|
Net Income
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.03B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.04B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | -0.00B | -0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.00B | -0.00B | -0.16B | 0.01B | 0.00B | 0.03B | -0.10B | 0.03B | 0.03B | 0.02B | 0.11B | 0.06B | 0.09B | 0.11B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.01B | 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 | 0.01B |
|
Deferred Taxes
|
| -0.02B | | | | | | | | | | | | | 0.00B | | -0.00B | 0.00B | | 0.01B | 0.01B | 0.03B | 0.01B | 0.00B | 0.00B | 0.03B | -0.00B | 0.01B | 0.02B | | -0.00B | | 0.01B | 0.05B | 0.01B | 0.02B | -0.00B | 0.02B | 0.00B | 0.00B | 0.03B | 0.03B | 0.04B | 0.03B | 0.01B | 0.03B | 0.03B | 0.02B | 0.00B | -0.18B | 0.02B | 0.00B | 0.04B | -0.07B | 0.04B | 0.03B | 0.05B | -0.13B | 0.09B | 0.08B | 0.15B |
|
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 | | | | | | | | | | | | | | | 0.57B | 0.76B | 0.79B | | 0.06B | 0.15B | 0.21B | | | | 0.35B | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | 0.18B | 0.00B | 0.00B | 0.00B | 0.21B | 0.00B | 0.01B | 0.00B | 0.22B | 0.00B | 0.00B | 0.00B | 0.23B | 0.23B | 0.00B | -0.01B | 0.24B | -0.02B | -0.00B | | 0.03B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.02B | -0.03B | 0.06B | | | | | | | | -0.01B | 0.00B | 2.85B | | | -0.06B | -0.05B | -0.06B | 0.36B | -0.06B | -0.07B | -0.04B | 0.26B | -0.04B | -0.05B | -0.05B | 109.54B | -0.04B | -0.05B | -0.05B |
|
Cash from Restructuring
|
| | | | | | | | | | -0.00B | | | | -0.00B | | -0.00B | -0.00B | -0.00B | | | 0.01B | -0.00B | -0.00B | | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.03B | 0.03B | -0.00B | -0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.05B |
|
Non-cash Items
|
| | | | | -2487.19B | 0.02B | -1688.16B | | -2016.66B | | -6590.70B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | | | 0.00B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | 0.00B |
|
Change in Working Capital
|
| | 0.01B | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.02B | -0.01B | 0.00B | 0.06B | -0.03B | -0.00B | 0.01B | 0.04B | -0.01B | 0.00B | 0.00B | 0.02B | -0.04B | -0.02B | -0.03B | 0.15B | -0.04B | -0.01B | -0.02B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | -0.02B | | 0.02B | -0.01B | 0.00B | -0.00B | 0.04B | 0.01B | -0.00B | 0.00B | 0.03B | 0.04B | 0.00B | 0.03B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.01B | | 0.01B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.04B | -0.00B | 0.05B | 0.07B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.11B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.12B | 0.11B |
|
Change in Account Payables
|
| 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | -0.00B | 0.02B | 0.01B | -0.00B | 0.00B | 0.02B | 0.00B | -0.00B | 0.00B | 0.03B | 0.01B | -0.01B | | 0.04B | 0.00B | -0.01B | 0.00B | 0.04B | -0.00B | -0.01B | 0.00B | 0.05B | 0.00B | -0.00B | 0.00B | 0.07B | -0.01B | 0.05B | 0.01B | 0.07B | 0.06B | 0.06B | 0.00B | 0.13B | 0.12B | 0.10B | 0.11B | 0.11B | 0.12B | 0.11B | 0.12B | 0.15B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.13B | 0.12B |
|
Change in Taxes
|
0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | 0.01B | | 0.01B | 0.02B | 0.02B | -0.02B | 0.03B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B |
|
Cash from Operations
|
| 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.04B | -0.00B | 0.00B | 0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.01B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.08B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.11B | 0.12B | 0.06B | 0.10B | 0.10B | 0.16B | 0.13B | 0.13B | 0.14B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | -0.00B | | | -0.00B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.01B | 0.01B | | 0.01B | 0.01B | | | | | | | | | | 0.01B | | | | | | | | | | 0.05B | | | | 0.07B | 0.05B | | | 0.06B | | | |
|
Capital Expenditures
|
| | | | | | | | | | | -0.01B | | | | | | | | | 0.03B | | | | | -0.01B | | | 0.01B | -0.01B | 0.05B | | | -0.06B | | | | | 1.87B | 1.17B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 4.64B | 37.99B | 41.96B | 55.20B | 29.94B | 2.73B | 3.60B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | | | | | 0.00B | 0.00B | | | | | 0.00B | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.02B | -0.01B | -0.01B | -0.01B | 0.04B | 0.04B | 0.04B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | | | | | | | | | | | | -1.41B | -1.32B | | |
|
Cash from Investing Activities
|
| -0.02B | -0.02B | -0.01B | -0.01B | -0.03B | 0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.05B | 0.01B | -0.02B | -0.01B | -0.01B | | -0.01B | -0.08B | -0.06B | 0.06B | 0.04B | -0.03B | -0.09B | -0.07B | -0.01B | 0.02B | -0.06B | -0.06B | -0.04B | -0.05B | -0.02B | -0.04B | -0.01B | -0.00B | -0.05B | -0.01B | -0.05B | -0.07B | -0.06B | -0.06B | -0.07B | -0.06B | -0.07B | -0.03B | -0.05B | -0.04B | -0.05B | -0.05B | -0.06B | -0.04B | -0.05B | -0.04B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | -0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.07B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.03B | -0.00B | -0.00B | 0.04B | 0.04B | 0.04B | 0.01B | -0.00B | 0.02B | -0.00B | -0.00B | -0.01B | -0.03B | 0.04B | 0.01B | -0.02B | 0.01B | 0.02B | 0.04B | -0.05B | -0.05B | -0.05B | -0.01B | 0.03B | -0.04B | -0.05B | -0.01B | -0.00B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.01B | | | -0.00B | 0.01B | | | -0.00B | 0.00B | | | -0.00B | 0.00B | | | -0.01B |
|
Exchange Rate Effect
|
655.00 | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | 0.00B | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -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 |
|
Change in Cash
|
0.00B | 0.02B | -0.01B | 0.00B | -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 | | 0.02B | -0.00B | -0.05B | 0.08B | 0.06B | -0.01B | -0.07B | -0.05B | 0.04B | 0.02B | -0.04B | -0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.05B | 0.01B | -0.02B | 0.01B | -0.03B | 0.00B | 0.01B | -0.03B | -0.01B | 0.00B | 0.01B | 0.02B | 0.01B | -0.04B | 0.02B | 0.07B | 0.05B | 0.08B | 0.04B | 0.06B |
|
Beginning Cash Balance
|
0.04B | 0.05B | 0.07B | 0.06B | 0.06B | 0.06B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.03B | 0.04B | -0.01B | 0.03B | 0.04B | 0.04B | -0.00B | -0.00B | 0.07B | 0.00B | 0.01B | | 0.06B | 0.06B | 0.06B | 0.01B | 0.12B | 0.14B | 0.15B | 0.08B | 0.06B | 0.07B | 0.09B | 0.05B | 0.07B | 0.08B | 0.09B | 0.05B | 0.09B | 0.09B | 0.06B | 0.05B | 0.14B | 0.04B | 0.04B | 0.05B | 0.09B | -0.00B | 0.00B | -0.01B | 0.12B | 0.05B | 0.09B | -0.04B | 0.18B | -0.07B | -0.03B | 0.38B |
|
Free Cash Flow
|
| 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | -0.01B | 0.04B | -0.00B | 0.00B | 0.01B | 0.04B | 0.02B | 0.02B | 0.02B | 0.05B | -0.01B | 0.03B | 0.03B | 0.09B | 0.02B | 0.03B | 0.03B | 0.02B | -1.85B | -1.16B | 0.05B | 0.03B | 0.04B | 0.04B | 0.04B | 0.06B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.02B | 0.10B | 0.11B | -4.58B | -37.89B | -41.85B | -55.05B | -29.81B | -2.60B | -3.46B |
|
Net Cash Flow
|
| 0.02B | -0.01B | 0.01B | 0.00B | -0.02B | 0.02B | 0.01B | 0.00B | -0.00B | 0.01B | -0.02B | -0.01B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | -0.00B | 0.03B | 0.02B | -0.01B | -0.01B | 0.01B | 0.02B | 0.01B | -0.04B | 0.09B | 0.07B | 0.00B | -0.06B | -0.04B | 0.04B | 0.04B | -0.03B | -0.00B | 0.02B | 0.02B | -0.01B | 0.01B | 0.05B | 0.03B | -0.01B | 0.03B | -0.01B | 0.02B | 0.01B | -0.01B | -0.00B | 0.02B | 0.01B | 0.03B | 0.02B | -0.03B | 0.04B | 0.09B | 0.06B | 0.05B | 0.06B | 0.10B |