|
Net Income
|
-0.02B | -0.01B | -0.01B | -0.03B | | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.00B | -0.03B | -0.02B | -0.03B | -0.04B | -0.02B | -0.03B | -0.13B | -0.20B | -0.23B | -0.25B | -0.43B | 0.13B | 0.09B | -0.13B | 0.20B | 0.02B | -0.03B | -0.03B | 0.01B | -0.00B | -0.12B | -0.02B | -0.10B | 0.05B | -0.02B | 0.09B | -0.01B | 0.01B | -0.10B | 0.03B | 0.01B | 0.02B | -0.04B | -0.04B | -0.02B | -0.02B | -0.02B | -0.04B | -0.02B | -0.03B | -0.02B | -0.02B | -0.03B | -0.20B | -0.01B | -0.00B | 0.00B | -0.01B | -0.02B | -0.01B | -0.01B | 0.01B | -0.05B | -0.02B | 0.02B | 0.00B |
|
Depreciation and Depletion
|
| | | | | | | | | 0.01B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.01B | 0.00B | 0.02B | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Gains from Investment Securities
|
| | | | | | 0.00B | | | 0.00B | -0.00B | 0.06B | -0.00B | 0.00B | -0.00B | 0.04B | -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 | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.02B | | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | | | 0.01B | 0.01B | 0.01B | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.17B | 0.00B | | | | 0.00B | | | | 0.01B | | |
|
Cash from Operations
|
2.12B | | | | -20.23B | 20.22B | -0.00B | -0.02B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.05B | 0.05B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.03B | 0.04B | 0.03B | 0.34B | 0.05B | 0.16B | 0.24B |
|
Amortizatization of Intangibles
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | 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 | 0.00B | 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 | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Change in Receivables
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.02B | -0.01B | 0.00B | 0.00B |
|
Change in Inventory
|
| | | | | | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 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 Account Payables
|
| | | | | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.02B | -0.00B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | | | |
|
Change in Accured Expenses
|
| | | | | | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -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 | -0.01B | 0.01B | -0.00B | 0.01B | -0.01B | 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 | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B |
|
Change in Taxes
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | 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 | 0.00B | -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 | 0.05B | 0.03B | 0.03B | -0.00B | 0.01B | 0.00B | 0.02B | -0.01B | -0.01B | -0.00B | -0.03B | -0.00B | -0.00B | -0.01B | 0.31B | 0.02B | 0.13B | 0.19B |
|
Capital Expenditures
|
| | | | | | 0.03B | 0.04B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.02B | -0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.06B | 0.05B | 0.00B | -0.05B | 0.05B | 0.02B | 0.03B | -0.08B | 0.04B | 0.00B | 0.05B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 |
|
Cash from Investing Activities
|
-19.39B | | | | -76.80B | 76.67B | -0.03B | -0.04B | -0.03B | -0.03B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -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 | -0.01B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.07B | -0.05B | -0.02B | -0.03B | -0.05B | -0.02B | -0.03B | -0.15B | -0.19B | -0.08B | -0.21B |
|
Other financing activities
|
| | | 0.06B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | | 0.02B | 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 | 0.00B | | | |
|
Cash from Financing Activities
|
7.70B | | | | 126.08B | -125.92B | 0.00B | 0.04B | 0.01B | 0.05B | 0.01B | 0.01B | 0.02B | 0.00B | | 0.02B | -0.00B | 0.02B | 0.01B | 0.03B | 0.00B | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B | 0.02B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.06B | | -0.04B | 0.00B | 0.02B | -0.00B | 0.01B | -0.00B | -0.02B | -0.00B | 0.00B | -0.00B | 0.00B | 0.04B | -0.08B | -0.04B | -0.06B | 0.00B | 0.00B | -0.01B | -0.00B | 0.04B | 0.08B | -0.01B | 0.02B | 0.03B | -0.01B | -0.01B | 0.15B | -0.01B | -0.01B | 0.02B |
|
Net Equity Issued and Repurchased
|
| | 0.12B | -0.06B | 0.10B | -0.01B | -0.03B | | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Exchange Rate Effect
|
4.50B | | | | -0.07B | 0.08B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 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
|
-9.31B | | | | 28.98B | -28.96B | -0.03B | -0.02B | -0.02B | 0.02B | -0.02B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.02B | 0.01B | -0.00B | 0.02B | -0.02B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | 0.05B | 0.01B | -0.05B | 0.01B | 0.00B | -0.00B | 0.01B | 0.00B | -0.03B | 0.00B | 0.01B | 0.01B | -0.01B | 0.04B | -0.04B | -0.00B | -0.05B | -0.00B | 0.00B | 0.00B | 0.02B | -0.01B | 0.04B | -0.00B | -0.01B | 0.00B | 0.01B | -0.01B | 0.34B | -0.15B | 0.07B | 0.04B |
|
Free Cash Flow
|
2.12B | | | | -20.23B | 20.22B | -0.03B | -0.06B | -0.04B | -0.03B | -0.02B | -0.01B | -0.02B | -0.01B | -0.00B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | -0.00B | 0.01B | -0.02B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.05B | 0.04B | 0.04B | -0.00B | 0.00B | 0.01B | 0.01B | -0.04B | -0.03B | 0.02B | 0.06B | -0.02B | 0.02B | 0.01B | 0.42B | 0.01B | 0.16B | 0.18B |
|
Net Cash Flow
|
-9.57B | | | | 29.05B | -29.03B | -0.03B | -0.02B | -0.02B | 0.02B | -0.02B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.02B | 0.01B | -0.00B | 0.02B | -0.02B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | 0.05B | 0.01B | -0.05B | 0.01B | 0.00B | -0.00B | 0.01B | 0.00B | -0.03B | 0.00B | 0.01B | 0.01B | -0.01B | 0.04B | -0.04B | -0.00B | -0.05B | -0.00B | 0.00B | 0.00B | 0.02B | -0.01B | 0.04B | -0.00B | -0.01B | 0.00B | 0.01B | -0.01B | 0.34B | -0.15B | 0.07B | 0.04B |