|
Net Income
|
-0.00B | -0.01B | -0.01B | 0.14B | 0.00B | -0.01B | -0.00B | 0.01B | -0.00B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.04B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | | 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 | -0.01B | 0.01B | -0.02B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Depreciation and Depletion
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 |
|
Deferred Taxes
|
| -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.00B | -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 | | | | | | | -0.01B | | 0.00B | | 0.00B | -0.00B | 0.00B | | -0.00B | | | 0.00B | 0.00B | | -0.00B | 0.00B |
|
Cash from Discontinued Operations
|
| | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.00B | | | | 0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Investment Securities
|
| 0.00B | 0.00B | | 1,561.86B | -1561.86B | 0.00B | 1,468.38B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.01B | | | |
|
Asset Writedowns and Impairment
|
| 0.00B | 0.00B | | | | | 0.00B | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | 0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.44B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | |
|
Change in Working Capital
|
| | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | -0.00B | 0.00B | -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 | | | 0.01B | -0.00B | -0.00B | -0.00B | 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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -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 Inventory
|
| | | | | | -0.00B | 0.02B | -0.01B | 0.01B | 0.01B | -0.00B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | -0.00B | 0.00B | | -0.00B | | | 0.01B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | -0.01B | | -0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 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 |
|
Change in Accured Expenses
|
| -0.01B | -0.02B | | | -0.01B | -0.02B | 0.01B | -0.02B | 0.01B | 0.00B | 0.01B | -0.02B | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | 0.01B | -0.02B | 0.01B | 0.00B | | -0.02B | | | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.00B | 0.00B | | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.01B | -0.00B | 0.00B |
|
Change in Taxes
|
0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -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 | 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 |
|
Cash from Operations
|
| -0.01B | -0.01B | | | -0.02B | -0.02B | 0.04B | -0.01B | -0.00B | -0.00B | 0.03B | -0.01B | -0.01B | 0.00B | 0.03B | 0.00B | -0.01B | -0.01B | 0.04B | -0.00B | 0.00B | 0.00B | | -0.00B | | | 0.03B | -0.01B | -0.02B | 0.01B | 0.03B | 0.01B | -0.02B | 0.00B | 0.03B | | 0.01B | -0.00B | -0.00B | 0.02B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.04B | 0.02B | 0.01B | 0.00B | 0.03B | 0.01B | 0.00B | 0.02B | 0.02B | 0.03B | 0.00B | 0.01B |
|
Amortization
|
0.25B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.01B | 0.02B | -0.00B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | | -0.01B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B |
|
Change in 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.00B | -0.01B | -0.01B | | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | | | -0.02B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -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 | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B |
|
Other financing activities
|
0.08B | 0.08B | 0.08B | | 0.08B | 0.08B | 0.08B | -0.00B | 0.07B | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | | 0.00B | | | -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 Financing Activities
|
| | | | | -0.00B | -0.01B | 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 | | | -0.02B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | | -0.00B | | | | -0.00B | | 0.00B | -0.02B | -0.01B | -0.01B | -0.00B | 0.00B | -0.03B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Net Equity Issued and Repurchased
|
0.03B | 0.03B | 0.03B | -0.03B | 0.05B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.00B | | | | 0.02B | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
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 | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -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
|
| -0.02B | -0.02B | | | -0.03B | -0.04B | 0.03B | -0.01B | -0.01B | -0.01B | 0.02B | -0.01B | -0.01B | -0.00B | 0.02B | -0.00B | -0.01B | -0.01B | 0.03B | -0.00B | -0.00B | -0.00B | | -0.01B | | | -0.02B | -0.01B | -0.02B | 0.00B | 0.02B | 0.00B | -0.02B | -0.00B | 0.02B | | 0.00B | -0.01B | -0.01B | 0.02B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.00B | 0.03B | -0.01B | -0.00B | -0.01B | 0.02B | -0.01B | -0.01B | 0.00B | -0.00B | 0.02B | -0.01B | -0.01B |
|
Free Cash Flow
|
| -0.01B | -0.01B | -0.01B | | -0.01B | -0.01B | 0.03B | -0.01B | -0.01B | -0.00B | 0.03B | -0.01B | -0.01B | -0.00B | 0.03B | -0.00B | -0.01B | -0.01B | 0.03B | -0.00B | -0.00B | 0.00B | | -0.01B | | | 0.01B | -0.01B | -0.02B | 0.00B | 0.02B | 0.00B | -0.02B | -0.00B | 0.02B | | 0.00B | -0.01B | -0.01B | 0.02B | -0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.03B | 0.02B | 0.01B | -0.00B | 0.02B | 0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B |
|
Net Cash Flow
|
| -0.01B | -0.02B | -0.01B | | -0.03B | -0.03B | 0.04B | -0.01B | -0.01B | -0.01B | 0.02B | -0.01B | -0.01B | -0.00B | 0.02B | -0.00B | -0.01B | -0.01B | 0.03B | -0.00B | -0.00B | -0.00B | | -0.01B | | | -0.02B | -0.01B | -0.02B | 0.00B | 0.02B | 0.00B | -0.02B | -0.00B | 0.02B | | 0.00B | -0.01B | -0.01B | 0.02B | -0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.00B | 0.03B | -0.01B | -0.00B | -0.01B | 0.02B | -0.01B | -0.01B | 0.00B | -0.00B | 0.02B | -0.01B | -0.01B |