -0.01B | -0.02B | -0.02B | | | | |
|
Divestments
|
0.00B | | | | 0.00B | | | | | | | | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | -0.19B | | 0.01B | 0.03B | -0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.06B | | | 0.02B | 0.02B | 0.04B | | 0.03B | 0.06B | 0.03B |
|
Cash from Investing Activities
|
-0.00B | -0.04B | -0.03B | -0.03B | -0.00B | -0.02B | -0.28B | 0.17B | -0.01B | -0.10B | -0.06B | -0.08B | -0.05B | -0.06B | -0.04B | -0.03B | -0.03B | -0.11B | -0.05B | -0.07B | -0.07B | -0.06B | -0.04B | -0.01B | -0.02B | -0.03B | -0.03B | -0.03B | 0.04B | 0.06B | 0.10B | 0.03B | -0.19B | 0.06B | -0.11B | -0.12B | -0.06B | -0.12B | -0.06B | -0.02B | -0.25B | -0.06B | -0.02B | -0.02B | -0.12B | -0.06B | -0.09B | -0.16B | -0.02B | -0.08B | -0.04B | -0.12B | -0.30B | -0.04B | -0.00B | 0.03B | 0.10B | 0.00B | -0.14B | -0.15B | -0.04B | 0.02B | -0.12B | -0.26B |
|
Cash from Financing Activities
|
0.00B | 0.01B | 0.05B | 0.03B | 0.00B | 0.43B | 0.02B | -0.10B | 0.02B | 0.03B | 0.03B | 0.06B | 0.01B | 0.03B | 0.02B | 0.07B | -0.02B | 0.08B | 0.01B | 0.06B | -0.07B | 0.13B | -0.01B | 0.08B | -0.10B | 0.04B | -0.04B | -0.02B | -0.18B | 0.14B | 0.02B | -0.21B | -0.34B | -0.02B | -0.04B | -0.05B | -0.02B | -0.02B | -0.03B | -0.08B | 0.04B | | 0.01B | -0.07B | 0.01B | | | | -0.30B | 0.04B | 0.03B | 0.01B | -0.10B | -0.05B | -0.02B | -0.01B | -0.40B | 0.04B | -0.07B | -0.03B | -0.07B | -0.00B | -0.03B | 0.28B |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | 0.04B | | | | 0.05B | | | | 0.07B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.03B | | | 0.09B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.02B | -0.04B | | -0.02B | | -0.38B | -0.00B | -0.02B | -0.00B | | | -0.02B | -0.02B |
|
Exchange Rate Effect
|
-0.00B | 0.01B | -0.00B | -0.00B | 423.00 | 0.02B | 0.04B | -0.09B | 0.01B | 0.00B | -0.16B | -0.17B | -0.01B | 0.00B | -0.25B | -0.27B | -0.02B | 0.01B | 0.01B | -0.06B | 0.02B | -0.47B | 0.01B | -0.55B | -0.00B | 0.00B | -0.52B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | -0.01B | -0.68B | 0.00B | -0.01B | -0.01B | -0.01B | 0.00B | -0.03B | -0.01B | -0.05B | -0.04B | -0.01B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.46B | -0.00B | -0.43B | -0.01B | -0.44B | 0.09B | -0.44B | -0.02B | 0.04B | -0.00B | -0.35B | -0.39B | -0.42B |
|
Change in Cash
|
-0.00B | -0.05B | 0.02B | 0.01B | -0.00B | 0.38B | -0.24B | 0.10B | 0.03B | -0.05B | -0.04B | -0.01B | 0.00B | -0.01B | 0.01B | 0.06B | -0.01B | 0.00B | -0.06B | 0.03B | -0.08B | 0.11B | -0.04B | 0.07B | -0.02B | 0.02B | -0.06B | -0.03B | -0.05B | 0.07B | 0.01B | 0.30B | -0.25B | -0.08B | -0.11B | -0.07B | 0.09B | -0.11B | -0.02B | -0.11B | 0.14B | | 0.01B | -0.01B | 0.11B | | -0.02B | -0.14B | 0.01B | -0.06B | -0.01B | -0.02B | 0.07B | -0.14B | 0.12B | 0.24B | -0.22B | -0.24B | -0.21B | -0.19B | 0.19B | -0.04B | 0.00B | 0.17B |
|
Free Cash Flow
|
0.00B | 0.01B | 0.03B | 0.04B | 0.06B | -0.02B | 0.04B | 0.05B | 0.08B | 0.10B | 0.04B | 0.07B | 0.08B | 0.06B | 0.05B | 0.04B | 0.08B | 0.13B | 0.01B | 0.08B | -0.40B | 0.10B | 0.04B | 0.02B | -0.16B | 0.04B | 0.03B | 0.06B | 0.18B | -0.05B | 0.01B | -0.09B | 0.19B | 0.06B | 0.15B | 0.22B | 0.09B | 0.15B | 0.22B | 0.29B | 0.21B | 0.05B | 0.05B | 0.10B | 0.29B | -0.02B | 0.14B | 0.20B | 0.33B | 0.05B | 0.12B | 0.14B | 0.46B | 0.03B | 0.15B | 0.26B | -0.06B | 0.06B | 0.31B | 0.25B | -0.14B | 0.07B | 0.05B | 0.19B |
|
Net Cash Flow
|
0.00B | -0.05B | 0.02B | 0.01B | 0.06B | 0.38B | -0.24B | 0.10B | 0.03B | -0.05B | -0.04B | -0.01B | 0.00B | -0.01B | 0.01B | 0.06B | -0.01B | 0.00B | -0.06B | 0.03B | -0.08B | 0.11B | -0.04B | 0.07B | -0.02B | 0.02B | -0.06B | -0.02B | 0.08B | 0.21B | 0.18B | -0.13B | -0.38B | 0.04B | -0.11B | -0.10B | -0.19B | -0.11B | -0.04B | -0.01B | -0.06B | -0.01B | 0.01B | -0.01B | 0.01B | -0.08B | 0.01B | -0.02B | -0.18B | -0.06B | 0.05B | -0.02B | -0.16B | -0.14B | 0.07B | 0.24B | -0.22B | 0.01B | -0.06B | -0.13B | -0.09B | -0.01B | -0.15B | 0.02B |