|
Net Income
|
-0.00B | -0.02B | -0.03B | 0.03B | 0.04B | 0.05B | 0.07B | 0.04B | 0.13B | 0.14B | 0.16B | 0.21B | -0.82B | 0.70B | 0.44B | 0.50B | 0.62B | -0.82B | -1.10B | -1.36B | -1.66B | -1.24B | -1.40B | -0.98B | -1.01B | -1.88B | -1.96B | -1.71B | -1.94B | -1.81B | -1.92B | -1.98B | -1.94B | -1.89B | -1.78B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | | | | | | | | | | 0.06B | 0.01B | 0.02B | 0.02B | 0.02B | -0.02B | 0.07B | 0.03B | 0.03B | 0.24B | 0.10B | 0.03B | -0.03B | 0.03B | 0.13B | 0.07B | 0.09B | 0.05B | 0.06B | 0.06B | 0.09B | 0.13B | 0.08B | 0.08B |
|
Asset Writedowns and Impairment
|
| | 0.00B | | | | | | | | | | | 0.01B | 0.01B | | | | | | | | | 0.03B | 0.01B | 0.11B | 0.06B | 0.06B | 0.07B | 0.12B | 0.05B | 0.15B | 0.17B | 0.17B | 0.03B |
|
Cash from Operations
|
0.00B | 0.02B | 0.02B | 0.03B | 0.04B | 0.06B | 0.07B | 0.07B | 0.07B | 0.12B | 0.18B | 0.23B | 0.21B | 0.28B | 0.24B | 0.24B | 0.29B | 0.38B | 0.52B | 0.59B | 0.62B | 0.73B | 0.85B | 0.53B | 0.57B | 0.94B | 0.63B | 0.57B | 0.50B | 0.65B | 0.48B | 0.45B | 0.57B | 0.61B | 0.54B |
|
Amortizatization of Intangibles
|
-0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.02B | 0.04B | 0.06B | 0.07B | 0.08B | 0.10B | 0.14B | 0.14B | 0.16B | 0.20B | 0.32B | 0.33B | 0.35B | 0.33B | 0.35B | 0.40B | 0.40B | 0.48B | 0.64B | 0.92B | 0.96B | 1.13B | 1.10B | 1.00B | 0.99B | 0.93B | 0.90B | 0.91B | 0.89B | 0.85B | 0.92B | 0.83B | 0.81B | 0.79B |
|
Change in Account Payables
|
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 | -0.01B | 0.01B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.02B | 0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.01B | 0.00B | 0.01B | 0.08B | 0.05B | 0.01B | -0.00B | 0.03B | -0.02B | -0.00B | 0.06B | 0.15B | 0.23B | 0.00B | 0.18B | 0.43B | -0.14B | -0.08B | 0.10B | 0.12B | -0.17B | -0.10B | 0.05B | 0.14B | -0.11B | -0.06B | 0.05B | 0.10B |
|
Capital Expenditures
|
0.16B | 1.35B | 0.74B | -2.24B | 2.03B | 1.34B | -3.31B | 0.04B | 0.03B | 0.03B | 0.07B | 0.06B | 0.07B | 0.07B | 0.09B | 0.10B | 0.06B | 0.11B | 0.18B | 0.23B | 0.20B | 0.24B | 0.41B | 0.47B | 0.35B | 0.35B | 0.37B | 0.43B | 0.25B | 0.28B | 0.30B | 0.30B | 0.21B | 0.30B | 0.34B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 0.04B | 0.03B | 0.00B | 0.00B | | 0.38B | 0.05B | 0.07B | 0.02B | 0.10B | 0.07B | 0.57B | 0.66B | 0.88B | 0.80B | 0.77B | 2.10B | 3.39B | 1.14B | 0.87B | 1.21B | 3.77B | 3.13B | 0.99B | 1.96B | 1.74B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | 0.05B | 0.02B | 0.00B | 0.01B | | 1.26B | 0.55B | 0.02B | 0.16B | 0.55B | 0.22B | 0.03B | 0.19B | 0.05B | 0.05B | 0.05B |
|
Change in Acquisitions & Divestments
|
| 0.02B | | | 0.12B | | 0.01B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.29B | -1.50B | -1.11B | -1.42B | -2.18B | -1.78B | -2.89B | -1.63B | -0.86B | -3.95B | -6.38B | -6.80B | -4.24B | -0.69B | -0.44B | -2.67B | -1.23B | -3.07B | -13.45B | -22.88B | -2.98B | -14.71B | -13.50B | 0.34B | 1.78B | 2.54B | 3.89B | 1.65B | 1.91B | 1.87B | 3.57B | 3.77B | 1.26B | 3.20B | 3.62B |
|
Other financing activities
|
0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.07B | 0.01B | 0.03B | 0.05B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.57B | 0.00B | 0.07B | 0.34B | 2.00B | 0.25B | 0.06B | 0.06B | 0.14B | 0.94B | 0.09B | 0.07B | 0.02B | 0.16B | 0.05B | 0.16B | 0.00B |
|
Long-Term Debt Issuances
|
| 0.18B | 0.31B | 0.20B | 0.22B | 0.29B | 0.45B | 0.20B | 0.08B | 0.85B | 0.22B | 0.68B | 0.05B | 1.45B | 0.41B | -1.89B | | | 0.12B | 0.01B | 0.44B | 0.61B | 0.46B | 0.36B | 0.05B | 0.06B | 0.42B | 0.12B | 0.30B | 0.11B | 0.08B | 0.71B | 0.44B | 1.77B | 1.95B |
|
Short-Term Debt issuances
|
| 0.18B | 0.44B | 0.47B | 0.21B | 0.37B | 0.56B | 0.10B | | 1.47B | 0.42B | 0.22B | 0.12B | 0.05B | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| 0.13B | 0.36B | 0.59B | 0.21B | 0.37B | 0.56B | 0.10B | | 1.47B | 0.42B | 0.22B | 0.12B | 0.05B | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.48B | 0.41B | 0.37B | 0.45B | 0.48B | 0.72B | 0.74B | 0.75B | 0.65B | 1.95B | 2.32B | 2.52B | 4.23B | 0.82B | 0.97B | 1.50B | 2.33B | 5.52B | 7.34B | 7.84B | 5.95B | 6.11B | 3.73B | 1.67B | 4.94B | 0.45B | 0.40B | 0.41B | 0.29B | 0.59B | 0.44B | 0.60B | 0.38B | 0.57B | 0.49B |
|
Shares Repurchased
|
| | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.04B | 0.04B | 0.02B | 0.03B | -0.01B | 0.05B | 0.67B | 0.28B | 0.20B | 0.32B | 0.32B | 0.20B | 0.24B | 0.97B | 1.98B | 3.47B | 4.02B | 2.83B | 3.31B | 3.19B | 3.09B | 2.68B | 3.22B | 2.04B | 1.36B | 1.80B | 1.74B | 1.35B |
|
Dividends Paid - Common
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.06B | 0.08B | 0.11B | 0.11B | 0.12B | 0.13B | 0.15B | 0.20B | 0.24B | 0.28B | 0.32B | 0.33B | 0.32B | 0.37B | 0.38B | 0.37B | 0.34B | 0.33B | 0.32B | 0.30B | 0.30B | 0.29B | 0.28B | 0.29B |
|
Cash from Financing Activities
|
0.58B | 1.32B | 1.10B | 1.41B | 2.21B | 1.72B | 2.88B | 1.56B | 1.12B | 3.81B | 6.40B | 6.86B | 4.61B | -0.55B | 0.18B | 2.76B | 1.84B | 4.67B | 12.64B | 22.08B | 5.54B | 11.73B | 11.50B | -1.81B | -1.41B | -4.01B | -4.50B | -2.19B | -1.63B | -3.41B | -4.14B | -3.94B | -1.66B | -3.89B | -4.60B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | 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 | 0.02B | -0.01B |
|
Change in Cash
|
0.29B | -0.17B | 0.01B | 0.02B | 0.08B | 0.00B | 0.06B | 0.01B | 0.33B | -0.01B | 0.19B | 0.29B | 0.58B | -0.96B | -0.01B | 0.34B | 0.90B | 1.98B | -0.29B | -0.21B | 3.19B | -2.25B | -1.15B | -0.94B | 0.93B | -0.53B | 0.01B | 0.03B | 0.78B | -0.89B | -0.09B | 0.28B | 0.17B | -0.09B | -0.44B |
|
Free Cash Flow
|
-0.16B | -1.33B | -0.71B | 2.26B | -1.99B | -1.28B | 3.39B | 0.03B | 0.04B | 0.09B | 0.11B | 0.16B | 0.14B | 0.20B | 0.16B | 0.15B | 0.23B | 0.27B | 0.34B | 0.36B | 0.43B | 0.49B | 0.44B | 0.06B | 0.22B | 0.59B | 0.26B | 0.14B | 0.25B | 0.37B | 0.18B | 0.15B | 0.36B | 0.31B | 0.20B |
|
Net Cash Flow
|
0.29B | -0.17B | 0.01B | 0.02B | 0.08B | 0.00B | 0.06B | 0.01B | 0.33B | -0.01B | 0.19B | 0.29B | 0.58B | -0.96B | -0.01B | 0.34B | 0.90B | 1.98B | -0.29B | -0.21B | 3.19B | -2.25B | -1.15B | -0.94B | 0.93B | -0.53B | 0.01B | 0.03B | 0.78B | -0.89B | -0.09B | 0.28B | 0.17B | -0.09B | -0.44B |