|
Net Income
|
0.22B | -0.14B | 0.41B | 0.32B | 0.28B | 0.19B | -0.08B | 0.16B | 0.04B | 0.05B | -0.04B | 0.01B | -0.01B | 0.09B | 0.12B | 0.10B | -0.16B | 0.11B | 0.08B | 0.13B | 0.07B | 0.01B | 0.05B | 0.02B | 0.12B | 0.07B | 0.09B | 0.08B | -0.28B | 0.22B | 0.14B | 0.24B | 0.16B | 0.27B | 0.22B | 0.27B | 0.14B | 0.05B | -0.05B | 0.29B | 0.21B | 0.33B | 0.20B | 0.42B | 0.20B | 0.28B | 0.28B | 0.35B | 0.12B | 0.23B | 0.54B |
|
Depreciation and Depletion
|
0.00B | | 0.00B | | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | 0.00B | -0.02B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-4.67B | 0.00B | 0.02B | -16.74B | 0.05B | 0.05B | -0.03B | -2.23B | -0.33B | 0.00B | 0.00B | -1.05B | 0.03B | 0.03B | 0.03B | -1.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.03B | -0.01B | 0.00B | | -0.02B | -0.07B | 0.04B | | -0.02B | 0.25B | 0.04B | | -0.42B | -1.03B | -0.47B | | -0.48B | -0.03B | -0.26B | | -1.21B | -0.61B | 0.12B | | -0.10B | -0.76B | -0.27B | | 0.34B | -1.23B | -0.06B | | 0.25B | 0.19B | 0.42B | | 0.98B | 0.20B | 0.46B |
|
Cash from Operations
|
0.02B | 0.87B | -0.30B | 1.59B | 1.01B | 1.37B | -0.85B | -0.01B | -0.60B | 0.07B | 0.01B | -0.01B | -0.03B | 0.09B | -0.33B | -0.37B | -0.29B | -0.01B | -0.89B | -0.67B | 0.08B | -1.37B | -0.44B | 0.31B | -0.35B | -0.94B | -0.39B | -0.40B | -0.36B | 0.21B | 0.16B | -0.44B | -0.74B | -0.33B | -0.77B | -0.75B | 0.22B | -0.79B | 0.02B | -0.19B | 0.71B | -0.70B | 0.32B | -0.56B | 0.71B | 0.43B | 0.84B | 0.81B | 1.99B | 0.42B | 1.34B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.02B | 0.02B | 0.03B | 0.03B | -0.08B | 0.15B | -0.06B | 0.02B | -0.07B | 0.03B | 0.02B | -0.01B | -0.07B | 0.04B | 0.04B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.00B | 0.01B | -0.01B | 0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.03B | -0.00B | 0.03B | -0.03B | 0.06B | 0.02B | -0.05B | -0.03B | 0.14B | 0.01B | -0.07B | -0.04B | 0.04B | -0.10B | -0.02B | 0.16B | -0.15B | -0.02B | -0.05B | 0.19B | 0.19B | 0.16B | 0.01B | -0.33B | -0.01B | -0.12B | -0.02B | -0.06B | 0.13B | 0.02B | 0.16B | -0.21B | 0.14B | -0.01B | 0.01B | -0.16B | 0.10B | 0.05B | 0.10B | -0.01B | 0.37B | -0.05B | 0.16B |
|
Capital Expenditures
|
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 | 0.01B | 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 | 0.00B | 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 | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B |
|
Acquisitions
|
| | | | | | | | 0.06B | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | 0.04B | | 0.08B | 0.00B | | 0.78B | 0.28B | -0.00B | 0.30B | 0.00B | -0.00B | -0.00B | | | | 0.04B | 0.01B | | 0.01B | 0.05B | 1.72B | | 0.00B |
|
Change in Acquisitions & Divestments
|
0.00B | 0.00B | 12.28B | -12.20B | 3.08B | 3.57B | -6.63B | 0.01B | 0.02B | 0.61B | 0.22B | -0.79B | 0.01B | 0.62B | 0.40B | -0.88B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.05B | -0.00B | -0.00B | -0.07B | -0.00B | -0.00B | -0.07B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.04B | -0.01B | -0.08B | -0.01B | -0.00B | -0.78B | -0.29B | -0.01B | -0.31B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.07B | -0.03B | -0.03B | -0.03B | -0.06B | -1.74B | -0.02B | -0.01B |
|
Other financing activities
|
0.16B | 0.13B | 0.25B | 0.55B | 0.16B | 0.01B | 0.12B | 0.05B | 0.00B | 0.11B | -0.02B | 0.00B | 0.05B | 0.00B | 0.05B | 0.04B | 0.02B | 0.02B | 0.10B | 0.04B | 0.01B | 0.06B | | 0.01B | 0.15B | 0.07B | 0.06B | 0.01B | 0.15B | -0.01B | 0.00B | 0.22B | 0.96B | 0.03B | 0.04B | 0.21B | 0.10B | 0.14B | 0.12B | 0.23B | 0.10B | 0.78B | 0.06B | 0.13B | 0.18B | 0.33B | 0.03B | 0.09B | 0.12B | 0.04B | 0.15B |
|
Cash from Financing Activities
|
0.01B | -0.91B | 0.51B | -1.73B | -1.06B | -1.26B | 0.84B | 0.11B | 0.59B | -0.03B | 0.28B | -0.25B | 0.02B | 0.07B | 0.40B | 0.39B | 0.06B | 0.05B | 0.94B | 0.60B | -0.09B | 1.38B | 0.44B | -0.33B | 0.35B | 1.09B | 0.31B | 0.37B | 1.45B | -0.48B | -0.13B | 0.12B | 0.82B | 1.08B | 0.80B | 0.81B | 0.09B | 0.72B | 0.11B | 0.20B | -0.82B | 0.72B | -0.24B | 0.63B | -0.67B | -0.46B | -0.78B | 0.48B | -1.18B | -0.57B | -1.23B |
|
Dividends Paid - Common
|
0.55B | 0.53B | 0.60B | 0.55B | 0.46B | 0.59B | 0.14B | 0.14B | 0.06B | 0.06B | 0.06B | 0.03B | 0.04B | 0.04B | 0.07B | 0.05B | 0.07B | 0.03B | 0.07B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.12B | 0.11B | 0.11B | 0.14B | 0.15B | 0.15B | 0.15B | 0.21B | 0.19B | 0.20B | 0.23B | 0.25B | 0.26B | 0.25B | 0.27B | 0.32B | 0.31B | 0.34B | 0.34B | 0.45B | 0.43B | 0.42B |
|
Exchange Rate Effect
|
-0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | -0.01B | -0.03B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | -0.02B | -0.01B | 0.02B | -0.01B | -0.00B | 0.03B | 0.00B | -0.00B | 0.01B | -0.02B | 0.00B | -0.00B | -0.01B | -0.02B | 0.03B | 0.00B | -0.01B | -0.02B | 0.03B | -0.01B | -0.01B | 0.04B | -0.06B | 0.04B | 0.07B | -0.11B |
|
Change in Cash
|
0.02B | -0.03B | 0.17B | -0.13B | -0.05B | 0.05B | -0.01B | 0.07B | -0.08B | 0.03B | 0.29B | -0.27B | -0.01B | 0.15B | 0.07B | 0.01B | -0.24B | 0.03B | 0.05B | -0.07B | -0.00B | 0.01B | -0.00B | -0.01B | 0.01B | 0.13B | -0.10B | -0.01B | 1.03B | -0.28B | -0.02B | -0.33B | 0.07B | -0.03B | -0.29B | 0.05B | 0.00B | -0.09B | 0.11B | 0.03B | -0.12B | 0.00B | 0.04B | 0.04B | -0.00B | -0.06B | 0.07B | 1.16B | -0.89B | -0.11B | -0.01B |
|
Free Cash Flow
|
0.02B | 0.87B | -0.31B | 1.59B | 1.01B | 1.37B | -0.85B | -0.01B | -0.60B | 0.06B | 0.01B | -0.01B | -0.03B | 0.09B | -0.33B | -0.37B | -0.30B | -0.02B | -0.89B | -0.68B | 0.08B | -1.37B | -0.44B | 0.30B | -0.35B | -0.94B | -0.40B | -0.41B | -0.37B | 0.21B | 0.16B | -0.45B | -0.74B | -0.33B | -0.78B | -0.76B | 0.22B | -0.80B | 0.01B | -0.20B | 0.70B | -0.71B | 0.30B | -0.58B | 0.68B | 0.40B | 0.81B | 0.80B | 1.97B | 0.39B | 1.33B |
|
Net Cash Flow
|
0.03B | -0.04B | 0.15B | -0.14B | -0.05B | 0.05B | -0.01B | 0.10B | -0.08B | 0.03B | 0.29B | -0.26B | -0.01B | 0.16B | 0.07B | 0.02B | -0.24B | 0.02B | 0.05B | -0.07B | -0.01B | 0.01B | -0.00B | -0.03B | 0.00B | 0.15B | -0.09B | -0.04B | 1.04B | -0.28B | -0.05B | -0.33B | 0.07B | -0.03B | -0.26B | 0.05B | 0.01B | -0.08B | 0.13B | 0.00B | -0.12B | 0.01B | 0.05B | 0.01B | 0.01B | -0.06B | 0.02B | 1.22B | -0.93B | -0.17B | 0.10B |