|
Net Income
|
-0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | | 9.03B | -0.00B | -0.00B | -0.00B | 0.12B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation and Depletion
|
214.72 | 212.02 | 215.88 | 0.00B | 170.80 | 168.19 | 164.60 | 163.98 | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 1.01 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -30.88 | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.41B | 0.00B | 0.00B | 0.00B | 0.46B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred 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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.60B | -0.00B | 0.00B | -0.00B | 0.24B | 0.00B | -0.00B | 0.00B | -0.00B | | -0.00B | -0.00B |
|
Cash from Discontinued Operations
|
| | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | 0.00B | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | -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 | 0.00B | 0.00B | -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 | 0.01B | -0.00B | 0.00B | 0.00B | 289.41 | 0.00B | -0.00B | 0.01B | 715.15 | 0.02B | -0.00B | 0.00B | 0.03B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | -0.00B | 0.03B | -0.01B | 0.00B | 0.00B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B |
|
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 |
|
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 |
|
Cash from Operations
|
0.00B | | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | 2.71B | -2.70B | 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 | 0.01B | 0.01B |
|
Amortization
|
-0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.03B | -0.01B | 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 | 0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -715.15 | 0.00B | 0.02B | 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 | 0.02B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF)
|
214.72 | 212.02 | 215.88 | 0.00B | 170.80 | 168.19 | 164.60 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | | | 0.00B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-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 | -0.02B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | | | | -0.00B | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | -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 | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | | | -0.00B | | -1.69B | 1.69B | -0.02B | | -16.42B | -0.02B | -0.01B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.02B |
|
Other financing activities
|
| | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
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 | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | 0.00B | | | | -0.00B | | 0.00B | | 0.02B | 0.00B | 12.81B | -12.79B | -0.00B | | -0.69B | -0.00B | -0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.03B |
|
Net Equity Issued and Repurchased
|
| | | | 0.00B | 0.00B | -0.00B | | 0.01B | 0.01B | -0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 83.87 | -0.00B | 0.00B | -0.00B | 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 | -0.20B | 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 | -0.00B | -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 | -0.00B | | -0.00B | 0.00B | | | 0.01B | | 8.41B | -8.40B | -0.01B | | -10.59B | -0.01B | -0.01B | -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.01B | 0.02B |
|
Free Cash Flow
|
0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | 2.71B | -2.70B | 0.00B | 0.00B | 6.52B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.01B |
|
Net Cash Flow
|
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 | 0.01B | -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 | 13.82B | -13.81B | -0.01B | 0.00B | -10.59B | -0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.02B |