|
Net Income
|
-0.02B | 0.02B | 0.04B | 0.03B | 0.05B | 0.15B | 0.03B | 0.06B | -0.00B | 0.13B | 0.08B | 0.07B | 0.06B | 0.23B | 0.04B | 0.03B | 0.01B | 0.05B | 0.11B | 0.04B | 0.06B | 0.05B | 0.12B | -0.27B | -0.18B | -0.03B | -0.47B | -0.47B | -0.04B | 0.11B | -0.04B | -0.75B | -0.00B | -0.01B | -0.02B | 0.10B | -0.07B | -0.06B | 0.02B | -0.21B | -0.00B | 0.06B | 0.01B | -0.13B | -2.07B | -0.08B | -0.03B | 0.25B | -0.02B | 1.11B | -0.11B | 0.39B | -0.01B | 0.17B | 0.22B | 0.27B | 0.11B | 0.03B | 0.13B | -0.38B | 0.00B | 0.09B | 0.16B | 0.02B | 0.06B | 0.12B | 0.03B |
|
Depreciation and Depletion
|
| | | | 0.05B | 0.05B | 0.05B | | 0.06B | 0.06B | 0.06B | | 0.07B | 0.07B | 0.07B | | 0.08B | 0.08B | 0.07B | | 0.08B | 0.09B | 0.16B | | 0.14B | 0.13B | 0.12B | | 0.10B | 0.09B | 0.09B | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.03B | -0.01B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.01B | | | | | | | | | |
|
Deferred Taxes
|
-0.02B | -0.01B | | | -0.00B | -0.12B | 0.00B | -0.02B | -0.00B | 0.02B | 0.02B | 0.01B | 0.02B | 0.07B | 0.02B | -0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.02B | 0.02B | -0.01B | 0.05B | -0.03B | -0.01B | -0.07B | 0.37B | -0.04B | -0.04B | -0.01B | -0.28B | -0.01B | -0.02B | -0.01B | -0.08B | -0.02B | -0.02B | -0.00B | 0.04B | 0.01B | -3.43B | 4.73B | -0.04B | -0.21B | 0.02B | -0.01B | 0.08B | 0.00B | 0.06B | 0.02B | 0.01B | -0.05B | 0.03B | 0.01B | 0.03B | 0.00B | -0.13B | 0.04B | -0.13B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B |
|
Cash from Discontinued Operations
|
| | | | | | | 0.11B | | | 0.00B | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | -0.00B | | | | | | | | 0.00B | 0.00B | | | -0.00B | -0.00B |
|
Gains from Investment Securities
|
| 1.52B | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.01B | 0.00B | | 0.00B | 0.01B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | | -1.13B | -794.41 | -0.33B | | | | 16.58B | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.02B | -0.01B | -0.01B | 0.01B | -0.01B | 0.00B | 0.02B | -0.02B | 0.02B | -0.01B | -0.00B | 0.02B | 0.03B | -0.01B | -0.01B | -0.05B | 0.06B | 0.01B | -0.02B | 0.02B | -0.05B | -0.02B | -0.03B | 0.01B | -0.07B | -0.01B | 0.04B | 0.02B | -0.02B | -0.06B | -0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | -0.02B | 0.05B | -0.03B | -0.04B | -0.00B | -0.01B | -0.00B | 0.02B | -0.03B | -0.00B | -0.02B | 0.01B | 0.02B | -0.01B | 0.06B | -0.06B | 0.01B | 0.02B | -0.04B | -0.03B | -0.03B | -0.09B | 0.01B | 0.06B | -0.01B | 0.02B | -0.01B | 0.06B | -0.01B | 0.04B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | 63.90B | | | 34.51B | 77,434.70B | | | 75,458.23B | 59,839.67B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | 0.10B | 0.05B | | | 0.12B | 0.07B | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | 0.16B | 0.20B | 0.17B | 0.11B | 0.14B | 0.32B | 0.31B | 0.17B | 0.14B | 0.13B | | | | | | | | | | | | | | | | | | | | | | 0.10B | 0.14B | 0.14B | 0.19B | 0.16B | 0.28B | 0.24B | 0.22B | 0.14B | 0.14B | 0.33B | 0.35B | 0.28B | 0.37B | 0.40B | 0.34B | 0.30B | 0.26B | 0.34B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
-0.05B | 0.07B | 0.17B | 0.19B | 0.22B | 0.20B | 0.20B | 0.11B | -0.22B | 0.17B | 0.15B | 0.15B | 0.15B | 0.17B | 0.14B | 0.22B | 0.21B | 0.22B | 0.20B | 0.22B | 0.22B | -1.85B | -0.40B | -2.83B | 0.35B | 0.25B | 0.11B | 2.14B | -0.08B | 0.22B | 0.16B | -0.72B | 0.16B | 0.17B | 0.18B | 0.20B | 0.07B | 0.27B | 0.12B | 0.42B | 0.28B | 395.38B | 349.58B | 0.34B | 0.14B | -0.04B | 0.07B | 2.61B | 0.27B | -0.75B | 0.14B | 0.84B | 0.44B | 0.54B | 0.24B | 2.12B | 2,086.63B | 0.37B | 0.69B | 5.48B | 0.58B | 0.65B | 0.62B | 5.55B | 0.55B | 5.45B | 5.52B |
|
Depreciation & Amortization (CF)
|
| | | | 0.05B | 0.05B | 0.05B | | 0.06B | 0.06B | 0.06B | | 0.07B | 0.07B | 0.07B | | 0.08B | 0.08B | 0.07B | | 0.08B | 0.09B | 0.16B | | 0.14B | 0.13B | 0.12B | | 0.10B | 0.09B | 0.09B | | 0.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | -0.05B | -0.05B | -0.04B | -0.05B | -0.08B | -0.11B | -0.10B | -0.07B | 134.51B | -198.91B | -0.11B | -0.07B | -0.16B | -0.17B | -0.11B | 83,244.20B | 0.00B | -0.13B | -0.21B | 0.48B | 0.00B | -0.08B | -0.10B | 0.00B | -0.06B | -0.03B | -0.03B | -0.05B | -0.07B | 0.06B | 0.05B | -0.07B | -0.07B | -0.06B | 0.10B | 0.13B | -0.11B | 107.89B | 139.06B | -0.12B | 0.00B | -0.01B | -0.01B | 4.49B | 0.00B | -0.05B | 0.73B | -0.06B | -0.12B | -0.07B | -0.13B | -0.08B | -0.17B | -0.13B | -0.31B | -0.15B | 0.31B | -0.25B | -0.22B | -0.14B | 0.28B | -0.26B | -0.20B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.00B | 0.00B | | | | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | 2.17B | | -42085.63B | -1.76B | 2.73B | 2,152.65B | 611.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | 0.02B | 0.00B | | | | 0.05B | -3.56B | 310.93B | -0.00B | 1.23B | 42.09B | -1.81B | | | | | | | | | | | 0.00B | 0.00B | 0.05B | | 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 | -0.10B | 0.01B | 0.00B | 0.00B | 0.02B | -0.37B | 0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | 0.05B | -0.52B | 0.14B | 0.11B | 0.11B | -0.81B | 0.16B | 0.06B | 0.02B | 0.08B | 0.08B | 0.04B | | | -0.09B | | | | -0.15B | -0.61B | -0.26B | -0.10B | -0.27B | -0.25B | -0.23B | -0.19B | -0.22B | -0.26B | -0.21B |
|
Other financing activities
|
| -0.01B | -0.00B | | | | | -0.04B | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | 216.94B | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | 0.02B | 0.48B | -0.07B | -0.22B | -0.03B | -0.12B | -0.19B | -0.15B | -0.08B | 0.00B | -0.13B |
|
Dividends Paid - Common
|
-0.03B | -0.03B | -0.03B | -0.03B | -0.05B | -0.05B | -0.04B | -0.05B | -0.05B | -0.05B | 0.61 | 0.05B | -0.06B | -0.05B | -0.05B | 0.05B | -0.06B | -0.06B | -0.06B | -0.06B | -0.05B | -0.06B | -0.08B | 0.46B | -0.03B | -0.04B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.04B | -0.01B | -0.01B | -0.01B | 0.09B | -0.01B | -0.01B | -0.01B |
|
Exchange Rate Effect
|
0.02B | -0.01B | 0.01B | -0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.02B | -0.01B | -0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | -0.05B | 0.14B | 0.09B | 0.08B | -0.03B | 0.17B | 0.07B | -0.12B | 0.00B | 0.01B | 0.04B | -0.01B | -0.05B | -0.07B | -0.00B | 0.06B | 0.02B | -0.03B | 0.02B | -0.04B | -0.02B | 0.02B | -0.06B | 0.13B | -0.04B | -0.02B | 2.35B | -0.01B | -0.00B | -0.10B | -0.02B | -0.02B | 0.02B | 0.09B | 4.09B | -0.00B | -0.03B | 0.08B | | 0.03B | 0.04B | -0.05B | | -0.00B | -0.07B | 0.07B |
|
Change in Cash
|
0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.31B | -0.12B | -0.20B | -0.00B | 0.00B | -0.00B | 0.02B | -0.01B | 0.01B | -0.01B | 0.03B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | 0.03B | -0.03B | | | | | -0.00B | | | | | 0.00B | -0.00B | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | -0.02B | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | 0.00B |
|
Free Cash Flow
|
| | | | 0.05B | 0.05B | 0.04B | 0.05B | 0.08B | 0.11B | 0.10B | 0.07B | -134.51B | 198.91B | 0.11B | 0.07B | 0.16B | 0.33B | 0.31B | -83244.03B | 0.11B | 0.27B | 0.53B | -0.17B | 0.17B | 0.22B | 0.22B | -0.00B | 0.06B | 0.03B | 0.03B | 0.05B | 0.07B | -0.06B | -0.05B | 0.07B | 0.07B | 0.06B | -0.10B | -0.13B | 0.11B | 0.08B | 0.10B | 0.12B | -0.00B | 0.01B | 0.01B | -4.49B | 0.10B | 0.19B | -0.59B | 0.25B | 0.28B | 0.36B | 0.37B | 0.30B | 0.31B | 0.27B | 0.64B | 0.50B | -0.02B | 0.62B | 0.63B | 0.48B | 0.02B | 0.51B | 0.54B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | 0.16B | 0.20B | 0.17B | 0.11B | 0.14B | 0.32B | 0.31B | 0.17B | 0.14B | 0.13B | | | | | | | | | | 0.07B | | 0.05B | -0.52B | 0.14B | | 0.11B | -0.81B | 0.16B | 0.06B | 0.02B | 0.08B | 0.17B | 0.18B | 0.14B | 0.19B | 0.00 | 0.28B | 0.24B | 0.22B | 0.00B | 0.01B | 0.00B | 0.02B | -0.02B | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | 0.00B |