|
Net Income
|
0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | | 0.00B | -31.66B | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 67.84B | 0.01B | | 0.01B | -141.98B | 0.00B | 0.01B | 0.02B | 49.19B | 0.01B | 0.01B | 0.01B | 71.81B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 126.22B | 0.01B | 0.01B | 0.02B | | 0.02B | 0.02B | 92.44B | 0.02B | 0.02B | 0.03B | 102.65B | 0.03B | 0.02B | 0.04B | 0.04B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 |
|
Deferred Taxes
|
-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 | -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 |
|
Gains from Sales and Divestitures
|
| 19.49B | 0.00B | | | 29.23B | 29.23B | | | 22.89B | 20.15B | | | 11.06B | 11.06B | | 230.43B | 1.32B | 1.32B | | 0.00B | 0.66B | 0.66B | | 113.20B | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | | 354.70B | | |
|
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 | | 0.01B | 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 | 0.01B | 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 | 0.01B |
|
Cash from Restructuring
|
| | | | | | | | | | | | 0.53B | | | | 0.96B | -0.01B | | | -0.01B | | | | -0.00B | | 0.02B | | -0.01B | 0.00B | 0.00B | | -0.01B | 0.00B | 0.00B | | 0.12B | 0.02B | -0.01B | 0.01B | 0.00B | | | | | | | 0.34B | 0.09B | 0.00B | 0.02B | 0.02B | 0.02B | | 0.05B | 0.00B | 0.01B |
|
Non-cash Items
|
| 0.00B | 0.00B | | | 0.01B | 0.01B | | | 2,235.26B | 2,159.30B | | | 2,346.53B | 2,048.26B | | 0.00B | 1,847.02B | 1,870.69B | | 0.00B | 991.10B | 787.05B | | 0.01B | 668.98B | 723.05B | | 0.01B | 309.14B | 274.89B | | 0.00B | 285.73B | 285.73B | | 0.01B | 370.43B | 370.43B | 370.43B | 0.01B | 484.76B | 491.51B | 475.24B | 0.02B | 717.47B | 562.46B | 562.46B | 0.03B | 661.11B | 611.07B | 611.07B | 0.00B | 834.91B | 827.22B | 803.96B | |
|
Cash from Operations
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.00B | | 0.01B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.01B | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Amortization of Deferred Charges
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.04B | 0.00B | 0.00B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | | 0.01B | | 0.01B | | 0.06B | | 0.02B | | -0.04B | | | | 0.01B | | 0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | | | 0.00B | -0.01B | | | -0.00B | -0.02B | | |
|
Change in Accured Expenses
|
0.01B | 0.00B | -0.00B | | 0.01B | -0.00B | -0.00B | | 0.01B | -0.00B | -0.00B | | 0.01B | -0.00B | -0.00B | | 0.01B | 0.00B | -0.00B | | -0.00B | 0.02B | -0.00B | | 0.02B | -0.00B | -0.00B | | 0.02B | -0.00B | 0.00B | | 0.02B | 0.00B | -0.00B | | 0.03B | -0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.07B | |
|
Capital Expenditures
|
-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 | -0.00B | | 0.00B | -0.00B | -0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-0.00B | -0.01B | -0.00B | | 0.03B | | | | | | | | 0.03B | | | | 0.09B | | | | 0.09B | -0.01B | -0.03B | | 0.12B | | | | 0.21B | -0.01B | -0.00B | | 0.09B | | | | 0.22B | -0.03B | -0.03B | -0.01B | 0.14B | -0.24B | -0.04B | -0.01B | 0.58B | -0.02B | -0.01B | | 0.08B | -0.04B | -0.05B | | 0.18B | -0.04B | -0.06B | | -0.01B |
|
Divestments
|
| | | | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.00B | | | 0.03B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.01B | -0.02B | -0.03B | | 0.03B | -0.04B | -0.00B | | -0.00B | -0.00B | -0.01B | | -0.02B | -0.00B | -0.04B | | -0.02B | -0.00B | -0.03B | | -0.01B | -0.01B | -0.03B | | -0.00B | -0.00B | -0.09B | | -0.03B | -0.01B | 0.00B | | -0.06B | -0.00B | -0.03B | | -0.00B | -0.03B | -0.03B | -0.01B | -0.00B | -0.24B | -0.04B | -0.01B | -0.00B | -0.03B | -0.01B | -0.00B | -0.02B | -0.04B | -0.06B | -0.00B | -0.00B | -0.04B | -0.06B | -0.00B | -0.01B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | -0.00B | -0.00B | | -0.00B | | | | -0.00B | | | | | -0.00B | -0.00B | | 0.00B | | | | | | | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | | | 0.00B | -0.00B | | | -0.00B |
|
Long-Term Debt Repayments
|
| | | | | -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 | -0.06B | | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | 0.02B | | | 0.03B | | | | | | | | | 0.01B | | | | | | | | 0.03B | 0.03B | 0.01B | | 0.24B | 0.04B | 0.01B | | 0.01B | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | 40.00B | | 37.00B | -0.02B | -0.02B | -0.02B | 25.46B | -0.02B | -0.27B | -0.03B | -0.01B | | | | -0.00B | | | | | | | | |
|
Shares Issued
|
0.00B | 0.00B | 0.00B | | 0.04B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.14B | | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.24B | 0.00B | 0.01B | 0.00B | 0.01B | 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 | 0.00B | 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 | 0.10B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | -0.00B | | -0.00B | 0.00B | 0.04B | | -0.02B | 0.02B | 0.01B | -0.01B | -0.03B | 0.22B | 0.01B | -0.01B | -0.01B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 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 |
|
Change in Cash
|
-0.01B | -0.01B | -0.03B | | 0.03B | -0.00B | 0.00B | | 0.01B | 0.01B | -0.01B | | -0.01B | | 0.00B | | -0.00B | 0.03B | -0.02B | | 0.01B | -0.00B | 0.08B | | | 0.01B | | | | 0.02B | 0.01B | | | 0.02B | 0.03B | | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.00B | | 0.00B | -0.00B | 0.01B | | 0.03B | 0.03B | 0.00B | -0.01B | 0.04B | 0.04B | -0.00B | -0.02B | 0.05B | 0.04B |
|
Beginning Cash Balance
|
0.05B | | 0.07B | | 0.06B | 0.09B | 0.09B | | 0.06B | 0.07B | 0.08B | | 0.08B | 0.07B | 0.07B | | 0.04B | 0.04B | 0.09B | | 0.05B | 0.06B | -0.02B | | 0.12B | 0.11B | 0.13B | | 0.04B | 0.02B | 0.04B | | 0.04B | 0.02B | 0.02B | | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.03B | 0.06B | 0.05B | 0.11B | 0.13B | 0.15B | 0.09B | 0.17B | 0.22B | 0.24B | 0.17B | -0.04B |
|
Free Cash Flow
|
0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.01B | | -0.00B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | | 0.00B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.01B | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Net Cash Flow
|
-0.01B | -0.01B | -0.03B | | 0.03B | -0.03B | 0.00B | | 0.01B | 0.01B | -0.01B | | -0.01B | 0.00B | -0.03B | | -0.00B | 0.03B | -0.02B | | -0.00B | -0.00B | 0.08B | | 0.01B | 0.01B | -0.08B | | -0.01B | 0.02B | 0.02B | | -0.04B | 0.02B | 0.03B | | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.00B | -0.01B | 0.04B | 0.04B | 0.00B | -0.02B | 0.05B | 0.04B |