|
Net Income
|
| | 0.01B | -0.01B | 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 | -0.03B | -0.00B | -0.04B | 0.00B | -0.00B | -0.00B | -0.00B | 0.04B | -0.00B | -0.00B | 0.00B | 0.04B | 0.02B | 0.01B | 0.02B | 0.08B | 0.04B | 0.05B | 0.07B | -0.06B | 0.05B | 0.06B | 0.03B | 0.07B | 0.19B | 0.13B | 0.15B | -0.09B | 0.37B | 0.03B | 0.49B | -0.02B | 0.08B | -0.06B | 0.14B | 0.06B | -0.11B | -0.23B | -0.09B | 0.25B | -0.37B | -0.01B | -0.02B | -0.05B | 0.00B | -1.36B | 0.08B | 0.00B | 0.01B | -0.03B |
|
Depreciation and Depletion
|
| | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.02B | 0.02B | 0.02B | 0.15B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.01B | 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 | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
| | | | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | 0.00B | -0.02B | -0.02B | -0.00B | -0.00B | -0.00B | -0.02B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.00B | 0.01B | -0.08B | -0.01B | -0.02B | 0.47B | -0.10B | -0.02B | 0.04B | 0.50B | -0.05B | 0.03B | -0.01B | 0.52B | -0.01B | -0.00B | 0.50B | -0.02B | 0.02B | -0.02B | 0.58B | 0.58B | -0.02B | 0.59B | 0.04B | -0.00B | -0.19B | -0.01B | 0.68B | -0.01B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 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 | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.03B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.01B | 0.02B | -0.01B | 0.00B | 0.01B | 0.00B | -0.09B | 0.01B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 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 | 0.01B | 0.00B | -0.00B | -0.00B | 0.02B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| 0.00B | | 0.02B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | 0.02B | -0.04B | 0.03B | 0.00B | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | | -0.00B | -0.00B | -0.00B | | -0.00B | 0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.01B | -0.00B | | | -0.01B | -0.00B | | | | | | 0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.02B | | | | 0.03B | | 0.03B | 0.04B | | | | | | | | | | | | | | | -0.02B | | -0.03B | | -0.06B | | -0.00B | | | | | | | |
|
Other Working Capital Changes
|
-804.61 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.01B | -0.02B | -0.00B | -0.01B | 0.02B | -0.00B | -0.01B | -0.00B | -0.01B | 0.03B | -0.01B | 0.00B | -0.00B | -0.04B | 0.00B | 0.00B | 0.01B | -0.04B | -0.00B | 0.04B | -0.00B | 0.11B | 0.00B | -0.01B | 1.29B | -1.27B | -0.02B | -0.02B | 0.04B |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.03B | | | | | | 0.05B | 0.22B | -0.00B | | 0.13B | 0.11B | 0.19B | | 0.13B | | 0.17B | | 0.14B | | 0.17B | | 0.10B | | 0.13B | | 0.14B | | | | 0.26B | | | | 0.24B | | | | 0.25B | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | -0.00B | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.01B | 0.04B | 0.01B | -0.06B | 0.00B | 0.04B | 0.04B | 0.06B | -0.11B | 0.02B | 0.07B | 0.26B | -0.01B | 0.13B | -0.44B | 0.35B | 0.19B | -0.17B | 0.04B | -0.35B | 0.31B | 0.17B | 0.14B | 0.00B | 0.10B | 0.16B | 0.15B | 0.99B | 0.25B | 0.17B | 0.17B | 1.57B | -1.69B | 0.34B | 0.35B | 0.41B | 0.49B | 0.37B | 0.37B | 0.42B | 0.48B | -0.30B | 10.62B | -2.51B | 10.90B | 11.19B | 0.38B | 2.43B | 0.63B | 0.53B | -0.47B | -3.49B | -1.01B | 0.62B | 0.66B | 4.40B | 17.93B | -0.28B | 17.98B | 0.59B | 18.31B | 2.02B | 2.02B | -2.29B | 0.69B | 2.02B | 2.02B |
|
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 | 0.03B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.01B | -0.00B | -0.02B | -0.00B | -0.01B | 0.03B | -0.06B | -0.01B | -0.02B | -0.01B | -0.08B | -0.02B | -0.04B | 0.04B | -0.15B | -0.07B | -0.09B | 0.10B | 0.64B | -0.04B | -0.03B | -0.06B | 0.27B | -0.06B | -0.05B | -0.07B | -0.13B | -0.16B | 0.00B | 0.13B | -0.13B | 0.16B | 0.00B | -0.10B | 0.81B | -0.11B | -0.11B | 0.19B | 0.60B | 0.16B | | | | 0.28B | | 0.35B | | 0.33B | | | 0.19B | | | | | 0.76B | 0.17B | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | | | 0.00B | | | | | | | | | | 0.00B | | | -0.00B | | | | | 0.00B | | | | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.00B | 0.00B | 0.02B | 0.00B | | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.08B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | | | | | |
|
Change in Acquisitions & Divestments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | 0.23B | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | -0.26B | | | | -0.03B | | | | | | -0.07B | -0.00B | -2.09B | | -0.10B | 0.94B | -1.49B | | -0.30B | | | | -0.24B | | | | -0.64B | | | | -0.31B | | | | -0.28B | | | | -0.26B | | | | -0.20B | |
|
Other financing activities
|
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 | 0.01B | 0.00B | 0.01B | -0.02B | 0.00B | 0.01B | 0.01B | -0.02B | 0.02B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.05B | 0.02B | 0.03B | 0.05B | 0.06B | -0.05B | 0.04B | 0.24B | 0.00B | -0.02B | 0.02B | 0.03B | 0.03B | -0.06B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | -0.02B | 0.00B | -0.02B |
|
Long-Term Debt Issuances
|
| 0.01B | | 0.01B | 0.01B | 0.04B | 0.01B | 0.03B | 0.07B | 0.01B | 0.13B | 0.00B | | 0.07B | 0.24B | 0.20B | 0.03B | 0.36B | 0.25B | 0.28B | 0.38B | 0.24B | 0.56B | -0.92B | 0.11B | 0.05B | 0.09B | -0.05B | 0.26B | 0.00B | 0.13B | 1.40B | 0.96B | 0.17B | 0.17B | 0.08B | 0.83B | 0.17B | 0.29B | 0.72B | 0.62B | 1.49B | 0.73B | 0.77B | 0.73B | 0.60B | 1.45B | 0.68B | 2.52B | 4.41B | 1.82B | 3.66B | 1.95B | 0.39B | 0.47B | 1.81B | 0.43B | 0.22B | 1.13B | 1.25B | 2.04B | 0.47B | 0.52B | 1.13B | 0.23B | 0.05B | 0.27B |
|
Long-Term Debt Repayments
|
| -0.01B | -0.01B | -0.07B | -0.01B | -0.03B | -0.01B | -0.08B | -0.00B | -0.00B | -0.12B | -0.13B | -0.00B | -0.00B | -0.00B | -0.08B | -0.04B | -0.21B | -0.24B | -0.65B | -0.27B | -0.23B | -0.57B | 1.28B | -0.00B | -0.08B | -0.01B | 0.22B | -0.02B | -0.02B | 0.00B | -0.02B | -1.45B | -0.36B | -0.07B | -0.51B | -0.06B | -0.54B | -0.19B | -0.91B | -0.32B | -1.37B | -0.23B | -1.13B | -0.38B | -0.69B | -1.64B | -0.45B | -1.75B | -4.79B | -1.54B | -4.50B | -0.68B | -0.22B | -0.41B | -2.02B | -0.20B | -0.19B | -0.65B | -1.25B | -1.63B | -1.25B | -0.43B | -2.16B | -0.44B | -0.07B | -0.19B |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | -0.34B | 0.17B | 0.28B | -0.04B | 0.09B | -0.00B | -0.13B | 0.11B | -0.26B | -0.19B | 0.11B | 0.24B | -0.18B | 0.01B | 0.03B |
|
Shares Issued
|
| | | | | | | | 0.03B | | | 0.09B | 0.06B | 0.06B | 0.05B | -0.10B | 0.03B | 0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 0.16B | 0.22B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.01B | | 0.00B | | 0.00B | 0.35B | -0.00B | -0.34B | 0.00B | 0.01B | 0.02B | 0.34B | 0.00B | 0.12B | 0.70B | 0.00B | 0.13B | 0.14B | 0.11B | 0.62B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.15B | 0.00B | 0.00B | 0.00B | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | 0.09B | -0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 0.21B | 0.04B | | 0.06B | 0.02B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.04B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | -0.01B | -0.01B | 0.10B | -0.01B | -0.02B | -0.02B | 0.01B | -0.02B | -0.02B | -0.02B | 0.06B | -0.00B | -0.00B | -0.00B | 0.10B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | 0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.00B | -0.00B | -0.05B | | -0.05B |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | -0.00B | | | | | | -0.02B | -0.05B | 0.39B | | -0.06B | -0.95B | 1.21B | | 0.15B | | | | -0.04B | | | | 0.60B | | | | 0.18B | | | | 0.04B | | | | 0.06B | | | | -0.06B | |
|
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 | -0.01B | 0.01B | 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 | 0.00B | 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
|
-0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.06B | -0.01B | 0.09B | -0.15B | -0.02B | -0.04B | 0.02B | -0.03B | -0.04B | 0.02B | -0.03B | 0.02B | -0.00B | 0.01B | 0.00B | 0.02B | -0.03B | 0.13B | -0.03B | -0.17B | 0.05B | -1.51B | -0.04B | 0.03B | -0.02B | 0.02B | -0.03B | 0.05B | -0.04B | 0.04B | -0.02B | 0.31B | -0.31B | 0.14B | -0.14B | 0.26B | -0.21B | 0.04B | 0.07B | -0.02B | -0.06B | -0.04B | 0.00B | 0.03B | -0.06B | 0.01B | 0.02B | -0.00B | -0.05B | 0.03B | 0.04B | 0.01B | -0.03B | -0.04B | -0.01B | 0.00B |
|
Free Cash Flow
|
0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.02B | 0.00B | 0.01B | -0.03B | 0.06B | 0.01B | 0.02B | 0.01B | 0.08B | 0.02B | 0.04B | -0.04B | 0.15B | 0.07B | 0.09B | -0.10B | -0.57B | 0.04B | 0.03B | 0.06B | -0.24B | 0.06B | 0.05B | 0.07B | 0.13B | -0.15B | 0.15B | 0.13B | 0.13B | -0.16B | 0.13B | 0.21B | -0.62B | 0.11B | 0.24B | -0.19B | -0.44B | -0.16B | 0.14B | | 0.17B | -0.28B | 0.10B | -0.35B | 0.13B | -0.33B | 0.14B | | -0.19B | | 0.26B | | | -0.76B | 0.07B | | | | 0.25B | |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | -0.03B | 0.09B | -0.09B | | -0.02B | | 0.17B | | -0.14B | | 0.17B | | 0.07B | | 0.13B | | 0.01B | | | | 0.02B | | | | 0.04B | | | | -0.01B | |