|
Net Income
|
-0.00B | -0.00B | 0.03B | -0.01B | -0.00B | 0.01B | 0.04B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.00B | 0.01B | -0.01B | 0.37B | -0.01B | 0.00B | 0.00B | -0.24B | 0.07B | 0.18B | 0.75B | 0.42B | 0.04B | 0.12B | 0.07B | 0.05B | 0.64B | 0.18B | -0.02B | 0.05B | 0.67B | -0.02B | 0.19B | 0.18B | 0.05B | 0.30B | 0.24B | 0.59B | 0.38B | 0.44B | 0.27B | 0.33B | 0.12B | 0.20B | 0.14B | 0.13B | 0.01B | 0.05B | 0.07B | -0.01B | 0.00B | 0.01B | 0.01B | 0.14B | 0.09B | 0.24B |
|
Share-based Compensation
|
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 | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.00B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.01B |
|
Deferred Taxes
|
-0.06B | 0.07B | 0.01B | -0.00B | 0.01B | -0.01B | -0.00B | -1.16B | 0.02B | 0.10B | -0.15B | 0.05B | 0.26B | -0.10B | 0.07B | 0.25B | 0.04B | 0.02B | 0.01B | -0.08B | 0.04B | 0.02B | 0.06B | 0.01B | 0.21B | -0.02B | -0.09B | 0.03B | -0.08B | 0.06B | 0.07B | 0.07B | 0.10B | 0.03B | 0.05B | 0.53B | -0.03B | 0.23B | 0.07B | -0.04B | 0.00B | 0.04B | -0.03B | -0.00B | 0.01B | 0.01B | 0.08B | -0.04B | 0.01B | -0.05B | 0.01B | 0.13B | -0.07B | -0.01B | 0.03B | -0.02B | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | | | | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | | | 0.01B | -0.00B | | | 0.00B | 0.01B | | | | | | | 0.28B | 0.20B | -0.01B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.04B | 0.02B | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.02B | 0.01B | 0.01B | -0.04B | 0.01B | -0.01B | 0.02B | 0.16B | 0.01B | 0.00B | 0.01B | 0.62B | 0.01B | 0.01B | 0.01B | 0.56B | 0.01B | -0.00B | 0.04B | -0.03B | 0.00B | 0.01B | -0.01B | 0.02B | 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 | | | | | -0.01B | -0.00B | -0.02B | -0.01B | -0.29B | 0.00B | -0.00B | -0.00B | 0.73B | 0.24B | 0.30B | 0.11B | -0.05B | 0.02B | 0.10B | 0.03B | 0.01B | -0.08B | -0.07B | -0.06B | -0.06B | 0.04B | -0.23B | -0.25B |
|
Asset Writedowns and Impairment
|
0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.05B | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.05B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.07B | 0.00B | -0.06B | -0.01B | -0.07B | 0.01B | 0.10B | 0.39B | -0.02B | 0.02B | 0.02B | -0.58B | -0.04B | 0.11B | 0.20B | 0.38B | -0.16B | 0.61B | 0.49B | -1.09B | -1.03B | -0.08B | -0.15B | 0.28B | -1.73B | 0.03B | 0.51B | 0.42B | -0.92B | 0.90B | 0.36B | 0.28B | -0.34B | 0.82B | 0.59B | -0.27B | -0.41B | -0.28B | 0.89B | 0.49B | -0.78B | -0.66B | 0.19B | 0.42B | -0.92B | 1.08B | 1.15B | 0.75B | -1.50B | 0.51B | 1.07B | 1.50B | -1.21B | 1.22B | 1.40B | 0.40B | -1.82B | 0.42B | -0.49B | -0.04B | -1.26B | 0.08B | -0.67B | 1.71B | -2.67B | -0.98B | 0.18B |
|
Amortization of Deferred Charges
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.09B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.06B | 0.06B | -0.00B | 0.05B | 0.05B | 0.05B | -0.01B | 0.05B | 0.03B | 0.03B | -0.11B | 0.02B | 0.03B | 0.03B | -0.01B | -0.01B | -0.00B | 0.00B | 0.14B | 0.00B | 0.00B | 0.00B | 0.13B | 0.04B | 0.04B | 0.04B | 0.02B | 0.05B | 0.04B | 0.04B | 0.06B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B | 0.03B | 0.06B | 0.06B |
|
Change in Receivables
|
0.01B | 0.00B | 0.00B | -0.03B | 0.00B | -0.01B | 0.02B | 0.00B | 0.01B | -0.01B | -0.00B | -0.01B | 0.03B | 0.00B | -0.00B | -0.01B | 0.00B | | | | 0.07B | 0.04B | -0.01B | 0.06B | 0.03B | 0.18B | -0.05B | -0.01B | 0.02B | 0.13B | -0.03B | 0.04B | 0.04B | 0.11B | -0.01B | 0.08B | -0.03B | 0.12B | -0.02B | -0.10B | 0.03B | 0.10B | -0.08B | -0.05B | 0.03B | -0.02B | 0.03B | 0.11B | 0.10B | -0.01B | 0.02B | -0.08B | -0.07B | -0.05B | 0.05B | -0.13B | -0.02B | 0.01B | -0.03B | 0.15B | 0.01B | 0.10B | -0.05B | 0.01B | 0.05B | 0.10B | -0.08B |
|
Change in Inventory
|
| | | | | | | | 0.00B | -0.00B | -0.00B | -0.11B | 0.00B | 0.01B | 0.03B | -0.16B | 0.18B | -1.12B | -1.57B | 2.51B | 1.97B | -0.50B | 1.31B | 0.44B | 1.10B | -0.33B | 0.03B | -2.18B | -3.04B | 1.40B | -0.55B | -0.50B | -0.32B | 0.60B | 0.36B | 0.01B | 1.16B | 1.08B | -0.58B | -0.22B | 0.36B | -0.61B | 0.13B | -0.09B | 1.53B | 0.24B | -0.73B | 0.14B | 0.96B | 0.84B | -0.19B | 0.11B | 1.73B | -1.34B | 0.08B | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | -0.93B | 0.22B | 0.49B | -0.08B | 0.32B | 0.36B | -1.48B | -0.30B | -1.67B | -0.00B | -1.49B | 1.12B | 1.14B | -0.21B | -0.33B | -0.64B | 0.32B | -0.43B | 0.81B | -0.29B | 0.00B | -0.01B | 0.30B | -0.34B | 0.46B | 0.21B | 1.57B | -1.16B | -0.28B | 0.31B | 0.77B | 1.25B | -1.31B | 1.46B | -1.83B | 0.81B | 1.82B | -2.09B | 0.71B | 0.21B | -0.42B | 0.55B | 0.24B | 0.36B | 0.06B | -0.55B | 0.55B | -0.35B | 0.18B |
|
Change in Accured Expenses
|
-0.05B | 0.05B | -0.03B | 0.02B | -0.02B | 0.03B | -0.03B | 0.06B | -0.06B | 0.03B | -0.03B | 0.02B | -0.07B | 0.02B | 0.03B | 0.04B | -0.11B | 0.20B | -0.08B | -0.02B | -0.29B | 0.14B | 0.20B | -0.04B | -0.49B | 0.34B | -0.06B | -0.03B | -0.26B | 0.34B | 0.00B | 0.28B | -0.32B | 0.43B | 0.03B | 0.23B | -0.68B | 0.33B | 0.06B | 0.18B | -0.65B | 0.31B | 0.02B | 0.17B | -0.20B | 0.40B | 0.45B | 0.53B | -0.39B | 0.40B | 0.29B | 0.23B | -1.60B | 0.31B | 0.19B | 0.38B | -0.76B | 0.29B | 0.11B | 0.05B | -0.37B | 0.66B | 0.17B | 0.47B | -1.20B | 0.43B | 0.34B |
|
Change in Taxes
|
0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | -0.01B | 0.00B | -0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.01B | 0.00B | -0.04B | 0.01B | 0.00B | 0.00B | -0.03B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.09B | -0.01B | -0.09B | 0.15B | -0.05B | 0.04B | -0.03B | 0.12B | -0.02B | -0.03B | 0.02B | 0.37B | 0.01B | -0.07B | -0.03B | 0.17B | -0.01B | -0.24B | 0.10B | 0.13B | -0.04B | 0.00B | 0.04B | 0.17B | -0.04B | -0.04B | -0.16B | 0.23B | -0.02B | -0.48B | 0.10B | 0.10B | -0.01B | -0.00B | 0.14B | 0.15B | 0.06B | -0.07B | 0.09B | 0.69B | 0.10B | -0.21B | -0.03B | 0.50B | 0.03B | -0.12B | -0.08B | 0.24B | -0.03B | 0.06B |
|
Capital Expenditures
|
0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.08B | 0.08B | 0.09B | 0.30B | 0.13B | 0.06B | 0.08B | 0.07B | 0.08B | 0.09B | 0.07B | 0.10B | 0.06B | 0.05B | 0.02B | 0.03B | 0.03B | 0.04B | 0.20B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.03B | 0.03B | 0.02B | 0.03B | 0.06B | 0.05B | 0.03B | 0.06B | 0.05B | 0.09B | 0.03B | 0.03B | 0.03B | -0.08B | 0.10B | 0.05B | 0.04B | 0.07B | 0.05B | 0.04B | 0.06B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.15B | 0.02B | 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 | 0.04B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.00B | 0.02B | 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 | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | 0.01B | 0.00B | | | -0.00B | 0.93B | | | | | 3.02B | | | | 0.01B | 0.01B | 0.04B | 0.00B | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | -0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | | 0.03B | 0.10B | 0.00B | 0.00B | 0.00B | 0.02B | | | | -0.00B | | | | 0.01B | | | | | 0.29B | -0.00B | | | -0.02B | 0.88B | 0.00B | -0.00B | | | | -0.00B | | | | | | | | | | | | 0.12B | | | | | | | -0.10B | 0.61B | | | |
|
Cash from Investing Activities
|
0.04B | -0.02B | 0.11B | -0.06B | 0.13B | -0.01B | -0.16B | -0.16B | -0.18B | 0.16B | -0.09B | 0.50B | 0.54B | -0.03B | 0.42B | -0.95B | 3.11B | 0.65B | 0.64B | -4.34B | 0.57B | 0.16B | -0.22B | -0.05B | 0.27B | 0.14B | 0.53B | -0.16B | -0.51B | 0.03B | -0.08B | -0.08B | 0.13B | 0.09B | -0.25B | -0.03B | -0.26B | -0.60B | -0.13B | 0.26B | 1.07B | 0.13B | -0.10B | 0.60B | -0.05B | -0.11B | -0.02B | 0.02B | -0.03B | -0.10B | -0.13B | -0.15B | -0.11B | -0.13B | 0.16B | 0.01B | -0.04B | -0.08B | -0.14B | 0.24B | -0.15B | 0.03B | 0.43B | -0.11B | -0.06B | -0.10B | -0.05B |
|
Other financing activities
|
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 | 0.02B | 0.05B | 0.01B | 0.00B | 0.04B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.09B | 0.02B | 0.00B | 0.04B | 0.02B | 0.01B | -0.23B | 0.03B | 0.02B | 0.10B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.18B | | 0.00B | 0.01B | 0.00B |
|
Cash from Financing Activities
|
-0.00B | -0.04B | 0.02B | -0.01B | 0.01B | 0.02B | 0.15B | -0.12B | 0.07B | 0.05B | -0.16B | -0.06B | -0.46B | -0.09B | -0.04B | -0.06B | 0.05B | -0.84B | -0.27B | 1.17B | 0.15B | 0.51B | 0.44B | -0.18B | 0.71B | -0.21B | -0.98B | -0.17B | 0.41B | -0.51B | -0.02B | 0.35B | 0.53B | -0.27B | 0.17B | 0.18B | 0.87B | -0.68B | -0.36B | -0.54B | -0.04B | 0.21B | 0.67B | 0.75B | -0.32B | -0.65B | 0.75B | -0.50B | 1.07B | -0.29B | -0.20B | 0.42B | -1.08B | -0.97B | -0.57B | -0.21B | -0.28B | 0.06B | 1.24B | 0.04B | 0.32B | 3.18B | 0.30B | -0.28B | 2.03B | 0.86B | 0.17B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 0.00B | 0.06B | 0.02B | 0.29B | 0.00B | -0.22B | 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 | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.05B | 0.05B | 0.07B | 0.05B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B |
|
Exchange Rate Effect
|
| | 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 | -0.01B | 0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | -0.00B | 0.01B | -0.02B | -0.01B | 0.02B | -0.00B | -0.01B | 0.03B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.06B | -0.00B | 0.00B | 0.02B | -0.02B | -0.01B | 0.07B | -0.04B |
|
Change in Cash
|
-0.03B | -0.05B | 0.08B | -0.08B | 0.06B | 0.03B | 0.09B | 0.11B | -0.13B | 0.23B | -0.23B | -0.14B | 0.04B | -0.02B | 0.59B | -0.63B | 2.99B | 0.41B | 0.86B | -4.26B | -0.32B | 0.60B | 0.06B | 0.03B | -0.75B | -0.03B | 0.07B | 0.08B | -1.03B | 0.43B | 0.25B | 0.53B | 0.31B | 0.61B | 0.34B | -0.08B | 0.22B | -0.54B | 0.35B | 0.21B | 0.27B | -0.34B | 0.74B | 1.80B | -1.29B | 0.30B | 1.90B | 0.27B | -0.45B | 0.13B | 0.74B | 1.76B | -2.40B | 0.11B | 0.98B | 0.19B | -2.13B | 0.39B | 0.61B | 0.30B | -1.13B | 3.25B | -0.07B | 1.30B | -0.70B | -0.15B | 0.26B |
|
Beginning Cash Balance
|
0.24B | 0.20B | 0.16B | 0.23B | 0.15B | 0.22B | 0.25B | 0.34B | 0.44B | 0.31B | 0.54B | 0.31B | 0.17B | 0.21B | 0.19B | 0.63B | 0.15B | 3.14B | 3.55B | 8.17B | 3.91B | 3.59B | 4.19B | 4.25B | 4.28B | 3.52B | 3.49B | 3.56B | 3.64B | 2.60B | 3.03B | 3.28B | 3.96B | 4.05B | 4.68B | 5.35B | 4.93B | 5.28B | 4.54B | 5.05B | 5.25B | 5.73B | 5.27B | 5.88B | 8.00B | 6.58B | 6.52B | 8.79B | 9.10B | 8.32B | 8.74B | 9.00B | 10.91B | 8.41B | 8.50B | 9.52B | 9.64B | 7.61B | 8.20B | 8.23B | 8.75B | 7.59B | 10.65B | 10.85B | 11.88B | 11.41B | 11.20B |
|
Free Cash Flow
|
-0.07B | -0.00B | -0.07B | -0.02B | -0.08B | 0.01B | 0.10B | 0.36B | -0.02B | 0.00B | 0.01B | -0.59B | -0.06B | 0.09B | 0.18B | 0.36B | -0.18B | 0.58B | 0.46B | -1.17B | -1.11B | -0.17B | -0.46B | 0.15B | -1.79B | -0.04B | 0.44B | 0.34B | -1.01B | 0.83B | 0.26B | 0.21B | -0.39B | 0.80B | 0.56B | -0.31B | -0.45B | -0.48B | 0.85B | 0.45B | -0.83B | -0.71B | 0.13B | 0.36B | -0.98B | 1.02B | 1.12B | 0.72B | -1.52B | 0.48B | 1.01B | 1.45B | -1.24B | 1.17B | 1.35B | 0.30B | -1.84B | 0.39B | -0.52B | 0.04B | -1.35B | 0.03B | -0.71B | 1.64B | -2.71B | -1.02B | 0.13B |
|
Net Cash Flow
|
-0.03B | -0.05B | 0.08B | -0.08B | 0.06B | 0.03B | 0.09B | 0.11B | -0.13B | 0.23B | -0.23B | -0.14B | 0.04B | -0.02B | 0.59B | -0.63B | 2.99B | 0.42B | 0.86B | -4.27B | -0.32B | 0.60B | 0.06B | 0.04B | -0.75B | -0.03B | 0.07B | 0.08B | -1.02B | 0.42B | 0.26B | 0.54B | 0.31B | 0.64B | 0.51B | -0.12B | 0.21B | -1.56B | 0.41B | 0.21B | 0.25B | -0.32B | 0.76B | 1.78B | -1.28B | 0.31B | 1.87B | 0.27B | -0.46B | 0.12B | 0.74B | 1.76B | -2.40B | 0.12B | 0.99B | 0.19B | -2.14B | 0.39B | 0.62B | 0.24B | -1.08B | 3.29B | 0.06B | 1.32B | -0.70B | -0.22B | 0.30B |