|
Net Income
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | -0.06B | |
|
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 | | | | | | | | | |
|
Gains from Sales and Divestitures
|
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 | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | -0.00B | | | 0.01B | | | | | -0.00B | -0.00B | | 0.00B | | | | | | | | | | | -0.00B | 0.00B | | | | 0.06B | | | | -0.00B | -0.00B | | | 0.00B | | | | | |
|
Cash from Operations
|
| 0.02B | 0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | -0.01B | 0.03B | 0.02B | 0.01B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.06B | 0.05B | 0.07B | 0.05B | 0.05B | 0.04B |
|
Amortization of Deferred Charges
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | |
|
Amortization
|
| 600.00 | | | 0.72B | | | | 0.08B | | | 0.88B | 55.36B | | | | 55.44B | | | | 0.59B | | | | 0.96B | 0.95B | | | 0.59B | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 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 | -0.00B | -0.00B | 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 | 0.01B | | | | | | | | | |
|
Change in Taxes
|
| -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 0.00B | 0.00B | | 0.03B | 0.00B | | | 0.00B | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | -0.00B | | | 0.00B | 0.00B | | | | | | | | 0.00B | | | 0.01B | 0.03B | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | | | 0.01B | 0.01B | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.13B | -0.28B | -0.13B | -0.05B | -0.02B | -0.09B | -0.01B | -0.14B | -0.05B | -0.13B | -0.01B | -0.07B | -0.04B | -0.09B | -0.07B | -0.07B | -0.09B | -0.04B | -0.03B | -0.03B | -0.01B | 0.00B | -0.01B | -0.02B | -0.03B | -0.02B | -0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | -0.02B | -0.13B | -0.03B | -0.00B | -0.01B | -0.00B | -0.01B | -0.02B | -0.07B | 0.02B |
|
Other financing activities
|
| | | | 0.58B | 0.58B | 0.58B | | 0.58B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | 0.59B | | 0.59B | | 0.59B | | 0.59B | | 0.80B | | 0.80B | 0.80B | 0.80B | | 0.80B | | 0.80B | | 0.80B | | 0.80B | 0.80B |
|
Cash from Financing Activities
|
| 0.06B | 0.14B | 0.06B | 0.17B | -0.02B | -0.00B | -0.14B | 0.10B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.05B | 0.06B | -0.00B | 0.02B | 0.04B | -0.02B | -0.02B | -0.00B | 0.02B | 0.01B | -0.00B | 0.02B | 0.01B | -0.02B | -0.01B | -0.01B | 0.00B | -0.00B | -0.02B | -0.02B | -0.03B | -0.02B | -0.05B | -0.04B | -0.02B | 0.13B | -0.01B | -0.04B | -0.07B | -0.03B | -0.10B | -0.03B | 0.04B | 0.09B |
|
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 | 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
|
| -0.05B | -0.05B | -0.04B | 0.15B | -0.01B | -0.04B | -0.10B | 0.01B | -0.01B | 0.02B | 0.04B | -0.02B | -0.01B | -0.02B | -0.02B | 0.01B | -0.01B | -0.02B | 0.01B | 0.03B | -0.01B | 0.00B | -0.00B | 0.02B | -0.02B | -0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.04B | -0.02B | 0.01B | -0.00B | 0.04B | -0.01B | -0.00B | -0.02B | 0.01B | -0.03B | -0.01B | 0.01B | 0.15B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | 0.06B | | | | 0.07B | | | -0.07B | | | | | | | | -0.05B | | | | -0.12B | | | | 0.16B | | 0.14B | | | 0.29B |
|
Free Cash Flow
|
| 0.02B | 0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | -0.01B | 0.03B | 0.02B | 0.01B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.06B | 0.05B | 0.07B | 0.05B | 0.05B | 0.04B |
|
Net Cash Flow
|
| -0.05B | -0.14B | -0.04B | 0.15B | -0.01B | -0.07B | -0.10B | 0.01B | -0.01B | -0.04B | 0.04B | -0.02B | -0.01B | -0.05B | -0.02B | 0.01B | -0.01B | -0.02B | 0.01B | 0.03B | -0.01B | 0.00B | -0.00B | 0.02B | -0.02B | -0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.04B | -0.02B | 0.00B | 0.00B | 0.04B | -0.01B | -0.00B | -0.02B | 0.01B | -0.04B | -0.01B | 0.01B | 0.15B |