|
Net Income
|
0.03B | 0.06B | 0.07B | 0.00B | 0.05B | 0.06B | 0.07B | 0.09B | 0.10B | 0.08B | 0.09B | 0.09B | 0.06B | 0.12B | 0.14B | 0.13B | 0.13B | 0.16B | 0.25B | 0.16B | 0.18B | 0.19B | 0.49B | 0.22B | 0.19B | 0.19B | 0.49B | 0.17B | 0.18B | 0.18B | 0.44B | 0.19B | 0.20B | 0.22B | 0.39B | 0.22B | 0.21B | 0.20B | -0.10B | -0.13B | 0.18B | 0.16B | 0.10B | 0.04B | 0.06B | 0.13B | 0.20B | 0.21B | 0.18B | 0.21B | 0.28B | 0.22B | 0.17B | 0.16B | 0.83B | 0.19B | 0.19B | 0.29B | 0.24B | 0.20B | 0.14B | 0.19B | 0.22B | 0.10B | 0.14B | 0.29B | 0.38B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.05B | 0.02B | -0.08B | 0.02B | 0.05B | 0.02B | -0.08B | 0.02B | 0.02B | 0.03B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.07B | 0.06B | 0.05B |
|
Deferred Taxes
|
0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | -0.00B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | 0.02B | -0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | -0.01B | 0.04B | 0.02B | 0.02B | -0.20B | 0.01B | 0.01B | 0.01B | 0.02B | -0.09B | 0.01B | 0.00B | 0.02B | -0.02B | -0.00B | 0.03B | 0.02B | 0.02B | 0.05B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | -0.02B | 0.01B | 0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.02B | -0.02B | -0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.06B | 0.00B | 0.03B | 3.75B | 0.04B | 0.02B | 0.02B | 2.38B | 0.09B | 0.05B | 0.04B | 4.08B | 0.21B | 0.05B | 0.06B | -0.31B | 0.15B | 0.07B | 0.07B | -0.29B | 0.12B | 0.08B | 0.08B | -0.29B | 0.19B | 0.09B | 0.08B | 0.06B | 0.23B | 0.10B | 0.08B | 0.06B | 0.10B | 0.06B | 0.05B | 0.04B | 0.12B | 0.04B | 0.04B | 0.04B | 0.16B | 0.07B | 0.06B | 0.05B | 0.17B | 0.10B | 0.06B | 0.05B | 0.31B | 0.05B | 0.07B | 0.07B | 0.21B | 0.08B | 0.07B | 0.05B | 0.20B | 0.09B | 0.08B | 0.09B |
|
Non-cash Items
|
4,081.73B | -354.93B | -3726.79B | 3,279.67B | 3,237.42B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.00B | -0.02B | -0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| 0.01B | 0.02B | 0.01B | 0.00B | 0.02B | -0.01B | -0.00B | 0.02B | -0.04B | -0.00B | 0.01B | 0.01B | -0.00B | 0.02B | 0.23B | 0.02B | | -0.02B | 0.07B | -0.01B | 0.04B | -0.12B | 0.07B | -0.02B | -0.03B | -0.08B | 0.09B | -0.04B | -0.09B | 0.01B | 0.08B | 0.00B | 0.06B | -0.08B | 0.09B | -0.03B | 0.02B | -0.10B | 0.13B | -0.00B | -0.04B | -0.08B | 0.03B | 0.06B | -0.10B | 0.01B | 0.09B | 0.21B | -0.21B | -0.11B | 0.05B | -0.05B | -0.01B | -0.08B | 0.09B | 0.07B | -0.05B | -0.07B | 0.16B | -0.07B | -0.01B | -0.03B | 0.16B | -0.03B | 0.10B | -0.18B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.03B | 0.01B | -0.01B | -0.04B | 0.02B | 0.05B | -0.06B | 0.05B | 0.04B | -0.01B | -0.09B | 0.04B | 0.04B | 0.01B | 0.19B | 0.05B | 0.08B | -0.01B | -0.05B | 0.06B | 0.17B | 0.01B | -0.18B | 0.04B | 0.07B | 0.03B | -0.18B | 0.00B | -0.01B | 0.21B | -0.18B | 0.05B | 0.12B | 0.07B | -0.13B | 0.03B | 0.08B | 0.02B | -0.17B | 0.06B | 0.02B | 0.04B | -0.21B | 0.13B | -0.06B | 0.07B | -0.07B | 0.31B | -0.15B | -0.02B | -0.20B | -0.01B | 0.03B | 0.19B | -0.14B | -0.06B | 0.04B | -0.03B | 0.00B | -0.05B | 0.01B | 0.02B | 0.03B | -0.03B | 0.19B | -0.07B |
|
Change in Taxes
|
-0.01B | -0.00B | 0.00B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.00B | 0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.02B | 0.00B | 0.00B | 0.01B | -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 | -0.01B | -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 | 0.05B | -0.01B | -0.00B | 0.02B | -0.08B | -0.01B | 0.03B | -0.04B | -0.00B | 0.00B | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Cash from Operations
|
0.01B | 0.07B | 0.08B | 0.08B | 0.07B | 0.12B | 0.17B | 0.13B | 0.18B | 0.24B | -1.59B | 0.05B | 0.18B | 0.21B | -0.56B | 0.20B | 0.26B | 0.28B | -0.63B | 0.30B | 0.33B | 0.40B | -0.67B | 0.12B | 0.35B | 0.39B | -0.35B | 0.03B | 0.32B | 0.34B | -0.03B | 0.12B | 0.32B | 0.36B | 0.37B | 0.20B | 0.37B | 0.30B | 0.26B | -0.02B | 0.33B | 0.31B | 0.31B | 0.09B | 0.29B | 0.25B | 0.38B | 0.19B | 0.36B | 0.35B | 0.36B | 0.14B | 0.36B | 0.29B | 0.26B | 0.23B | 0.09B | 0.29B | 0.25B | 0.21B | 0.25B | 0.27B | 0.21B | 0.21B | 0.23B | 0.28B | 0.26B |
|
Amortizatization of Intangibles
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.11B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.07B | 0.02B | 0.08B | 0.03B | 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 | 0.08B | 0.01B | 0.01B | 0.06B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
-0.00B | 0.15B | 0.16B | 0.00B | 0.18B | | | | | | | | | | | | | | 0.00B | | | | 0.02B | | | | 0.08B | | | | 0.09B | | | | 0.12B | | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 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 | -0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.01B | 0.00B | -0.03B | 0.00B | 0.01B | 0.01B | -0.05B | 0.00B | 0.00B | 0.01B | -0.03B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 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 |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | 0.09B | | | | | | | | | | | | 0.22B | | | | | | | | | | | | 0.30B |
|
Change in Acquisitions & Divestments
|
0.01B | | 0.00B | 0.00B | 0.01B | | | 0.01B | | 0.00B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | | | | | 0.02B | 0.01B | 0.01B | 0.04B | 0.03B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.24B | 0.40B | 0.11B | 0.25B | 0.25B | 0.43B | 0.32B | 0.12B | 0.02B | 0.02B | 0.02B | 0.19B | 0.04B |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.14B | -0.04B | -0.13B | -0.68B | -0.03B | -0.01B | -0.01B | -0.04B | 0.06B | 0.00B | -0.40B | -0.35B | 0.75B | -0.01B | -0.00B | -0.03B | 0.04B | -0.11B | -0.43B | -0.01B | 0.48B | -0.00B | -0.03B | -0.03B | 0.07B | -0.55B | 0.01B | -0.33B | 0.84B | 0.02B | -0.02B | 0.00B | 0.01B | -0.00B | -0.02B | 0.00B | 0.00B | -0.00B | -0.04B | -0.10B | 0.12B | 0.02B | -0.01B | -0.01B | -0.05B | -0.02B | -0.15B | -0.01B | -0.41B | -0.16B | -0.01B | -0.09B | 0.16B | 0.29B | 0.00B | 0.19B | -0.21B | 0.07B | 0.24B | 0.06B | 0.01B | -0.04B | -0.49B | 0.27B | 0.05B |
|
Other financing activities
|
0.81B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 1.72B | 0.00B | 0.00B | 0.01B | 0.76B | 0.01B | 0.01B | 0.01B | 1.53B | 0.03B | 0.01B | 0.01B | -0.06B | 0.03B | 0.01B | 0.00B | -0.04B | 0.01B | 0.01B | 0.00B | -0.02B | -0.01B | -0.01B | 0.00B | -0.00B | -0.01B | -0.00B | 0.04B | -0.07B | 0.00B | -0.02B | 0.05B | -0.04B | -0.01B | -0.02B | -0.00B | 0.01B | -0.02B | -0.00B | -0.01B | 0.01B | -0.06B | 0.01B | -0.02B | 0.02B | -0.04B | -0.01B | -0.00B | 0.03B | -0.03B | 0.00B | -0.05B | 0.06B | -0.02B | -0.02B | 0.06B | -0.02B |
|
Cash from Financing Activities
|
-0.17B | -0.03B | 0.01B | -0.01B | 0.01B | 0.59B | -0.11B | -0.18B | -0.12B | -0.18B | 1.63B | -0.11B | 0.13B | 0.20B | 0.55B | -0.29B | -0.18B | -0.15B | 1.49B | 0.09B | -0.27B | -0.21B | 0.11B | -0.22B | -0.28B | -0.29B | 0.31B | 0.26B | -0.27B | 0.05B | -0.62B | -0.28B | -0.24B | -0.35B | -0.32B | -0.31B | -0.28B | -0.25B | -0.14B | -0.24B | -0.23B | -0.16B | -0.30B | -0.04B | -0.19B | 0.00B | -0.23B | -0.44B | -0.20B | 0.02B | -0.17B | -0.39B | -0.23B | -0.16B | -0.62B | -0.12B | -0.15B | -0.26B | -0.23B | -0.30B | -0.41B | -0.19B | -0.27B | -0.32B | -0.20B | -0.43B | -0.20B |
|
Dividends Paid - Common
|
-0.06B | 0.03B | 0.01B | 0.02B | 0.04B | 0.02B | 0.02B | 0.07B | 0.01B | 0.03B | 0.03B | 0.08B | 0.04B | 0.02B | 0.03B | 0.13B | 0.05B | 0.04B | -0.03B | 0.22B | 0.13B | 0.12B | -0.80B | 0.11B | 0.12B | 0.11B | -0.79B | 0.10B | 0.09B | 0.08B | -0.88B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.02B | 0.02B | 0.08B | 0.10B | 0.02B | 0.02B | 0.07B | 0.10B | 0.00B | 0.00B | 0.06B | 0.10B | 0.00B | 0.00B | 0.07B | 0.12B | 0.00B | 0.00B | 0.06B | 0.08B | 0.00B | 0.00B | 0.05B | 0.08B | 0.00B | 0.06B | 0.05B | 0.09B | 0.06B | 0.06B | 0.05B |
|
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 | 0.01B | 0.00B | | 0.00B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.01B | -0.02B | 0.01B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.00B | 0.00B |
|
Change in Cash
|
-0.16B | 0.04B | -0.05B | 0.03B | -0.06B | 0.02B | 0.03B | -0.06B | 0.06B | 0.01B | 0.09B | -0.06B | -0.08B | 0.06B | 0.73B | -0.10B | 0.08B | 0.11B | 0.90B | 0.28B | -0.37B | 0.19B | -0.07B | -0.11B | 0.05B | 0.05B | 0.04B | -0.27B | 0.04B | 0.06B | 0.21B | -0.14B | 0.07B | 0.01B | 0.06B | -0.11B | 0.06B | 0.06B | 0.12B | -0.26B | 0.05B | 0.04B | 0.14B | 0.05B | 0.09B | 0.25B | 0.11B | -0.27B | 0.02B | 0.35B | -0.22B | -0.41B | 0.11B | 0.02B | -0.20B | 0.41B | -0.05B | 0.22B | -0.19B | -0.02B | 0.07B | 0.14B | -0.06B | -0.14B | -0.46B | 0.12B | 0.11B |
|
Free Cash Flow
|
0.01B | 0.07B | 0.08B | 0.07B | 0.07B | 0.11B | 0.17B | 0.13B | 0.18B | 0.24B | -1.59B | 0.05B | 0.18B | 0.21B | -0.55B | 0.20B | 0.26B | 0.28B | -0.62B | 0.29B | 0.32B | 0.40B | -0.64B | 0.11B | 0.34B | 0.37B | -0.30B | 0.02B | 0.31B | 0.34B | 0.01B | 0.12B | 0.32B | 0.35B | 0.37B | 0.20B | 0.37B | 0.30B | 0.26B | -0.02B | 0.32B | 0.31B | 0.31B | 0.08B | 0.29B | 0.25B | 0.38B | 0.19B | 0.36B | 0.34B | 0.36B | 0.14B | 0.36B | 0.29B | 0.26B | 0.23B | 0.09B | 0.29B | 0.25B | 0.21B | 0.24B | 0.26B | 0.21B | 0.21B | 0.23B | 0.28B | 0.25B |
|
Net Cash Flow
|
-0.16B | 0.04B | -0.05B | 0.03B | -0.06B | 0.02B | 0.03B | -0.06B | 0.06B | 0.02B | 0.09B | -0.06B | -0.08B | 0.06B | 0.74B | -0.09B | 0.08B | 0.10B | 0.90B | 0.28B | -0.38B | 0.19B | -0.08B | -0.10B | 0.04B | 0.06B | 0.03B | -0.27B | 0.05B | 0.07B | 0.19B | -0.14B | 0.07B | 0.01B | 0.06B | -0.11B | 0.07B | 0.06B | 0.13B | -0.26B | 0.06B | 0.05B | 0.13B | 0.06B | 0.09B | 0.25B | 0.10B | -0.28B | 0.01B | 0.36B | -0.22B | -0.40B | 0.12B | 0.03B | -0.21B | 0.41B | -0.05B | 0.22B | -0.19B | -0.02B | 0.07B | 0.13B | -0.05B | -0.14B | -0.46B | 0.12B | 0.11B |