|
Net Income
|
-0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 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 | -0.03B | -0.00B | -0.00B | -0.01B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.08B | -0.11B | -0.02B | 0.02B | -0.02B | -0.21B | -0.07B | -0.39B | 0.12B | -0.01B | -0.00B | 0.15B | 0.34B | -0.20B | -0.12B | 0.53B | -0.53B | 0.81B | 0.12B |
|
Depreciation and Depletion
|
| | | | 278.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 482.00 | 471.00 | 477.00 | 300.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.02B | 0.03B | 0.01B | 0.02B | 0.04B | 0.05B | 0.07B | 0.08B | 0.09B | 0.10B | 0.14B | 0.15B | 0.16B | 0.16B |
|
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 | 0.05B | 0.00B | 0.10B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.05B | 0.03B | 0.02B | 0.05B | 0.05B | 0.05B | 0.04B |
|
Deferred Taxes
|
| | | | | | | | | | | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.01B | -0.01B | -0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.04B | -0.03B | -0.05B | 0.12B | -0.11B | 0.20B | 0.04B |
|
Cash from Discontinued Operations
|
| | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | -0.00B | | | 0.00B | -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 | 0.00B | 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 | 0.02B | -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 | 0.01B | 0.00B | 0.03B | | 0.04B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | | | 0.00B | 0.00B | | | 0.00B | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | 10,151.60B | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | -0.01B | 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 | -0.04B | 0.02B | -0.03B | -0.01B | -0.04B | -0.09B | -0.09B | -0.05B | -0.08B | -0.09B | -0.09B | -0.12B | -0.16B | -0.31B | -0.22B | -0.16B | -0.20B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | 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 | 0.02B | 0.00B | 0.00B | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 482.00 | 471.00 | 477.00 | 300.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.02B | 0.03B | 0.01B | 0.02B | 0.04B | 0.05B | 0.07B | 0.08B | 0.11B | 0.10B | 0.11B | 0.16B | 0.16B | 0.17B |
|
Change in Receivables
|
| | | | | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | 0.00B | | | | | | | | 0.01B | -0.00B | 0.01B | 0.01B | 0.02B | -0.00B | 0.00B | 0.00B | -0.00B | 0.02B | | | | | |
|
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 | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -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 | -0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.02B | | | | | |
|
Change in Taxes
|
| | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.03B | 0.02B | 0.02B | -0.01B | 0.25B | -0.26B | 0.15B | 0.13B | 0.15B | -0.44B | 0.25B | 0.21B | 0.24B |
|
Capital Expenditures
|
| | | | -0.00B | -0.00B | -0.00B | | | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 1.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | | | | | | | | 0.00B | 0.01B | 0.03B | 0.04B | -0.04B | 0.24B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.04B | 0.19B | 0.04B | 0.12B | 0.08B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.00B | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B |
|
Change in Intangibles
|
| | | -0.00B | -0.00B | -0.00B | -0.00B | | | 0.00B | 0.00B | | | | | | | 0.00B | 0.00B | | | | | 0.00B | | | | | | | | | | | | | | | | 0.06B | | | | | | 0.07B | -0.18B | | | | | | | |
|
Acquisitions
|
| | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.09B | -0.00B | 0.06B | 0.04B | 0.00B | |
|
Change in Acquisitions & Divestments
|
| | | | 0.00B | 0.00B | 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 | -0.00B | -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 | -0.01B | -0.07B | -0.24B | -0.03B | -0.10B | -0.52B | -0.21B | -0.13B | -0.03B | -0.02B | -0.01B | -0.02B | 0.03B | 0.00B | -0.42B | -0.28B | -0.54B | -2.00B | -0.21B | -0.13B | -0.29B |
|
Other financing 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 | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.10B | 0.01B | 0.01B | 0.01B | 0.00B | -0.02B | 0.00B | 0.00B | 0.01B | -0.01B | | | | | | | |
|
Cash from Financing Activities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | | | | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | 0.00B | 0.00B | 0.01B | 0.03B | 0.19B | 0.31B | -0.00B | -0.00B | 0.73B | 0.09B | 0.11B | 0.05B | 0.16B | 0.11B | 0.08B | 0.02B | 0.34B | 0.47B | 0.34B | 0.61B | 2.54B | 0.23B | 0.20B | 1.20B |
|
Exchange Rate Effect
|
| | | | | | | | | | | 0.00B | -0.00B | 499.00 | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 15.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
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 | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.02B | 0.12B | 0.07B | -0.04B | -0.14B | 0.24B | -0.15B | -0.03B | -0.03B | 0.05B | 0.01B | 0.00B | -0.03B | 0.26B | -0.03B | -0.06B | -0.09B | 0.23B | -0.20B | -0.09B | 0.72B |
|
Beginning Cash Balance
|
-0.00B | | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.02B | 0.14B | 0.21B | 0.17B | 0.03B | 0.27B | 0.12B | 0.09B | 0.06B | 0.11B | 0.12B | 0.38B | 0.10B | 0.36B | 0.31B | 0.26B | 0.16B | 0.39B | 0.20B | 0.11B |
|
Free Cash Flow
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | -0.01B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.03B | -0.04B | -0.00B | -0.22B | -0.03B | -0.02B | -0.05B | -0.11B | -0.11B | -0.06B | -0.08B | -0.09B | -0.10B | -0.13B | -0.20B | -0.50B | -0.25B | -0.28B | -0.28B |
|
Net Cash Flow
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.02B | 0.12B | 0.07B | -0.04B | -0.14B | 0.24B | -0.15B | -0.03B | -0.03B | 0.05B | 0.01B | 0.00B | -0.03B | 0.26B | -0.03B | -0.06B | -0.09B | 0.23B | -0.20B | -0.09B | 0.72B |