|
Net Income
|
-0.03B | -0.01B | -0.00B | 0.03B | 0.04B | 0.02B | 0.03B | 0.04B | | | 0.09B | | 0.04B | 0.08B | -0.01B | -0.23B | 0.08B | 0.07B | 0.12B | 0.17B | 0.27B | 0.23B | 0.08B | 0.14B | 0.00B | 0.14B | 0.09B | 0.01B | -0.04B | -0.01B | -0.03B | 0.04B | 0.19B | 0.11B | 0.03B | 0.08B | 0.29B | 0.20B | 0.23B | 0.18B | 0.06B | 0.06B | -0.05B | 0.05B | 0.05B | -0.09B | -0.11B | -0.03B | 0.15B | 0.15B | 0.12B | 0.24B | 0.18B | 0.18B | 0.16B | 0.07B | 0.10B | 0.11B | 0.01B | 0.03B | 0.07B | 0.07B | 0.09B | 0.07B | 0.17B | 0.09B | 0.01B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.02B | 0.01B | -0.00B | | | 0.03B | | | | 0.04B | 0.02B | 0.04B | 0.04B | 0.03B | -0.00B | 0.02B | -0.06B | 0.02B | 0.01B | -0.06B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | -0.01B | 0.03B | 0.05B | 0.01B | 0.04B | 0.03B | -0.09B | 0.03B | -0.02B | -0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.05B | -0.02B | -0.00B | 0.04B | -0.02B | 0.06B | -0.04B | -0.02B | 0.01B | 0.03B | -0.01B | 0.01B | 0.01B | -0.00B | 0.01B | -0.01B | 0.03B | -0.02B | 0.00B | 0.02B |
|
Deferred Taxes
|
| | | | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | 0.02B | 0.10B | -0.01B | 0.02B | -0.01B | 0.02B | -0.03B | -0.02B | -0.01B | -0.02B | 0.01B | -0.02B | -0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.03B | 0.04B | 0.02B | -0.01B | -0.00B | 0.00B | 0.01B | -0.01B | -0.01B | 0.00B | 0.03B | 0.00B | -0.00B | 0.04B | 0.01B | 0.01B | -0.00B | 0.02B | 0.01B | -0.02B | -0.03B | 0.01B |
|
Gains from Investment Securities
|
| | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | 0.01B | -0.03B | -0.01B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.01B | 0.02B | -0.01B | -0.04B | 0.02B | -0.03B | -0.03B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.01B | -0.01B | -0.03B | -0.01B | -0.02B | -0.05B | -0.01B | -0.02B | -0.01B | -0.06B | -0.01B | -0.00B | -0.02B | -0.01B | -0.00B | -0.02B | -0.02B | -0.03B | -0.01B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | 0.30B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.25B | | | |
|
Non-cash Items
|
| | | | | | | | -0.00B | 1,141.43B | | 1,103.05B | 1,045.32B | 1,052.20B | 1,052.07B | 1,053.87B | 946.79B | 949.39B | 3.33B | -6.28B | 802.94B | 795.25B | 1.30B | 2.39B | 607.59B | 605.11B | 1.17B | 610.58B | 571.45B | 570.31B | 569.39B | 572.27B | 598.61B | 600.47B | 3.34B | 604.89B | 581.88B | 577.51B | 576.20B | -1155.82B | 311.15B | -10.74B | | 303.44B | 449.75B | | | 443.17B | 696.46B | -4.30B | | | 747.98B | 742.63B | -1.23B | 3.49B | 626.72B | 627.87B | 0.73B | 2.52B | 615.09B | 604.20B | -1.48B | 601.50B | 642.81B | 641.65B | -6.96B |
|
Change in Working Capital
|
0.06B | -0.00B | -0.04B | -0.04B | -0.02B | -0.01B | -0.00B | -0.08B | 0.04B | -0.02B | -0.01B | 0.02B | -0.02B | 0.00B | 0.05B | -0.01B | -0.02B | -0.00B | 0.00B | -0.04B | -0.06B | 0.01B | 0.04B | 0.07B | -0.04B | 0.11B | 0.06B | -0.02B | 0.01B | -0.02B | 0.00B | -0.06B | 0.06B | 0.07B | 0.03B | -0.02B | -0.06B | 0.06B | -0.07B | 0.07B | 0.04B | -0.00B | 0.01B | -0.04B | -0.01B | 0.15B | -0.02B | -0.06B | -0.09B | -0.02B | 0.04B | -0.02B | -0.03B | -0.09B | 0.07B | 0.04B | -0.05B | 0.04B | -0.01B | -0.04B | -0.09B | -0.01B | -0.06B | 0.03B | 0.05B | 0.06B | -0.02B |
|
Change in Taxes
|
| | | | 0.01B | 0.00B | 0.01B | -0.01B | -0.01B | -0.02B | 0.02B | 0.01B | 0.01B | 0.01B | -0.01B | -0.09B | -0.01B | 0.00B | 0.02B | 0.03B | 0.05B | 0.05B | 0.02B | 0.04B | -0.01B | 0.02B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | 0.01B | -0.04B | 0.01B | -0.00B | -0.05B | 0.04B | -0.03B | 0.04B | -0.03B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | -0.03B | -0.03B | -0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.03B | 0.01B | 0.01B | 0.02B | -0.02B | -0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.04B | 0.00B | 0.00B |
|
Cash from Operations
|
| 0.01B | 0.00B | 0.04B | 0.06B | 0.04B | 0.05B | 0.01B | 0.13B | 0.08B | | | | | | | | | | | | | | 0.80B | | 0.08B | 0.13B | 0.04B | 0.07B | 0.03B | 0.07B | 0.07B | 0.21B | 0.24B | 0.12B | 0.21B | 0.24B | 0.29B | 0.23B | 0.22B | 0.21B | 0.12B | 0.07B | 0.11B | 0.14B | 0.19B | 0.04B | 0.10B | 0.17B | 0.24B | 0.30B | 0.28B | 0.33B | 0.11B | 0.33B | 0.23B | 0.16B | 0.20B | 0.11B | 0.20B | 0.09B | 0.16B | 0.21B | 0.28B | 0.32B | 0.28B | 0.18B |
|
Amortization
|
0.01B | -0.10B | 2.85B | -0.01B | 0.03B | 0.01B | 0.06B | -0.02B | 0.03B | 3.25B | 0.07B | 0.07B | 0.12B | 0.14B | 3.41B | 0.31B | 3.55B | 3.64B | 3.75B | 0.14B | 4.25B | 0.14B | 0.06B | 0.14B | 0.26B | 4.66B | 0.13B | 0.13B | 4.40B | 0.05B | 0.07B | 0.07B | 0.15B | 0.31B | -0.14B | 0.21B | 0.20B | 0.29B | -0.25B | 0.22B | 0.21B | 0.05B | 0.59B | -0.45B | 5.72B | 5.49B | 0.44B | -0.37B | 5.86B | 0.12B | 0.09B | 0.28B | 0.14B | 0.14B | 0.33B | 0.23B | 6.61B | 0.09B | 0.04B | 0.20B | 0.09B | 0.16B | 0.06B | 0.28B | 0.13B | 0.08B | 0.00B |
|
Depreciation & Amortization (CF)
|
0.03B | 0.03B | -0.03B | 0.03B | 0.04B | 0.04B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | 0.04B | 0.04B | 0.04B | -0.05B | 0.04B | 0.03B | -0.03B | -0.03B | -0.04B | -0.03B | -0.03B | 0.04B | -0.04B | 0.05B | -0.05B | 0.05B | 0.05B | 0.05B | 0.06B | -0.06B | 0.06B | -0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | -0.06B | -0.09B | 0.09B | 0.09B | -0.09B | 0.09B | 0.09B | -0.09B | -0.09B | 0.09B | -0.09B | -0.09B | 0.09B | -0.09B | -0.09B | 0.10B | 0.09B | -0.10B | 0.10B | 0.10B | -0.10B | -0.10B | -0.10B | 0.10B | -0.09B | -0.11B | 0.10B | 0.11B |
|
Capital Expenditures
|
-0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | 0.00B | -0.04B | -0.05B | | -0.04B | -0.04B | -0.07B | | -0.06B | -0.08B | | -0.13B | | | | -0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | 0.18B | 0.19B | -0.10B | 0.10B | -0.10B | -0.13B | 0.01B | 0.05B | -0.04B | -0.02B | -0.03B | 0.03B | 0.03B | -0.03B | 0.14B | 0.06B | -0.03B | 0.07B | -0.07B | -0.04B | -0.03B | -0.11B | -0.08B | | -0.07B | -0.07B | | | -0.06B | -0.06B | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | -0.02B | -0.04B | -0.02B | | -0.03B | 0.18B | -0.03B | | 0.31B | -0.04B | | -0.07B | | | | 0.16B | 0.46B | 0.26B | -0.12B | -0.09B | -0.09B | 0.06B | 0.02B | 0.04B | 0.06B | -0.10B | -0.17B | 0.14B | 0.11B | 0.11B | -0.28B | -0.25B | -0.15B | -0.11B | -0.13B | 0.59B | -0.45B | 0.34B | | 0.44B | -0.37B | | | -0.07B | -0.22B | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
0.31B | 0.28B | 0.20B | 0.17B | 0.20B | 0.18B | 0.19B | 0.19B | 0.24B | 0.25B | 0.26B | 0.35B | 0.58B | 0.62B | 0.40B | 0.75B | 0.73B | 0.71B | 0.69B | 0.73B | 0.71B | 0.65B | 0.48B | 0.95B | 0.63B | 0.48B | 0.43B | 0.25B | 0.28B | 0.24B | 0.23B | 0.22B | 0.32B | 0.36B | 0.31B | 0.38B | 0.37B | 0.32B | 0.26B | 0.26B | 0.29B | 0.23B | 0.86B | 0.42B | 0.82B | 0.78B | 1.18B | 0.83B | 0.86B | 0.76B | 0.93B | 0.93B | 1.13B | 0.88B | 0.96B | 0.86B | 0.78B | 0.65B | 0.53B | 0.46B | 0.41B | 0.43B | 0.51B | 0.89B | 1.09B | 0.49B | 0.41B |
|
Dividends Paid - Common
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.00B | -0.03B | 0.73 | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.00B | 0.95 | -0.00B | | -0.00B | | -0.00B | | -0.00B | 0.10B | | | 0.00B | -0.00B | -0.03B | 0.00B | -0.04B | -0.03B | -0.02B | -0.00B | -0.00B | 0.13B | -0.01B | -0.02B | -0.00B | -0.01B | -0.02B | -0.01B | -0.03B | -0.06B | -0.02B | -0.01B | -0.03B | -0.03B | -0.02B | -0.03B | -0.03B | -0.10B | -0.01B | -0.00B | -0.00B | -0.03B | -0.01B | -0.02B | -0.00B |
|
Change in Cash
|
-0.02B | -0.04B | -0.08B | -0.03B | 0.03B | -0.02B | 0.01B | 0.00B | 0.05B | 0.01B | 0.02B | 0.09B | 0.23B | 0.04B | -0.22B | 0.34B | -0.00B | -0.02B | -0.02B | 0.05B | -0.02B | -0.06B | -0.17B | 0.48B | -0.32B | 0.14B | 0.06B | -0.17B | 0.02B | -0.04B | 0.01B | -0.01B | 0.09B | 0.05B | -0.05B | 0.07B | -0.00B | -0.05B | -0.06B | 0.00B | 0.03B | -0.06B | 0.63B | -0.44B | 0.41B | -0.04B | 0.40B | -0.35B | 0.02B | -0.09B | 0.17B | -0.00B | 0.19B | -0.25B | 0.08B | -0.10B | -0.08B | -0.13B | -0.12B | -0.07B | -0.05B | 0.02B | 0.08B | 0.38B | 0.20B | -0.60B | -0.07B |
|
Free Cash Flow
|
0.01B | 0.02B | 0.01B | 0.04B | 0.07B | 0.04B | 0.05B | 0.02B | 0.13B | 0.08B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | | | | | | 0.80B | | 0.08B | 0.13B | 0.04B | 0.07B | 0.03B | 0.07B | 0.07B | 0.21B | 0.24B | 0.12B | 0.21B | 0.24B | 0.29B | 0.23B | 0.22B | 0.21B | 0.12B | 0.07B | 0.11B | 0.14B | 0.19B | 0.04B | 0.10B | 0.17B | 0.24B | 0.30B | 0.28B | 0.33B | 0.11B | 0.33B | 0.23B | 0.16B | 0.20B | 0.11B | 0.20B | 0.09B | 0.16B | 0.21B | 0.28B | 0.32B | 0.28B | 0.18B |
|
Net Cash Flow
|
| 0.01B | 0.00B | 0.04B | 0.06B | 0.04B | 0.05B | -0.01B | 0.13B | 0.08B | | | 0.18B | -0.03B | | 0.31B | -0.04B | | -0.07B | | | | 0.34B | 1.45B | 0.17B | 0.06B | -0.06B | -0.17B | 0.14B | 0.10B | 0.08B | 0.11B | 0.09B | 0.10B | 0.29B | 0.29B | 0.49B | 0.08B | -0.06B | 0.13B | 0.03B | -0.06B | 0.63B | -0.44B | 0.41B | 0.19B | 0.40B | -0.35B | 0.17B | 0.24B | 0.17B | -0.00B | 0.33B | 0.11B | 0.33B | 0.23B | 0.16B | 0.20B | 0.11B | 0.20B | 0.09B | 0.16B | 0.21B | 0.28B | 0.32B | 0.28B | 0.18B |