|
Net Income
|
0.00B | 0.01B | 0.04B | 0.14B | | | 0.05B | 0.06B | 0.14B | 0.09B | 0.18B | | 0.25B | 0.03B | 0.08B | 0.09B | 0.04B | 0.07B | 0.12B | 320.18B | 0.04B | 0.08B | 0.12B | 359.55B | 0.46B | 0.06B | 0.10B | 0.12B | | 0.06B | 0.09B | 0.11B | | 0.08B | 0.11B | 0.12B | 0.05B | 0.07B | 0.11B | 0.11B | 0.06B | 0.02B | 0.10B | 0.10B | 0.03B | -0.10B | -0.25B | 0.06B | 0.07B | 0.10B | 0.15B | 0.19B | 0.17B | 0.15B | 0.16B | 0.15B | 0.08B | 0.10B | 0.16B | 0.13B | 0.15B | 0.08B | 0.06B | 0.13B | 0.13B | 0.08B | 0.14B | 0.12B |
|
Depreciation and Depletion
|
| | | | | 0.00B | | | | | | | 64.17B | | | | | | | | | | | | 84.56B | | | | 134.69B | | | | 124.74B | | | | 136.23B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | 4.90B | | | 4.61B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Deferred Taxes
|
| | | | | | | | | | | | 22.60B | | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | 0.00B | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.00B | 0.02B | -0.00B | 0.01B | 0.00B | 0.03B | -0.00B | 0.03B | -0.00B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.01B | | 0.04B | 0.04B | 0.02B | | 0.04B | | | | | | | | -0.02B | | | | -0.11B | | | | -0.21B | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | -0.03B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | -0.04B | 0.01B | 0.01B | 0.00B | -0.04B | 0.01B | 0.01B | 0.02B | -0.03B | 0.01B | 0.01B | 0.01B |
|
Asset Writedowns and Impairment
|
0.00B | | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69B | | | | -3.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | 0.00B | 2.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
0.01B | 0.04B | 0.10B | | | | | | | | | | | | | 0.09B | | | | | | | | | | | 0.08B | 0.10B | 0.15B | 0.04B | 0.09B | 0.13B | 0.16B | 0.04B | 0.09B | 0.13B | | 0.05B | 0.10B | 0.14B | | 0.05B | 0.11B | 0.16B | | 0.12B | 0.21B | 0.24B | | 0.04B | 0.06B | 0.09B | | | | | 0.04B | | -0.07B | -0.07B | -0.09B | 0.02B | 0.07B | 0.08B | 0.08B | 0.01B | 0.02B | 0.04B |
|
Change in Working Capital
|
0.02B | -0.05B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | -0.10B | 0.02B | 0.03B | -0.04B | -0.24B | -0.02B | -0.10B | 0.06B | -0.29B | -0.03B | 0.15B | 0.09B | -0.14B | 0.03B | -0.00B | 0.05B | -0.27B | 0.00B | 0.04B |
|
Change in Receivables
|
0.12B | 0.16B | 0.18B | 0.16B | | | | | | 0.15B | | | | -0.10B | -0.03B | 0.26B | 0.06B | -0.07B | 0.01B | 0.26B | 0.03B | -0.07B | -0.07B | 0.36B | | -0.12B | -0.10B | 0.03B | | -0.13B | -0.00B | 0.06B | | -0.08B | -0.00B | 0.01B | 243.37B | -0.11B | -0.03B | -0.02B | 317.16B | -0.08B | -0.11B | -0.02B | 0.32B | -0.03B | 0.19B | -0.05B | 0.20B | 0.27B | 343.20 | 374.70 | 0.33B | 0.46B | 0.46B | 0.43B | 0.25B | 0.40B | 0.53B | 0.45B | 0.41B | 0.51B | 0.60B | 0.61B | 0.54B | 0.66B | 0.71B | 0.72B |
|
Change in Inventory
|
-0.07B | 0.01B | 0.04B | 0.30B | 0.04B | -0.01B | | | 0.05B | 0.33B | | | | 0.04B | 0.08B | 0.00B | -0.06B | -0.00B | 0.02B | 0.00B | -0.09B | -0.04B | -0.00B | -0.02B | | 0.04B | 0.05B | -0.00B | | -0.01B | 0.00B | 0.00B | | 0.02B | 0.03B | -0.01B | -0.01B | -0.04B | 0.01B | -0.00B | 0.03B | -0.07B | -0.00B | -0.04B | -0.00B | -0.13B | 0.15B | 0.10B | 0.73B | -0.01B | 0.01B | -0.01B | 0.77B | 0.89B | 0.97B | 1.11B | 1.23B | 1.31B | 1.23B | 1.14B | 1.09B | 1.14B | 1.11B | 1.10B | 1.11B | 1.23B | 1.22B | 1.25B |
|
Change in Account Payables
|
-0.03B | 0.11B | 0.01B | 0.12B | 0.00B | | | 0.00B | 0.00B | | | | | 0.01B | 0.02B | 0.26B | -0.01B | -0.00B | -0.00B | 0.05B | -0.01B | 0.00B | 0.02B | 0.05B | | -0.03B | -0.00B | 0.01B | | 0.01B | 0.02B | -0.00B | | 0.00B | 0.01B | 0.02B | 255.83B | 0.02B | -0.00B | 0.02B | 332.54B | -0.03B | 0.04B | 0.03B | 0.01B | -0.09B | 0.00B | 0.02B | 0.34B | -0.00B | 0.40B | 0.07B | 0.44B | 0.44B | 0.50B | 490.58B | 0.47B | 0.41B | 0.42B | 0.41B | 0.41B | 0.43B | 0.46B | 0.48B | 0.49B | 0.45B | 0.50B | 0.59B |
|
Change in Accured Expenses
|
| | | | 0.03B | -0.00B | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
-0.02B | 0.00B | 0.03B | 0.02B | | | 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 | 0.01B | | 0.00B | -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 | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | 0.01B | | | | | | | | 0.00B | 0.16B | 0.17B | 0.05B | 0.02B | 0.17B | 0.18B | -0.01B | 0.01B | 0.08B | 0.19B | | -0.03B | 0.14B | 0.19B | | 0.10B | 0.16B | 0.23B | | 0.13B | 0.18B | 0.17B | 0.20B | 0.11B | 0.16B | 0.15B | 0.27B | 0.07B | 0.08B | 0.12B | 0.26B | -0.21B | 0.18B | 0.15B | 0.29B | 0.02B | 0.20B | 0.24B | 0.15B | -0.05B | 0.21B | 0.07B | 0.19B | -0.18B | 0.18B | 0.31B | 0.24B | -0.03B | 0.14B | 0.18B | 0.21B | -0.14B | 0.19B | 0.22B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | 3.71B | | | 3.90B | | 0.00B | 3.69B | 3.69B | | 4.15B | 17.23B | 4.28B | 4.73B | 4.68B | 26.12B | | | | | | | | | 5.34B | 5.84B | 5.84B | -17.00B | 5.52B | 3.92B | 3.92B | 0.16B | 4.11B | 3.58B | 3.31B | 0.23B | 3.31B | 3.25B | 3.13B | 0.25B | 3.44B | 3.44B | 3.44B | 0.25B | 2.10B | 2.04B | 2.07B | 0.30B | 2.33B | 1.92B | 1.92B | 0.28B | 1.92B | 1.92B | 1.92B |
|
Amortization of Deferred Charges
|
0.12B | | | 0.00B | 0.20B | 0.00B | | | 0.02B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.02B | 0.02B | 0.02B | 0.02B | | 0.00B | | | | | | | 64.17B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 84.56B | 0.00B | 0.00B | 0.00B | 134.69B | | | | 124.74B | | | | 136.23B | | | | | | | | | | | | | 0.04B | 0.04B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.01B | 0.00B | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.09B | | -0.01B | | 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 | 0.03B | 0.04B | 0.04B | | -0.00B | 0.01B | 0.00B | -0.08B | 0.05B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
| | | -0.00B | | | | | | | | | | | -0.09B | | | | -0.01B | | | | | -0.10B | -0.10B | -0.10B | -0.00B | 0.00B | | | | -0.05B | | -0.09B | -0.01B | -0.01B | -0.00B | -0.00B | | | -0.00B | -0.00B | | | | | | | | | | | -0.16B | 0.02B | 0.00B | 0.03B | 0.01B | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.01B | -0.01B | -0.00B | | | -0.00B | | | | | | | | -0.02B | -0.10B | -0.01B | -0.03B | -0.04B | -0.03B | -0.07B | -0.06B | -0.09B | -0.07B | -0.17B | -0.39B | -0.19B | -0.07B | -0.04B | | -0.04B | -0.14B | -0.09B | | -0.12B | -0.03B | -0.03B | -0.03B | -0.02B | -0.03B | -0.03B | -0.02B | -0.02B | -0.05B | -0.04B | -0.02B | -0.03B | -0.00B | -0.01B | -0.01B | 0.02B | 0.01B | -0.01B | -0.20B | -0.03B | -0.05B | -0.05B | -0.05B | -0.02B | -0.06B | -0.04B | -0.04B | -0.04B | -0.04B | -0.03B | -0.00B | -0.02B | -0.03B | -0.02B |
|
Other financing activities
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.00B | 0.07B | -0.03B | | -0.07B | -0.02B | | | | | | | | 0.01B | -0.04B | -0.14B | -0.01B | 0.01B | -0.10B | -0.13B | 0.05B | 0.06B | -0.03B | 0.01B | | 0.19B | -0.03B | -0.15B | | 0.06B | -0.02B | -0.13B | | 0.07B | -0.16B | -0.14B | -0.16B | 0.04B | -0.11B | -0.11B | -0.26B | 0.16B | -0.06B | -0.08B | -0.23B | 0.68B | -0.22B | -0.37B | -0.01B | -0.01B | -0.43B | -0.15B | -0.16B | 0.03B | -0.21B | -0.02B | -0.06B | 0.13B | -0.13B | -0.23B | -0.22B | 0.07B | -0.10B | -0.16B | -0.19B | 0.14B | -0.14B | -0.17B |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | -0.02B | -0.01B | -0.01B | | | -0.01B | -0.01B | | | -0.01B | -0.01B | | -0.03B | -0.02B | -0.02B | | -0.02B | -0.02B | -0.02B | | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | | | | 0.06B | | | -0.03B | -0.03B | | -0.06B | -0.03B | -0.03B | | | -0.03B | -0.03B | | | -0.03B | -0.03B | | | -0.03B |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11 | 0.11 | 0.11 | 0.11 | 0.13 | 0.13 | 0.13 | | | | | 0.15 | | 0.15 | 0.15 | 0.15 | 0.17 | 0.17 | 0.17 | 0.17 | 0.19 | 0.19 | 0.19 | 0.19 | 0.21 | 0.21 | 0.21 | | 0.23 | | |
|
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 |
|
Change in Cash
|
| 0.00B | 0.05B | 0.03B | | | | | | | | | | | | | | | | | -0.02B | | | | | -0.02B | -0.02B | 0.00B | | 0.00B | 0.00B | 0.01B | | 0.02B | -0.01B | 0.00B | 0.01B | -0.00B | -0.01B | 0.01B | -0.01B | 0.03B | -0.03B | 0.01B | 0.01B | 0.44B | -0.04B | -0.23B | 0.27B | 0.03B | -0.23B | 0.08B | -0.21B | -0.06B | -0.05B | -0.00B | 0.08B | -0.08B | -0.01B | 0.03B | -0.01B | 0.00B | -0.00B | -0.01B | 0.02B | -0.02B | 0.01B | 0.03B |
|
Beginning Cash Balance
|
0.01B | 0.02B | -0.03B | 0.07B | 0.01B | 0.01B | 0.12B | | 0.02B | | | | | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.10B | 0.12B | 0.10B | 0.10B | 0.10B | | 0.11B | 0.10B | 0.08B | 0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.02B | 0.07B | 0.05B | 0.05B | 0.05B | 0.06B | 0.04B | 0.05B | 0.01B | 0.11B | 0.05B | 0.06B | -0.38B | 0.54B | 0.70B | 0.23B | 0.47B | 0.76B | 0.43B | 0.39B | 0.24B | 0.23B | 0.18B | 0.07B | 0.23B | 0.16B | 0.12B | 0.10B | 0.09B | 0.09B | 0.10B | 0.08B | 0.12B | 0.09B | 0.09B |
|
Free Cash Flow
|
| | | | | 0.01B | | | | | | | | 0.00B | 0.16B | 0.17B | 0.05B | 0.02B | 0.17B | 0.18B | -0.01B | 0.01B | 0.08B | 0.19B | | -0.03B | 0.14B | 0.19B | | 0.10B | 0.16B | 0.23B | | 0.13B | 0.18B | 0.17B | 0.20B | 0.11B | 0.16B | 0.15B | 0.27B | 0.07B | 0.08B | 0.12B | 0.26B | -0.21B | 0.18B | 0.15B | 0.29B | 0.02B | 0.20B | 0.24B | 0.15B | -0.05B | 0.21B | 0.07B | 0.19B | -0.18B | 0.18B | 0.31B | 0.24B | -0.03B | 0.14B | 0.18B | 0.21B | -0.14B | 0.19B | 0.22B |
|
Net Cash Flow
|
-0.01B | 0.06B | -0.03B | | -0.07B | -0.01B | | | | | | | | -0.01B | 0.02B | 0.02B | 0.01B | -0.01B | 0.05B | -0.02B | -0.02B | -0.02B | -0.01B | 0.02B | -0.39B | -0.02B | 0.04B | 0.00B | | 0.13B | 0.00B | 0.01B | | 0.08B | -0.01B | 0.00B | 0.01B | 0.13B | 0.03B | 0.01B | -0.01B | 0.21B | -0.03B | 0.01B | 0.01B | 0.44B | -0.04B | -0.23B | 0.27B | 0.03B | -0.23B | 0.08B | -0.21B | -0.06B | -0.05B | -0.00B | 0.08B | -0.08B | -0.01B | 0.03B | -0.01B | 0.00B | -0.00B | -0.01B | 0.02B | -0.02B | 0.01B | 0.03B |