|
Net Income
|
0.16B | | 0.12B | | 0.06B | | 0.15B | 0.04B | 0.20B | 0.14B | 0.20B | 0.14B | 0.14B | 0.10B | 0.16B | 0.10B | 0.08B | 0.12B | 0.19B | 0.04B | 0.20B | 0.16B | 0.03B | 0.07B | -0.11B | 0.22B | 0.18B | 0.12B | 0.31B | 0.20B | 0.17B | 0.02B | 0.20B | 0.19B | 0.25B | 0.16B | 0.32B | 0.26B | 0.26B | 0.29B | 0.32B | 0.21B | 0.26B | 0.29B | 0.29B | 0.21B | 0.30B | 0.38B | 0.59B | 0.51B | 0.21B | 0.34B | 0.37B | 0.36B | 0.48B | 0.63B | 0.70B | 0.60B | 0.77B | 0.74B | 0.80B | 0.81B | 0.83B | 0.97B | 0.96B | 1.01B | 1.19B |
|
Share-based Compensation
|
| | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 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 | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Deferred Taxes
|
| | 0.00B | -0.04B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.03B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.12B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.02B |
|
Gains from Investment Securities
|
0.07B | 0.03B | 0.01B | 0.00B | 0.01B | 0.05B | 0.00B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | -0.01B | 0.01B | 0.42B | 0.14B | -0.00B | 0.01B | -0.29B | 0.01B | -0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.11B | -0.15B | 0.00B | 0.10B | -0.02B | 0.04B | 0.02B | 0.02B | 0.11B | 0.12B | -0.14B | 0.03B | 0.02B | 0.05B | 0.02B | 0.06B | 0.05B | 0.07B | 0.04B | 0.07B | 0.03B | 0.12B | 0.06B | 0.07B | 0.04B | 0.15B | 0.06B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | -0.10B | -0.13B | -0.02B | 0.59B | 0.21B | 0.92B | -0.04B | 0.45B | 0.26B | 0.32B | -0.05B | 0.57B | -0.31B | 0.51B | -0.21B | 0.04B | 0.04B | 0.27B | -0.26B | 0.06B | 0.24B | 0.38B | -0.22B | 0.12B | 0.73B | 0.10B | 0.12B | -0.11B | 0.10B | 0.52B | 0.78B | 0.81B | 0.71B | -1.23B | 1.20B | 0.93B | 0.63B | -0.41B | 0.60B | 1.44B | 0.13B | 0.49B | 5.20B | -1.56B | -0.17B | 4.60B | 3.73B | 1.32B | 1.21B | -0.38B | 2.12B | -0.54B | 2.41B | -0.03B | -0.92B | 2.12B | 0.98B | 2.37B | 1.68B | 1.62B | 3.58B | 1.84B | 2.58B | 7.14B | 4.48B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 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 | 0.01B | 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 | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | -0.66B | 0.02B | 0.63B | -0.58B | 0.27B | 0.02B | 0.11B | -0.11B | -0.17B | 0.16B | 0.15B | -0.29B | -0.12B | 0.03B | -0.01B | 0.13B | -0.16B | 0.81B | -0.17B | 1.17B | -1.29B | 2.13B | 0.61B | 0.06B | -0.25B | -1.59B | -0.22B | 1.46B | 0.27B | -1.76B | -0.26B | 0.38B | -0.15B | 0.10B | 0.19B | 0.32B | 0.01B | 0.30B | 1.59B | 0.73B |
|
Change in Account Payables
|
| | 0.93B | 0.62B | 1.44B | -0.05B | 1.42B | 1.65B | 2.35B | | | | | | | | | | | | | | | | | | 1.48B | 1.77B | 1.31B | 0.93B | 3.17B | -0.76B | 2.57B | 1.65B | 1.60B | -0.00B | -0.12B | 0.82B | 1.58B | -1.83B | 2.75B | 2.31B | 1.42B | 1.77B | 6.49B | 6.06B | 0.03B | 7.05B | 5.32B | 0.25B | 2.63B | 1.55B | 5.46B | -0.33B | 1.83B | 0.60B | 1.70B | 1.10B | -1.13B | 6.14B | 0.18B | 2.18B | 9.21B | 2.76B | 5.31B | 17.76B | 11.03B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.06B | -0.03B | -0.09B | -0.06B | 0.00B | -0.04B | 0.27B | -0.20B | 0.10B | -0.11B | -0.06B | 0.09B | 0.11B | 0.17B | 0.05B | -0.13B | -0.04B | 0.05B | -0.04B | 0.08B | -0.16B | 0.16B | -0.11B | 0.60B | -0.09B | -0.32B | 0.08B | 0.12B | 0.00B | 0.16B | 0.10B | 0.29B | -0.08B | 0.01B | 0.07B | 0.79B | -0.83B | 0.73B | 0.45B | 0.01B |
|
Capital Expenditures
|
| | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.01B | 0.04B | 0.00B | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | -0.00B | | 0.02B | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.03B | 0.01B | -0.08B | -0.03B | -0.01B | -0.02B | -0.02B | -0.01B | 0.01B | 0.03B | -0.02B | -0.04B | 0.09B | 0.13B | -0.15B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | 0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.03B | -0.01B | -0.01B | -0.04B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.13B | -0.01B | -0.01B | -0.02B | -0.02B | 0.01B | -0.01B | -0.02B | -0.03B | -0.01B | -0.01B | -0.04B | 0.02B | -0.03B | -0.04B | -0.04B |
|
Other financing activities
|
| | | | | | | | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | 0.66B | | | | 0.75B | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | 0.14B | 0.15B | 0.16B | 0.16B | 0.15B | 0.13B | 0.14B | 0.12B | 0.08B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | 0.11B | 0.12B | 0.15B | 0.15B | 0.16B | 0.16B | 0.14B | 0.14B | 0.13B | 0.09B | 0.07B | 0.03B | | -0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | 0.09B | 0.06B | 0.09B | 0.06B | 0.03B | -0.34B | -0.02B | -0.14B | 0.13B | -0.16B | 0.01B | -0.00B | 0.00B | 0.09B | -0.09B | -0.01B | -0.01B | 0.02B | 0.01B | -0.02B | 0.04B | -0.03B | -0.00B | -0.02B | -0.01B | -0.00B | 0.00B | 0.00B | 0.02B | 0.05B | -0.04B | -0.03B | 0.03B | 1.35B | -1.32B | | | | -0.00B | | | 1.91B | -1.91B | | | | 0.60B | 0.64B | 0.19B | | 0.30B | | | | | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.12B | 0.49B | -0.61B | -0.01B | 0.16B | -0.14B | -0.00B | -0.02B | 0.01B | 0.02B | -0.02B | -0.01B | 0.01B | -0.01B | 0.01B | -0.00B | -0.00B | 0.02B | -0.02B | -0.00B | -0.00B | 0.00B |
|
Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | | | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Dividends Paid - Common
|
| | 0.03B | 0.00B | 0.03B | 0.05B | 0.03B | 0.88B | | 0.00B | 0.00B | 0.04B | 0.03B | 0.04B | 0.04B | 0.42B | 0.04B | 0.04B | 0.04B | 0.03B | 0.06B | 0.01B | 0.01B | 0.04B | 0.04B | 0.01B | 0.01B | 0.05B | 0.04B | 0.12B | 0.02B | 0.04B | 0.03B | 0.01B | 0.01B | 0.05B | 0.06B | 0.01B | 0.01B | 0.04B | 0.06B | 0.01B | 0.01B | 0.05B | 0.05B | 0.01B | 0.01B | 0.04B | 0.09B | 0.01B | 0.01B | 0.14B | 0.08B | 0.01B | 0.01B | 0.10B | 0.12B | 0.01B | 0.01B | 0.10B | 0.12B | 0.03B | 0.03B | 0.14B | 0.03B | 0.04B | 0.04B |
|
Cash from Financing Activities
|
| | 0.09B | 0.08B | 0.07B | -0.30B | -0.07B | -0.87B | -0.11B | -0.23B | 0.01B | -0.22B | -0.10B | -0.07B | -0.04B | -0.39B | -0.13B | -0.05B | -0.05B | -0.02B | -0.05B | -0.19B | -0.00B | -0.07B | -0.04B | -0.09B | -0.12B | -0.05B | -0.04B | -0.17B | 0.01B | 0.01B | -0.08B | -0.08B | -0.13B | -0.08B | -0.06B | -0.06B | -0.22B | -0.06B | -0.07B | -0.05B | -0.24B | -0.06B | -0.06B | -0.03B | 0.42B | -0.56B | -0.00B | 0.16B | -0.51B | -0.17B | -0.10B | -0.17B | -0.07B | -0.12B | -0.14B | -0.25B | -0.13B | -0.11B | -0.14B | -0.33B | -0.18B | -0.19B | -0.23B | -0.33B | -0.23B |
|
Exchange Rate Effect
|
| | 0.01B | 0.00B | 0.00B | -0.02B | 0.05B | 0.01B | 0.01B | 0.02B | -0.05B | -0.00B | 0.02B | -0.03B | 0.02B | 0.02B | -0.03B | -0.03B | 0.03B | 0.01B | 0.00B | 0.01B | -0.08B | -0.04B | -0.01B | 0.03B | -0.05B | -0.03B | 0.04B | -0.02B | 0.00B | -0.05B | 0.02B | 0.04B | 0.01B | -0.00B | 0.01B | -0.08B | -0.00B | -0.01B | -0.00B | 0.02B | -0.03B | 0.04B | -0.04B | 0.02B | 0.04B | 0.10B | -0.08B | 0.02B | -0.04B | -0.00B | -0.04B | -0.10B | -0.12B | 0.16B | 0.02B | 0.03B | -0.08B | 0.15B | -0.10B | -0.01B | 0.15B | -0.25B | 0.11B | 0.31B | -0.04B |
|
Change in Cash
|
| | -0.00B | -0.05B | 0.04B | 0.26B | 0.18B | 0.06B | -0.18B | 0.25B | 0.13B | 0.06B | -0.14B | 0.45B | -0.34B | 0.13B | -0.36B | -0.01B | -0.00B | 0.21B | -0.22B | 0.01B | 0.01B | 0.26B | -0.28B | 0.05B | 0.55B | 0.01B | 0.15B | -0.30B | 0.11B | 0.47B | 0.72B | 0.76B | 0.58B | -1.32B | 1.14B | 0.77B | 0.40B | -0.48B | 0.49B | 1.39B | -0.15B | 0.45B | 5.09B | -1.57B | 0.28B | 4.11B | 3.64B | 1.49B | 0.65B | -0.68B | 1.97B | -0.83B | 2.20B | -0.01B | -1.03B | 1.88B | 0.76B | 2.38B | 1.43B | 1.26B | 3.52B | 1.42B | 2.44B | 7.07B | 4.17B |
|
Beginning Cash Balance
|
0.70B | 0.86B | 0.86B | 0.86B | 0.81B | 0.85B | 1.11B | 0.96B | 1.35B | 1.18B | 1.42B | 1.23B | 1.70B | 1.55B | 2.00B | 1.25B | 1.38B | 1.02B | 1.00B | 1.00B | 1.21B | 0.99B | 1.00B | 1.01B | 1.27B | 0.99B | 1.04B | -0.01B | 1.60B | 1.75B | 1.44B | 1.46B | 0.94B | 1.36B | 1.48B | 3.06B | 0.76B | 1.73B | 2.66B | 0.49B | 2.06B | 1.77B | 3.19B | -0.45B | -1.99B | 4.69B | 3.01B | -4.11B | -1.01B | 1.73B | 2.19B | 3.08B | 0.70B | 3.71B | 0.98B | 3.45B | 4.25B | 1.80B | 3.07B | 1.37B | 2.63B | 2.65B | 0.07B | 2.21B | 1.06B | -2.38B | 0.96B |
|
Free Cash Flow
|
| | -0.10B | -0.13B | -0.03B | 0.58B | 0.20B | 0.92B | -0.04B | 0.45B | 0.26B | 0.31B | -0.06B | 0.57B | -0.31B | 0.51B | -0.21B | 0.03B | 0.04B | 0.26B | -0.26B | 0.05B | 0.24B | 0.37B | -0.23B | 0.11B | 0.72B | 0.09B | 0.12B | -0.12B | 0.10B | 0.52B | 0.77B | 0.80B | 0.70B | -1.24B | 1.19B | 0.92B | 0.62B | -0.42B | 0.58B | 1.42B | 0.12B | 0.48B | 5.19B | -1.57B | -0.18B | 4.58B | 3.71B | 1.31B | 1.20B | -0.40B | 2.11B | -0.55B | 2.40B | -0.05B | -0.94B | 2.10B | 0.97B | 2.36B | 1.67B | 1.61B | 3.57B | 1.82B | 2.57B | 7.12B | 4.46B |
|
Net Cash Flow
|
| | -0.02B | -0.06B | 0.04B | 0.28B | 0.13B | 0.05B | -0.19B | 0.23B | 0.18B | 0.06B | -0.17B | 0.48B | -0.36B | 0.11B | -0.33B | 0.02B | -0.03B | 0.21B | -0.23B | -0.00B | 0.09B | 0.30B | -0.27B | 0.02B | 0.60B | 0.04B | 0.11B | -0.28B | 0.10B | 0.51B | 0.70B | 0.72B | 0.57B | -1.32B | 1.13B | 0.85B | 0.40B | -0.48B | 0.49B | 1.38B | -0.12B | 0.41B | 5.13B | -1.60B | 0.24B | 4.02B | 3.71B | 1.47B | 0.69B | -0.68B | 2.01B | -0.73B | 2.32B | -0.17B | -1.05B | 1.85B | 0.83B | 2.24B | 1.53B | 1.27B | 3.37B | 1.67B | 2.33B | 6.77B | 4.21B |