|
Net Income
|
-0.02B | -0.01B | -0.04B | -0.01B | -0.01B | 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 | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.03B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.04B | 0.06B | 0.03B | 0.04B | 0.05B | 0.07B | 0.04B | 0.02B | 0.03B | 0.04B | 0.02B | 0.00B | 0.00B | 0.03B | 0.00B | 0.02B | 0.00B | -0.05B | -0.03B | -0.01B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.00B |
|
Deferred Taxes
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.00B | -0.01B | | | | -0.00B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | 0.00B | 0.00B | | | | 0.00B | | | 0.00B | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | -0.00B | |
|
Asset Writedowns and Impairment
|
| | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| -0.00B | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
-295.83B | 77.02B | -5.35B | 1,069.53B | -4.97B | 70.71B | 58.04B | 1,566.85B | 60.20B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
0.04B | 0.04B | 0.10B | 0.03B | 0.05B | 0.00B | -0.04B | 0.00B | 0.01B | -0.01B | -0.02B | -0.02B | 0.03B | 0.01B | -0.01B | -0.01B | 0.00B | 0.01B | 0.01B | -0.01B | -0.02B | 0.04B | -0.00B | -0.04B | 0.02B | 0.03B | -0.01B | -0.06B | 0.00B | 0.08B | -0.00B | -0.04B | 0.00B | 0.04B | 0.01B | -0.06B | 0.04B | 0.07B | 0.02B | -0.07B | 0.00B | 0.07B | -0.02B | -0.02B | 0.00B | 0.24B | 0.08B | -0.01B | 0.16B | 0.18B | 0.04B | 0.01B | 0.08B | 0.03B | -0.05B | -0.16B | -0.09B | 0.05B | -0.03B | -0.09B | -0.02B | 0.09B | -0.00B | -0.15B | 0.07B | 0.08B | 0.06B | 0.02B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | |
|
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 | 0.00B | 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 | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
| | | | | | 0.00B | -0.01B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.02B | 0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.02B | 0.00B | -0.01B | -0.01B | 0.00B | 0.03B | -0.03B | -0.00B | 0.01B | 0.00B | -0.01B | -0.01B | 0.02B | -0.00B | -0.01B | 0.01B | 0.05B | -0.02B | -0.01B | 0.01B | 0.03B | -0.02B | 0.00B | -0.02B | 0.04B | -0.01B | 0.00B | -0.02B |
|
Change in Inventory
|
| | | | | | 0.01B | 0.00B | -0.00B | 0.01B | 0.02B | 0.01B | -0.02B | -0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.01B | 0.01B | 0.02B | -0.03B | 0.01B | 0.03B | -0.00B | -0.02B | 0.02B | 0.05B | 0.02B | -0.05B | 0.02B | 0.04B | 0.02B | -0.02B | 0.02B | 0.04B | -0.02B | -0.04B | -0.00B | 0.07B | 0.01B | -0.04B | 0.04B | 0.02B | 0.01B | -0.19B | -0.02B | 0.04B | -0.08B | -0.12B | 0.02B | 0.07B | 0.00B | 0.04B | 0.08B | 0.15B | 0.10B | 0.02B | 0.08B | 0.06B | 0.05B | -0.05B | 0.03B | 0.13B | -0.06B | -0.07B | -0.04B | 0.00B |
|
Change in Account Payables
|
0.02B | 0.02B | -0.00B | 0.01B | 0.03B | 0.03B | -0.02B | 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 | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.02B | -0.01B | -0.01B | -0.00B | 0.02B | 0.00B | 0.00B | -0.02B | 0.01B | 0.00B | 0.00B | -0.01B | -0.00B | 0.02B | 0.00B | -0.02B | -0.00B | 0.02B | -0.00B | -0.02B | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.02B | -0.02B | -0.00B | 0.00B | 0.00B | 0.02B | -0.03B | 0.02B | -0.02B | 0.01B | -0.02B | 0.01B | -0.00B | 0.01B | -0.00B |
|
Change in Accured Expenses
|
| | | | | | 0.00B | -0.00B | 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 | 0.01B | 0.00B | -0.00B | -0.00B | 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 | 0.01B | 0.00B | -0.00B | 0.02B | -0.00B | -0.01B | -0.00B | 0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | 0.01B | -0.00B | 0.00B | -0.01B |
|
Change in Taxes
|
| | -0.00B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B |
|
Other Working Capital Changes
|
0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.02B | -0.01B | 0.00B | 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 | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.03B | 0.00B | 0.01B | 0.03B | 0.02B | -0.03B | 0.01B | -0.03B | -0.01B | -0.02B | -0.02B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | -0.01B | -0.00B | 0.01B |
|
Capital Expenditures
|
-0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B |
|
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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | 0.00B | 0.01B | | | | 0.03B | | | | 0.02B | 0.05B | 0.00B | 0.06B | 0.02B | 0.07B | 0.00B | 0.00B | 0.01B | 0.49B | 0.01B | 0.02B | 0.00B | 0.00B | 0.02B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | |
|
Cash from Investing 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 | -0.01B | -0.00B | -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 | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.02B | -0.03B | -0.00B | -0.00B | -0.00B | -0.02B | -0.06B | -0.01B | -0.07B | -0.03B | -0.09B | -0.01B | -0.01B | -0.03B | -0.50B | -0.03B | -0.04B | -0.01B | -0.02B | -0.03B | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | 0.00B |
|
Other financing activities
|
0.00B | 0.00B | 0.00B | 0.21B | 0.00B | 0.21B | | 0.21B | 0.21B | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.04B | -0.05B | -0.09B | -0.04B | -0.05B | 0.00B | 0.04B | 0.00B | -0.00B | 0.02B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.00B | 0.02B | 0.00B | -0.02B | 0.01B | 0.04B | -0.03B | -0.01B | 0.03B | 0.01B | -0.03B | -0.01B | 0.05B | 0.03B | -0.05B | -0.01B | 0.05B | 0.04B | -0.03B | -0.03B | 0.05B | -0.01B | -0.06B | -0.02B | 0.06B | 0.03B | -0.04B | 0.01B | 0.02B | 0.03B | -0.22B | 0.01B | 0.03B | -0.13B | -0.06B | 0.01B | 0.08B | -0.07B | 0.04B | 0.02B | 0.60B | 0.15B | 0.01B | 0.01B | 0.11B | 0.06B | -0.05B | -0.00B | 0.07B | 0.00B | -0.12B | -0.03B | -0.03B |
|
Net Equity Issued and Repurchased
|
0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | 0.02B | 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 |
|
Change in Cash
|
0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | -0.01B | -0.01B | 0.02B | 0.00B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.02B | 0.00B | -0.01B | -0.01B | 0.02B | 0.01B | -0.02B | -0.00B | 0.01B | 0.01B | -0.02B | -0.01B | 0.02B | 0.01B | -0.01B | -0.01B | 0.03B | 0.01B | -0.03B | -0.00B | 0.03B | 0.02B | 0.07B | -0.03B | 0.02B | 0.06B | 0.02B | -0.01B | 0.00B | 0.06B | -0.05B | -0.05B | 0.03B | 0.02B | -0.02B | 0.01B | 0.01B | 0.03B | -0.02B | -0.08B | 0.06B | -0.05B | 0.02B | -0.01B |
|
Free Cash Flow
|
0.04B | 0.04B | 0.10B | 0.03B | 0.05B | 0.00B | -0.05B | -0.00B | 0.01B | -0.01B | -0.02B | -0.02B | 0.03B | 0.01B | -0.02B | -0.01B | -0.00B | 0.00B | 0.01B | -0.01B | -0.02B | 0.04B | -0.00B | -0.04B | 0.01B | 0.03B | -0.01B | -0.06B | -0.00B | 0.07B | -0.01B | -0.05B | -0.00B | 0.03B | 0.01B | -0.06B | 0.03B | 0.07B | 0.02B | -0.07B | -0.00B | 0.06B | -0.02B | -0.02B | -0.00B | 0.24B | 0.08B | -0.02B | 0.15B | 0.18B | 0.04B | -0.02B | 0.07B | 0.02B | -0.06B | -0.17B | -0.11B | 0.03B | -0.04B | -0.10B | -0.04B | 0.07B | -0.02B | -0.16B | 0.06B | 0.07B | 0.05B | 0.01B |
|
Net Cash Flow
|
0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | -0.01B | -0.01B | 0.02B | 0.00B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.02B | 0.00B | -0.01B | -0.01B | 0.02B | 0.01B | -0.02B | -0.00B | 0.01B | 0.01B | -0.02B | -0.01B | 0.02B | 0.01B | -0.01B | -0.01B | 0.03B | 0.01B | -0.03B | -0.00B | 0.03B | 0.02B | 0.07B | -0.03B | 0.02B | 0.06B | 0.02B | -0.01B | 0.00B | 0.06B | -0.05B | -0.05B | 0.03B | 0.02B | -0.02B | 0.01B | 0.01B | 0.03B | -0.02B | -0.08B | 0.06B | -0.05B | 0.02B | -0.01B |