|
Net Income
|
0.02B | 0.02B | 0.00B | | 0.02B | 0.03B | 0.02B | 0.01B | 0.02B | 0.04B | 0.05B | 0.07B | 0.05B | 0.07B | 0.06B | 0.14B | 0.06B | 0.07B | -0.08B | -0.52B | 0.03B | 0.01B | -0.07B | -0.22B | -0.11B | -0.09B | 0.01B | -0.01B | -0.03B | -0.04B | -0.01B | -0.05B | | | | 0.00B | -0.04B | -0.09B | -0.04B | 0.03B | -0.03B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | 0.02B | -0.00B | 0.06B | 0.01B | 0.04B | -0.08B | -0.04B | 0.02B | 0.01B | -0.05B | 0.03B | 0.01B | 0.02B | -0.03B | 0.02B | 0.02B | 0.02B | 0.13B |
|
Depreciation and Depletion
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 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 | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | 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 | 0.00B | 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 |
|
Deferred Taxes
|
0.02B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.03B | 0.00B | 0.00B | -0.00B | -0.06B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | -0.02B | -0.02B | 0.00B | 0.00B | 0.02B | -0.02B | -0.09B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.04B | -0.00B | 0.00B | -0.00B | -0.02B | 0.01B | -0.00B | -0.00B | 0.03B | 0.03B | 0.03B | 0.04B | -0.01B | 0.03B | 0.00B | 0.01B | -0.04B | 0.04B | 0.00B | 0.01B | -0.03B | 0.00B | 0.00B | -0.00B | 0.02B | 0.00B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.04B | 0.00B | 0.00B | 0.00B | -0.03B | 0.01B | | 0.01B | -0.05B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | -0.00B | 0.04B | 0.01B | 0.01B | 0.00B | 0.08B | 0.01B | 0.02B | 0.03B | 0.06B | 0.02B | 0.01B | 0.03B | -0.04B | 0.02B | 0.03B | 0.04B | 0.06B | 0.11B | 0.15B | -0.13B | -0.00B | 0.17B | 0.02B | 0.03B | 0.02B | -0.02B | 0.07B | 0.01B | 0.13B | -0.01B | -0.03B | -0.10B | 0.11B | 0.09B | 0.07B | 0.04B | 0.12B | 0.03B | 0.05B | 0.05B | 0.04B | 0.06B | 0.05B | 0.06B | 0.08B |
|
Cash from Operations
|
0.23B | 0.13B | 0.07B | 0.29B | 0.37B | 0.26B | 0.17B | 0.18B | 0.37B | 0.53B | 0.53B | 0.38B | 0.41B | 0.46B | 0.14B | -0.12B | 0.20B | 0.01B | 0.35B | -0.21B | 0.33B | 0.21B | 0.24B | -0.19B | 0.14B | 0.03B | 0.18B | 0.07B | 0.09B | 0.19B | 0.12B | 0.00B | 0.10B | 0.10B | 0.09B | -0.02B | 0.10B | 0.03B | 0.06B | -0.03B | 0.17B | 0.05B | 0.02B | 0.01B | -0.13B | -0.09B | -0.20B | -0.06B | 0.20B | 0.11B | -0.04B | -0.10B | -0.21B | -0.44B | 0.38B | 0.28B | -0.30B | -0.08B | 0.02B | -0.22B | -0.15B | -0.60B | 0.23B | -0.23B |
|
Amortizatization of Intangibles
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.05B | 0.07B | 0.08B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.04B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 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 of Deferred Charges
|
| | | 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 | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF)
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 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 | 0.00B | 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 |
|
Change in Receivables
|
0.01B | -0.00B | -0.03B | -0.03B | 0.04B | 0.02B | -0.06B | 0.04B | -0.02B | -0.01B | 0.02B | 0.06B | 0.04B | -0.15B | -0.15B | 0.04B | -0.05B | 0.05B | 0.01B | 0.03B | -0.00B | 0.03B | -0.03B | -0.05B | -0.08B | 0.01B | -0.05B | -0.01B | -0.09B | -0.00B | -0.07B | -0.04B | -0.06B | -0.03B | -0.04B | -0.02B | -0.02B | -0.06B | -0.04B | -0.00B | -0.01B | -0.03B | -0.07B | 0.02B | 0.00B | -0.05B | 0.03B | -0.02B | 0.01B | -0.04B | 0.01B | 0.01B | 0.03B | -0.04B | -0.02B | -0.02B | -0.02B | -0.00B | -0.00B | 0.01B | 0.03B | -0.02B | -0.06B | -0.03B |
|
Change in Account Payables
|
-0.02B | -0.02B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | -0.00B | 0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.01B | 0.00B | 0.06B | -0.02B | -0.01B | -0.02B | 0.01B | 0.05B | -0.01B | -0.01B | 0.03B | -2.01B | 0.02B | 0.03B | -0.02B | 0.05B | -0.04B | -0.08B | 0.16B | -0.14B | 0.02B | -0.10B | 0.12B | -0.14B | 0.02B | 0.02B | -0.04B | -0.01B | -0.06B | 0.03B | -0.04B | -0.03B | -0.07B | -0.00B | 0.02B | -0.02B | -0.04B | -0.04B | -0.00B | 0.01B | 0.02B | -0.06B | -0.00B | 0.02B | -0.01B | 0.00B | 0.02B | -0.01B | 0.02B | -0.06B | 0.02B | -0.02B | -0.02B | -0.04B | -0.01B | -0.00B | -0.02B | 0.00B | 0.02B | 0.01B | -0.05B | 0.01B | 0.03B | -0.01B |
|
Other Working Capital Changes
|
0.00B | 0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.02B | 0.01B | -0.01B | 0.02B | -0.01B | 0.01B | -0.01B | 0.02B | -0.00B | 0.00B | -0.03B | 0.01B | 0.00B | 0.01B | -0.02B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.01B | -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 | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.01B | -0.01B | -0.01B | 0.02B | -0.01B | -0.01B | -0.02B | 0.03B |
|
Capital Expenditures
|
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 | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | -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 | 0.00B | 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 | 0.00B | -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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Change in Intangibles
|
| | | | | | | | 0.06B | | | 67.50B | 0.10B | | | 0.01B | | | 0.00B | | 0.05B | 0.95B | 0.21B | 0.09B | 0.02B | -0.00B | 0.03B | 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 | | | | 0.01B | 0.13B | 0.00B | 0.01B | 0.01B | 0.00B | | -0.00B | 0.00B | 0.00B | 0.10B | 0.10B | 0.01B | 0.00B | 0.00B | | 0.13B |
|
Acquisitions
|
| | | 2.33B | -0.00B | -0.00B | -2.64B | 2.67B | -0.00B | -0.00B | | 0.61B | 2.10B | | 0.16B | 0.12B | 0.05B | | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | 0.09B | -0.01B | | | 0.09B | 0.13B | | -0.00B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.02B | | 0.02B | -0.03B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.04B | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | 0.71B | 0.37B | 2.41B | 0.35B | | | | 0.00B | 0.00B | 0.13B | 0.16B | 0.20B | 0.04B | 0.03B | 0.01B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.00B | -0.55B | -1.16B | 0.01B | 0.00B | -0.00B | -2.66B | -0.00B | 0.08B | -1.93B | 0.90B | 1.21B | -1.28B | -0.22B | 1.55B | -2.47B | -0.38B | -0.16B | -0.19B | -0.23B | -0.16B | 0.21B | 0.15B | 0.09B | -0.18B | -0.19B | -0.20B | -0.22B | -0.28B | -0.24B | -0.14B | -0.18B | -0.14B | -0.13B | -0.11B | 0.03B | -0.15B | -0.14B | -0.11B | -0.19B | -0.15B | -0.10B | -0.08B | -0.20B | -0.05B | -0.67B | -0.12B | -0.16B | -0.05B | -0.09B | -0.08B | 0.07B | -0.02B | -0.00B | -0.02B | -0.06B | -0.00B | 0.13B | 0.09B | 0.19B | 0.42B | 0.47B | 0.44B | 0.52B |
|
Other financing activities
|
-0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | | 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 | 0.01B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
-0.02B | 0.26B | 1.11B | -0.34B | -0.37B | -0.29B | 2.53B | -0.19B | 0.09B | 0.84B | -1.29B | -1.64B | 1.32B | -0.46B | -1.77B | 2.41B | 0.25B | 0.17B | -0.12B | 0.26B | -0.05B | -0.34B | -0.25B | -0.10B | 0.07B | 0.10B | 0.06B | 0.09B | 0.20B | 0.03B | 0.07B | 0.13B | 0.06B | -0.03B | 0.03B | 0.11B | -0.02B | 0.13B | 0.11B | 0.31B | -0.20B | 0.10B | 0.07B | 0.16B | 0.16B | 0.73B | 0.33B | 0.16B | -0.07B | -0.04B | 0.07B | 0.03B | 0.21B | 0.52B | -0.42B | -0.24B | 0.30B | -0.06B | -0.07B | 0.02B | -0.30B | 0.15B | -0.66B | -0.30B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Cash
|
0.21B | -0.16B | 0.02B | -0.04B | 0.00B | -0.02B | 0.05B | -0.01B | 0.54B | -0.56B | 0.14B | -0.05B | 0.44B | -0.22B | -0.08B | -0.18B | 0.06B | 0.02B | 0.04B | -0.17B | 0.11B | 0.08B | 0.14B | -0.20B | 0.02B | -0.06B | 0.04B | -0.06B | 0.02B | -0.02B | 0.05B | -0.05B | 0.02B | -0.07B | 0.02B | 0.12B | -0.07B | 0.02B | 0.06B | 0.09B | -0.18B | 0.06B | 0.01B | -0.03B | -0.02B | -0.02B | 0.01B | -0.06B | 0.08B | -0.02B | -0.05B | 0.00B | -0.02B | 0.08B | -0.07B | -0.01B | -0.00B | -0.00B | 0.03B | -0.01B | -0.03B | 0.02B | 0.01B | -0.01B |
|
Free Cash Flow
|
0.22B | 0.13B | 0.07B | 0.30B | 0.37B | 0.26B | 0.17B | 0.18B | 0.36B | 0.52B | 0.53B | 0.38B | 0.40B | 0.45B | 0.13B | -0.12B | 0.19B | 0.01B | 0.35B | -0.21B | 0.32B | 0.21B | 0.23B | -0.21B | 0.12B | 0.03B | 0.17B | 0.07B | 0.08B | 0.19B | 0.12B | 0.00B | 0.10B | 0.09B | 0.09B | -0.02B | 0.10B | 0.03B | 0.06B | -0.03B | 0.17B | 0.05B | 0.02B | 0.01B | -0.13B | -0.09B | -0.20B | -0.06B | 0.20B | 0.11B | -0.04B | -0.10B | -0.21B | -0.44B | 0.38B | 0.28B | -0.30B | -0.08B | 0.02B | -0.22B | -0.15B | -0.60B | 0.23B | -0.23B |
|
Net Cash Flow
|
0.21B | -0.16B | 0.02B | -0.04B | 0.00B | -0.02B | 0.05B | -0.01B | 0.54B | -0.56B | 0.14B | -0.05B | 0.44B | -0.22B | -0.08B | -0.18B | 0.06B | 0.02B | 0.04B | -0.17B | 0.11B | 0.08B | 0.14B | -0.20B | 0.02B | -0.06B | 0.04B | -0.06B | 0.02B | -0.02B | 0.05B | -0.05B | 0.02B | -0.07B | 0.02B | 0.12B | -0.07B | 0.02B | 0.06B | 0.09B | -0.18B | 0.06B | 0.01B | -0.03B | -0.02B | -0.02B | 0.01B | -0.06B | 0.08B | -0.02B | -0.05B | 0.00B | -0.02B | 0.08B | -0.07B | -0.01B | -0.00B | -0.00B | 0.03B | -0.01B | -0.03B | 0.02B | 0.01B | -0.01B |