|
Net Income
|
0.04B | 0.08B | -0.11B | | 0.01B | | | -0.01B | 0.07B | 0.11B | 0.29B | 0.29B | -0.03B | 0.01B | 0.01B | 0.17B | 0.02B | 0.04B | -0.01B | -0.27B | -0.00B | -0.00B | -0.00B | -0.00B | 0.16B | 0.03B | 0.19B | 0.01B | 0.09B | 0.16B | 0.07B | 0.26B | 0.07B | 0.25B | 0.21B | 0.32B | 0.70B | 0.29B | 0.22B | 0.21B | 0.32B | 0.32B | 0.32B | 0.11B | 0.36B | 0.10B | 0.28B | 0.05B | 0.68B | 1.59B | 0.77B | -0.08B | 0.57B | 0.58B | 0.63B | 0.43B | 0.32B | 1.14B | 0.53B | 0.45B | 0.84B | 0.35B | 0.39B | -0.97B | 0.83B | 0.41B | 1.32B | |
|
Depreciation and Depletion
|
-0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | -0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.00B | -0.07B | 0.01B | -0.03B | 0.00B | 0.01B | -0.00B | | -0.00B | 0.03B | 0.07B | -0.02B | -0.00B | -0.02B | 0.04B | 0.01B | -0.02B | -0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | -0.00B | -0.00B | 0.00B | 0.03B | -0.01B | 0.01B | -0.02B | -0.02B | | -0.02B | -0.01B | 0.04B | 0.01B | 0.03B | -0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.03B | -0.05B | -0.01B | 0.00B | 0.02B | -0.04B | -0.21B | -0.02B | 0.01B | 0.02B | 0.03B | 0.06B | -0.03B | -0.04B | 0.04B | 0.00B | 0.01B | 0.15B | -0.05B | 0.06B | -0.25B | 0.04B | 0.04B | -0.11B | -0.04B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | 0.02B | 3.00 | | | 0.04B | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | 0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -0.02B | -0.15B | 0.01B | -0.00B | -0.01B | 0.00B | 0.01B | -0.02B | 0.17B | 0.21B | 0.01B | 0.01B | -0.00B | -0.22B | -0.02B | -0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | | | 0.00B | 0.02B | | | | | | | | | | |
|
Non-cash Items
|
0.05B | 0.08B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.01B | 0.00B | 0.01B | -0.01B | 0.01B | -0.02B | -0.04B | 0.01B | 0.02B | 0.01B | -0.02B | -0.04B | 0.03B | -0.01B | 0.03B | 0.14B | -0.03B | 0.02B | 0.03B | -0.07B | -0.02B | -0.02B | 0.08B | 0.01B | 0.03B | -0.06B | 0.00B | -0.06B | -0.02B | 0.02B | 0.09B | -0.05B | -0.00B | 0.02B | -0.01B | 0.12B | 0.19B | -0.23B | -0.02B | -0.07B | 0.03B | 0.03B | 0.02B | -0.02B | -0.10B | 0.09B | 0.09B | -0.04B | -0.09B | -0.18B | 0.08B | 0.04B | -0.21B | -0.09B | -0.27B | 0.16B | -0.48B | -0.27B | -0.01B | 1.40B | -0.42B | -0.02B | 0.05B | 0.47B | -0.57B | -0.07B | 0.06B | 0.74B |
|
Change in Receivables
|
| | | 0.00B | | | | 0.38B | | 0.20B | 0.20B | -0.02B | | | | 0.37B | 0.32B | 0.30B | 0.36B | 0.38B | | | | | | 0.71B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | -1.73B | 0.10B | | | | -0.25B | 0.28B | | 0.33B | 0.38B | 0.40B | 0.46B | 0.46B | 0.58B | 0.53B | 0.53B | 0.58B | 0.49B | 0.52B | 0.53B | 0.55B | 0.53B | 0.00B | 1.12B | 0.57B | 0.47B | 0.61B | 0.62B | 0.81B | 0.71B | 0.73B | 0.95B | 0.89B | 0.86B | 1.29B | 1.03B | 1.11B | 1.31B | 1.95B | 2.77B | 1.70B | 0.49B | 2.22B | 2.27B | 3.34B | 0.51B | 3.49B | 3.80B | 4.16B | 0.60B | 4.24B | 4.16B | 4.20B | 0.78B | 5.11B | 4.15B | 4.80B | 1.10B | 5.25B | 5.20B | 5.73B | 0.99B | 5.81B | 5.97B | 6.72B | |
|
Change in Accured Expenses
|
0.01B | 0.01B | 0.01B | 0.10B | 0.02B | 0.01B | 0.05B | 0.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | 0.03B | | | | 0.02B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | -0.04B | 0.03B | -0.07B | | -0.02B | -0.04B | -0.06B | | -0.01B | 0.05B | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.01B | 0.01B | 0.00B | -0.01B | 0.02B | 0.04B | -0.03B | 0.05B | 0.12B | 0.13B | 0.07B | 0.03B | 0.13B | 0.10B | 0.15B | 0.24B | 0.15B | 0.22B | 0.16B | 0.14B | 0.14B | 0.16B | 0.23B | 0.16B | 0.23B | 0.13B | 0.18B | 0.09B | 0.16B | 0.16B | 0.34B | 0.09B | 0.18B | 0.42B | 0.38B | 0.51B | 0.47B | 0.18B | 0.34B | 0.38B | 0.56B | 0.58B | 0.59B | 0.23B | 0.72B | 0.61B | 0.78B | 0.14B | 0.73B | 0.56B | 0.92B | 0.22B | 0.73B | 0.73B | 0.68B | 0.32B | 0.52B | 0.97B | 1.10B | 1.49B | 0.84B | 1.06B | 1.19B | -1.35B | 0.87B | 1.19B | 1.87B | -2.32B |
|
Amortization of Goodwill
|
| | -0.02B | | | | | | | | | 0.80B | | | | | | | | -0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
1.13B | 1.20B | 0.00B | -0.01B | -0.01B | 1.92B | 2.08B | 0.06B | 3.77B | 0.15B | 0.13B | 0.12B | 4.37B | 0.11B | 4.82B | 7.97B | 0.13B | 5.43B | 0.14B | 0.15B | 5.58B | 5.56B | 0.15B | 0.13B | 0.13B | 6.32B | 0.14B | 0.14B | 0.12B | 8.06B | 7.64B | 8.66B | 8.90B | 9.19B | 9.43B | 0.39B | 0.35B | 8.44B | 0.32B | 0.41B | 16.28B | 9.89B | 15.11B | 0.39B | 21.89B | 0.44B | 28.00B | 31.58B | 0.77B | 0.64B | 0.70B | 0.76B | 0.78B | 0.86B | 35.84B | 0.91B | 0.89B | 0.87B | 1.00B | 48.55B | 1.18B | 1.17B | 1.26B | 50.85B | 1.33B | 1.33B | 62.59B | |
|
Depreciation & Amortization (CF)
|
-0.00B | 0.00B | | -0.00B | 0.01B | 0.01B | 0.01B | -0.01B | -0.03B | 0.03B | 0.03B | -0.04B | 0.05B | 0.05B | -0.06B | 0.07B | -0.09B | 0.08B | 0.08B | -0.08B | -0.09B | -0.09B | 0.10B | -0.10B | -0.10B | 0.10B | -0.10B | 0.08B | 0.10B | 0.11B | 0.13B | -0.11B | -0.12B | -0.21B | -0.21B | 0.13B | 0.19B | 0.19B | -0.19B | 0.23B | -0.29B | 0.32B | 0.32B | 0.08B | 0.40B | 0.38B | -0.41B | -0.52B | -0.47B | -0.49B | 0.53B | 0.03B | 0.54B | 0.55B | 0.52B | 0.05B | 0.65B | 0.63B | 0.67B | 0.79B | 0.94B | 0.88B | 0.85B | -1.90B | 0.96B | 0.94B | 1.05B | -2.28B |
|
Capital Expenditures
|
-0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.10B | 3.77B | -0.07B | 3.56B | -0.04B | 4.37B | 4.57B | 4.82B | 5.97B | 5.78B | 5.43B | 5.84B | 5.61B | 5.58B | 5.56B | 5.38B | 5.52B | 5.78B | 6.32B | 5.78B | 6.96B | 7.53B | 8.06B | 7.64B | 8.01B | 8.82B | 9.23B | 9.60B | 1.23B | 9.46B | 8.44B | -0.20B | 1.40B | 10.66B | 9.89B | -0.31B | -0.13B | -0.39B | -0.28B | -0.34B | -0.11B | -0.33B | -0.41B | -0.59B | -0.11B | -0.60B | -0.73B | -0.77B | -0.15B | -0.50B | -0.57B | -0.62B | 4.18B | -1.57B | -0.99B | -1.16B | 2.63B | -0.87B | -1.02B | -2.10B | 2.60B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.01B | 0.04B | | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.01B | 0.08B | 0.09B | 0.13B | 0.29B | 0.10B | 0.07B | 0.06B | 0.06B | |
|
Acquisitions
|
| | | | | | | | | | -0.01B | | -0.06B | -0.01B | 0.04B | -0.70B | -0.01B | -0.01B | -0.02B | -0.02B | | | -0.04B | -0.05B | -0.00B | | -0.01B | -0.04B | -0.04B | -0.28B | -0.22B | 0.02B | | -4.20B | | | | -0.40B | -0.18B | | -2.15B | -0.04B | -0.02B | | | | -3.40B | | -0.10B | -0.05B | -2.58B | | -0.04B | | -0.30B | | -4.70B | -0.08B | -5.97B | | -0.71B | | -1.67B | 2.73B | | -0.17B | -9.68B | |
|
Divestments
|
0.03B | 0.19B | -0.00B | | 0.02B | -0.02B | 0.03B | | -0.08B | -0.18B | -0.16B | -0.34B | -0.21B | -0.00B | -0.16B | -0.96B | -0.11B | -0.01B | -0.49B | 1.17B | -0.21B | -0.10B | -0.56B | -0.20B | -0.55B | -0.07B | -0.14B | 1.58B | -0.17B | -0.80B | -0.09B | -0.00B | -0.31B | -4.59B | -0.26B | -0.56B | | -0.70B | -0.36B | -5.52B | -3.16B | | -0.81B | -0.13B | 0.72B | | -4.09B | -0.42B | -0.10B | 2.59B | 0.55B | -0.48B | -1.12B | | 0.03B | -0.53B | -6.45B | 0.60B | -6.13B | | 0.05B | 0.03B | -2.31B | -1.19B | 0.43B | | 1.72B | -1.72B |
|
Change in Acquisitions & Divestments
|
| | | | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | -0.68B | 0.01B | -0.05B | 0.00B | -0.05B | -0.08B | -0.00B | 0.01B | 0.03B | 0.02B | -0.69B | 0.53B |
|
Cash from Investing Activities
|
| | -0.29B | | 0.01B | -0.02B | 0.03B | 0.05B | -0.08B | -0.18B | -0.16B | -0.34B | | -0.48B | | -0.96B | | 0.06B | | 0.41B | | -0.10B | | -0.22B | | | | | | | | | -0.31B | -4.59B | | | 1.02B | -0.70B | | | -3.16B | 0.59B | | | 0.28B | -0.37B | -0.11B | -0.11B | 0.12B | 2.02B | 0.11B | -0.11B | -1.12B | -0.58B | -0.12B | -0.15B | | 0.76B | | | | -0.25B | | | | 0.20B | | |
|
Other financing activities
|
| | | | -0.03B | 0.03B | -0.03B | -0.05B | -0.05B | -0.05B | -0.06B | -0.07B | 0.01B | -0.01B | 0.00B | -0.01B | -0.01B | -0.09B | -0.00B | -0.03B | -0.01B | -0.01B | -0.00B | 0.05B | 0.20B | -0.00B | -0.00B | 0.03B | 0.05B | -0.02B | 0.08B | 0.03B | -0.03B | | | | -0.05B | | | | -0.09B | -0.12B | -0.14B | -0.17B | -0.52B | -0.10B | -0.03B | -0.12B | -0.54B | -2.48B | -0.12B | -0.04B | 0.05B | | 0.32B | -0.23B | 0.13B | -0.79B | -0.48B | 0.64B | -0.38B | -0.04B | -0.28B | 0.65B | -0.06B | -0.10B | -0.26B | 0.40B |
|
Cash from Financing Activities
|
-0.01B | -0.01B | -0.17B | 0.90B | -0.04B | -0.03B | -0.01B | -0.01B | 0.07B | 0.02B | 0.03B | 0.29B | 0.05B | 0.39B | 0.23B | 0.60B | -0.01B | -0.09B | 0.15B | -0.28B | -0.12B | -0.04B | 0.19B | 0.01B | 0.35B | 0.39B | -0.10B | 1.13B | 0.05B | 0.77B | -0.19B | 0.27B | 0.66B | 3.32B | -0.10B | -0.06B | -0.97B | 0.44B | 0.40B | 4.55B | 2.77B | -1.18B | 0.24B | 7.70B | -0.52B | -0.10B | 2.94B | -0.19B | -0.54B | -2.48B | 2.70B | -0.04B | 0.80B | -0.69B | 0.36B | -0.01B | 6.14B | -1.92B | 5.02B | 0.17B | 1.06B | -0.08B | 1.37B | -2.78B | -1.40B | 0.10B | 8.59B | -8.59B |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.01B | -0.01B | -0.01B | -0.08B | -0.02B | -0.02B | -0.02B | | -0.01B | -0.06B | -0.06B | -0.01B | | | -0.08B | 0.21B | | | | | | -0.11B | -0.11B | -0.11B | -0.13B | -0.14B | -0.14B | 0.50B | -0.15B | -0.15B | -0.16B | 1.08B | | | | | | | | | | | -0.13B | -0.19B | -0.10B | -0.09B | -0.07B | -0.17B | -0.11B | -0.17B | 0.09B | 0.82B | -0.02B | -0.12B | -0.28B | 1.76B | -0.12B | -0.05B | | | | | | | | | | |
|
Exchange Rate Effect
|
| | -0.02B | | -0.00B | | | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.02B | 0.00B | -0.01B | 0.01B | 0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | 0.01B | 0.00B | -0.00B | -0.01B | 0.01B | -0.00B | 0.01B | -0.00B | 0.00B | -0.03B | -0.01B | -0.01B | 0.00B | 0.01B | -0.04B | -0.01B | -0.08B | 0.01B | 0.01B | 0.03B | -0.03B | 0.03B | -0.06B | -0.01B | 0.15B | -0.10B | -0.06B | 0.01B | 0.04B | 0.02B | -0.01B | 0.06B | -0.01B | -0.03B | 0.00B | -0.03B | 0.05B | 0.01B | 0.00B | -0.01B |
|
Change in Cash
|
-0.00B | 0.23B | 0.17B | 0.00B | -0.01B | 0.01B | -0.01B | -0.41B | 0.10B | -0.03B | -0.07B | -0.01B | -0.04B | 0.01B | 14.00 | 0.12B | 0.02B | 0.19B | -0.17B | 0.27B | -0.18B | 0.02B | -0.14B | 0.03B | 0.02B | 0.45B | -0.06B | 0.36B | 0.04B | 0.13B | 0.07B | 0.36B | 0.53B | -0.85B | 0.01B | 0.12B | 0.52B | -0.07B | 0.37B | 0.60B | 0.18B | -0.01B | 0.02B | -0.08B | 0.48B | 0.14B | -0.38B | -0.09B | 0.30B | 0.11B | 0.79B | 0.07B | 0.04B | -0.54B | -0.09B | 0.17B | 0.20B | -0.18B | -0.01B | 0.50B | -0.26B | -0.21B | 0.26B | 0.42B | -0.64B | 0.83B | 0.32B | |
|
Beginning Cash Balance
|
| | | | | | | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
0.01B | 0.01B | | | 0.02B | | | 0.10B | -3.65B | 0.20B | -3.49B | 0.07B | -4.24B | -4.46B | -4.66B | -5.73B | -5.63B | -5.21B | -5.68B | -5.47B | -5.45B | -5.40B | -5.15B | -5.36B | -5.55B | -6.18B | -5.60B | -6.86B | -7.36B | -7.90B | -7.30B | -7.92B | -8.64B | -8.81B | -9.23B | -0.72B | -8.99B | -8.25B | 0.54B | -1.02B | -10.10B | -9.31B | 0.90B | 0.36B | 1.11B | 0.89B | 1.11B | 0.25B | 1.06B | 0.98B | 1.50B | 0.33B | 1.33B | 1.47B | 1.45B | 0.47B | 1.01B | 1.54B | 1.72B | -2.69B | 2.41B | 2.05B | 2.35B | -3.98B | 1.74B | 2.21B | 3.98B | -4.92B |
|
Net Cash Flow
|
| | -0.29B | | -0.01B | | | -0.02B | 0.10B | -0.03B | -0.07B | -0.01B | 0.18B | 0.01B | 0.38B | -0.12B | 0.14B | 0.19B | 0.32B | 0.27B | 0.02B | 0.02B | 0.42B | -0.05B | 0.58B | 0.52B | 0.09B | 1.22B | 0.21B | 0.93B | 0.16B | 0.36B | 0.53B | -0.85B | 0.28B | 0.45B | 0.52B | -0.07B | 0.74B | 4.92B | 0.18B | -0.01B | 0.83B | 7.93B | 0.48B | 0.14B | 3.60B | -0.15B | 0.30B | 0.11B | 3.73B | 0.07B | 0.41B | -0.54B | 0.92B | 0.17B | 6.65B | -0.18B | 6.12B | 1.67B | 1.90B | 0.73B | 2.56B | -4.13B | -0.53B | 1.49B | 10.46B | -10.90B |