|
Net Income
|
| 0.06B | -0.22B | 0.02B | -0.01B | 0.01B | -0.02B | 0.05B | 0.05B | 0.04B | -0.06B | 0.05B | 0.06B | 0.06B | -0.17B | | 0.00B | 0.03B | -0.85B | | -0.19B | | -0.57B | | -0.01B | | -0.56B | 0.25B | | 0.88B | 0.26B | 0.00B | 0.82B | 0.80B | 0.19B | | -0.29B | 0.33B | | -0.81B | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | 0.11B | 0.07B | 0.07B | 152.22B | 0.09B | 168.55B | -164.11B | 0.24B | 0.10B | | 0.27B | 0.09B | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.05B | | 0.07B | 0.07B | 0.07B | | 0.06B | 0.06B | 0.06B | | 0.06B | | | 0.10B | | | | | | | | 0.08B | 0.18B | | | |
|
Gains from Investment Securities
|
| | -0.02B | 0.01B | -0.01B | 0.01B | 0.01B | -0.00B | 0.03B | 0.03B | 0.02B | 0.01B | 0.08B | 0.06B | 0.05B | 0.02B | -0.02B | 0.05B | -0.04B | -0.02B | 0.09B | 0.08B | -0.15B | | | -0.19B | 0.12B | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | 0.32B | | | | 0.39B | | | | 0.42B | | | | 0.42B | | | | 0.47B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
0.09B | 0.09B | 0.13B | 0.02B | 0.13B | 0.25B | 0.42B | 0.12B | 0.24B | 0.36B | 0.52B | 0.13B | 0.24B | 0.36B | 0.47B | 0.16B | 0.00B | 0.51B | 0.00B | 0.11B | 0.24B | 0.38B | 0.00B | | 0.23B | 0.33B | 0.00B | | 0.27B | | | 0.23B | | | | | 0.63B | | | | | | | |
|
Change in Working Capital
|
0.02B | 0.00B | 0.03B | -0.00B | 0.10B | 0.07B | 0.06B | 0.08B | 0.08B | 0.08B | 0.07B | 0.09B | 0.07B | 0.07B | 0.06B | 0.09B | -0.09B | 0.33B | -0.31B | 0.06B | 0.08B | 0.09B | 0.08B | 0.02B | 0.01B | 0.04B | 0.02B | 0.02B | 0.00B | 0.00B | 0.13B | 0.01B | 0.01B | 0.23B | -0.37B | 0.01B | 0.86B | -0.11B | 0.01B | -0.06B | 0.05B | | | |
|
Change in Receivables
|
0.38B | -0.06B | 0.38B | -0.00B | 0.71B | 0.68B | 0.72B | 0.03B | 0.65B | 0.60B | 0.58B | 0.10B | -0.03B | 0.02B | 0.63B | -0.17B | 0.17B | -0.03B | 0.77B | 0.04B | 0.02B | 0.03B | 0.53B | | | 0.07B | 0.58B | 0.06B | -0.02B | 0.08B | 0.01B | -0.09B | 0.06B | 0.02B | -0.16B | | -0.02B | 0.00B | | 0.05B | | | | |
|
Change in Inventory
|
-0.04B | -0.00B | 0.02B | -0.01B | 0.02B | 0.01B | -0.05B | 0.02B | 0.00B | -0.01B | 0.01B | 0.02B | -0.01B | -0.01B | 0.02B | 0.02B | -0.02B | 0.09B | -0.09B | -0.04B | 0.11B | 0.03B | -0.22B | | | -0.30B | -0.03B | 0.06B | 0.00B | 0.13B | 0.10B | -0.27B | -0.05B | 0.21B | -0.15B | | -0.28B | -0.08B | | -0.11B | | | | |
|
Change in Account Payables
|
| -0.02B | 0.06B | -0.01B | 0.02B | 0.05B | -0.04B | 0.04B | -0.12B | -0.03B | -0.02B | -0.03B | 0.05B | 0.01B | 0.06B | 0.07B | -0.07B | 0.12B | -0.12B | -0.18B | 0.34B | 0.02B | -0.28B | | | -0.07B | 0.08B | 0.02B | 0.03B | 0.05B | 0.01B | -0.02B | 0.01B | 0.00B | -0.06B | | -0.08B | -0.03B | | 0.04B | | | | |
|
Change in Taxes
|
| | | | | | | | | 0.04B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | 0.04B | -0.20B | | | -0.50B | 0.23B | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.26B | -0.32B | 0.01B | 0.02B | 0.06B | 0.02B | 0.09B | 0.22B | 0.11B | 0.05B | 0.07B | 0.12B | 0.13B | 0.08B | 0.08B | -0.08B | 0.21B | -0.20B | -0.06B | 0.21B | 0.11B | 0.55B | | | -0.42B | 0.84B | 0.15B | 0.04B | 0.67B | 0.11B | -0.26B | 0.62B | 0.47B | -0.19B | | 0.38B | 0.12B | | 0.31B | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 0.11B | | | | 0.07B | | | | 0.05B | | | | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | | 0.06B | 0.01B | | | | | | |
|
Amortization
|
| | | | 0.18B | 1.28B | | 1.27B | 1.34B | 1.25B | | 1.31B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| -0.07B | 0.11B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | -0.06B | 0.18B | -0.17B | 0.05B | 0.05B | 0.05B | 0.06B | | | 0.06B | -0.22B | | | | | | | | | | | | | | | 0.00B | 0.00B | |
|
Sales of Property, Plant and Equipment
|
| -0.00B | | 0.00B | 0.10B | 0.01B | | | 0.11B | 0.04B | | 0.01B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.02B | | 0.02B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Divestments
|
| -0.00B | 0.00B | -0.00B | -2.32B | 4.58B | | 0.02B | -0.01B | 0.00B | 0.01B | 0.04B | 0.01B | 0.03B | 0.00B | 1.66B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.06B | | | -0.42B | 0.20B | 1.93B | 0.00B | 2.19B | 0.04B | -0.34B | -0.29B | 0.58B | -0.04B | | -0.13B | -0.02B | | -0.54B | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | 0.04B | -0.00B | | | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.03B | -0.03B | -0.02B | -2.28B | 4.60B | -0.05B | 0.07B | -0.06B | 0.02B | 0.06B | 0.08B | 0.06B | 0.08B | 0.10B | 1.73B | -3.59B | 3.71B | 0.11B | -0.45B | 0.98B | 0.08B | -1.31B | | | -0.80B | -0.12B | 1.98B | 0.09B | 2.43B | 0.12B | -0.51B | -0.39B | 0.75B | -0.29B | | -0.44B | -0.13B | | -0.66B | | | | |
|
Other financing activities
|
| | | 0.00B | -0.00B | | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | -0.01B | 0.03B | -0.00B | 0.00B | | | -0.05B | 0.01B | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | -0.12B | -0.29B | 0.82B | -0.01B | -0.04B | -0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.23B | -0.23B | 0.23B | -0.22B | -0.01B | 0.03B | -0.00B | -0.19B | | | -0.05B | -0.33B | -0.10B | 0.27B | 0.18B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | | 0.01B | 0.01B | | -0.41B | | | | |
|
Current Debt
|
-0.00B | | -0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | -0.01B | | | | | | | | | | | | | -0.01B | -0.00B | | | |
|
Net Debt Issuances and Repayments
|
-0.00B | | -0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | -0.01B | | | | | | | | | | | | | -0.01B | -0.00B | | | |
|
Dividends Paid - Common
|
0.05B | | | | | | | | | | | | | 0.00B | -0.00B | | | 0.09B | 0.09B | | | | 0.11B | | | -0.21B | 0.10B | | | 0.11B | | | 0.00B | 0.16B | | | -0.11B | | | 0.13B | | | | |
|
Exchange Rate Effect
|
| -0.04B | 0.01B | -0.02B | -0.01B | 0.04B | 0.02B | -0.01B | 0.02B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | 0.07B | -0.06B | 0.14B | -0.05B | -0.00B | 0.03B | | | -0.05B | 0.07B | 0.01B | -0.08B | -0.10B | -0.03B | 0.05B | 0.01B | 0.03B | 0.02B | | 0.06B | 0.02B | | -0.03B | | | | |
|
Change in Cash
|
| -0.12B | -0.02B | -0.08B | 0.09B | -0.11B | 0.24B | 0.23B | -0.26B | 0.11B | 0.09B | 0.09B | -0.08B | 0.01B | 0.30B | 0.03B | -0.03B | 0.28B | -0.26B | -0.32B | 0.63B | -0.11B | -0.14B | | | -0.64B | -0.01B | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
0.37B | 0.45B | 0.35B | 0.33B | 0.75B | 0.34B | 0.22B | -0.01B | 0.66B | 0.39B | 0.52B | 0.44B | 0.71B | 0.63B | 0.66B | 0.91B | 1.04B | 0.94B | 1.61B | 1.22B | 0.24B | 1.11B | 1.39B | 1.11B | 0.91B | 1.65B | 0.97B | 0.79B | 0.82B | 1.04B | 1.04B | 0.80B | 0.68B | 1.18B | 0.66B | 0.88B | 0.82B | 0.70B | 1.21B | 0.69B | 3.06B | 0.56B | 0.57B | 1.05B |
|
Free Cash Flow
|
| 0.26B | -0.32B | 0.01B | 0.02B | 0.06B | 0.02B | 0.09B | 0.22B | 0.11B | 0.05B | 0.07B | 0.12B | 0.13B | 0.08B | 0.08B | -0.08B | 0.21B | -0.20B | -0.06B | 0.21B | 0.11B | 0.55B | | | -0.42B | 0.84B | 0.15B | 0.04B | 0.67B | 0.11B | -0.26B | 0.62B | 0.47B | -0.19B | | 0.38B | 0.12B | | 0.31B | | | | |
|
Net Cash Flow
|
| 0.23B | -0.35B | -0.13B | -2.55B | 5.48B | -0.04B | 0.12B | 0.12B | 0.13B | 0.12B | 0.14B | 0.18B | 0.22B | 0.17B | 2.04B | -3.90B | 4.14B | -0.31B | -0.52B | 1.22B | 0.20B | -0.95B | | | -1.27B | 0.40B | 2.03B | 0.40B | 3.28B | 0.23B | -0.77B | 0.24B | 1.22B | -0.47B | | -0.05B | -0.00B | | -0.76B | | | | |