|
Net Income
|
0.04B | 0.05B | 0.08B | -0.04B | 0.05B | -0.06B | 0.05B | -0.02B | 0.08B | 0.03B | -38.87B | 235.25B | 0.14B | 0.01B | 0.05B | -25.09B | 0.11B | -0.00B | 0.02B | 0.08B | 0.10B | -0.00B | 0.06B | -0.13B | 0.05B | -0.06B | -0.10B | -0.31B | -0.03B | -0.08B | -0.06B | -0.06B | -0.03B | -0.05B | 0.05B | 0.02B | -0.02B | -0.05B | -0.03B | 0.07B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.03B | -0.06B | -0.03B | -0.02B | -0.03B | -0.02B | 0.03B | 0.01B | 0.02B | 0.16B | 0.07B | 0.13B | 0.05B | 0.13B | 0.06B | 0.12B | 0.04B | 0.11B | 0.06B |
|
Depreciation and Depletion
|
| | | | 0.05B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.04B | 0.00B | 0.00B | 0.06B | -0.01B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B |
|
Deferred Taxes
|
| | | | | -0.00B | -0.00B | -0.02B | 0.01B | 0.01B | -0.00B | -0.01B | 0.01B | -0.01B | -0.01B | -0.09B | -0.00B | -0.01B | -0.01B | 0.01B | 0.00B | 0.01B | 0.01B | -0.03B | 0.02B | -0.04B | -0.04B | -0.11B | -0.01B | -0.03B | -0.02B | -0.03B | -0.02B | -0.03B | -0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -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 | 0.01B | 0.01B | 0.01B | 0.00B | -0.05B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B |
|
Cash from Discontinued Operations
|
| | | | | | 0.12B | 0.13B | 0.20B | 0.07B | 0.07B | 0.25B | 0.25B | 0.06B | 0.15B | 0.14B | 0.14B | 0.03B | 0.12B | 0.15B | 0.21B | 0.09B | 0.18B | 0.15B | 0.13B | 0.04B | 0.08B | 0.04B | 0.07B | -0.02B | 0.02B | 0.01B | 0.06B | -0.01B | 0.07B | 0.02B | 0.08B | 0.04B | 0.05B | 0.07B | 0.07B | 0.03B | 0.06B | 0.06B | 0.06B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.03B | 0.05B | 0.02B | 0.05B | 0.06B | 0.08B | 0.12B | 0.10B | 0.07B | 0.11B | 0.09B | 0.08B | 0.08B | 0.09B | 0.08B | 0.08B | 0.07B |
|
Gains from Sales and Divestitures
|
| | | 260,949.40B | | | | 272,066.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.06B | 0.16B | -0.04B | -0.05B | -0.08B | 0.10B | -0.03B | -0.06B | -0.08B | 0.11B | -0.05B | 0.08B | -0.09B | 0.21B | -0.09B | -0.03B | -0.08B | 0.15B | -0.04B | -0.06B | -0.06B | 0.12B | -0.05B | 0.08B | 0.05B | 0.09B | -0.03B | 0.02B | -0.02B | 0.04B | -0.01B | -0.03B | -0.04B | 0.01B | -0.02B | -0.00B | -0.05B | 0.06B | -0.02B | -0.00B | -0.04B | 0.05B | -0.01B | -0.00B | -0.00B | 0.06B | 0.01B | -0.02B | -0.02B | 0.02B | -0.01B | 0.01B | -0.08B | 0.06B | -0.06B | 0.10B | -0.10B | 0.06B | 0.00B | 0.02B | -0.04B | 0.05B | -0.02B | 0.03B | -0.03B | 0.03B | -0.02B |
|
Change in Taxes
|
-0.01B | 0.00B | 0.01B | 0.01B | -0.00B | 0.70B | -0.00B | -0.02B | 0.01B | 0.01B | -0.11B | -0.01B | 0.03B | -0.00B | 0.01B | -0.06B | -0.07B | -0.02B | -0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.03B | 0.03B | -0.03B | -0.04B | -0.11B | -0.01B | -0.04B | -0.03B | -0.06B | -0.02B | -0.03B | -0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | -0.00B | -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 | 0.01B | 0.01B | 0.01B | 0.01B | -0.05B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B |
|
Cash from Operations
|
514.95 | 0.00B | -473.66 | | -80.33B | | | | 76.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | -0.06B | | | | -1.30B | | | | | | | | -0.13B | | | | | | | 0.01B | -0.23B | | | | -2.09B | | | | | | | | 0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.04B | 0.02B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.10B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.09B | 0.10B | 0.10B | 0.09B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B | 0.06B |
|
Capital Expenditures
|
-0.06B | -0.08B | -0.01B | -0.01B | -0.01B | -0.02B | -0.03B | -0.11B | -0.07B | -0.12B | -0.22B | -0.32B | -0.22B | -0.22B | -0.24B | -0.19B | -0.13B | -0.13B | -0.14B | -0.12B | -0.10B | -0.16B | -0.22B | -0.30B | -0.18B | -0.09B | -0.04B | -0.05B | -0.02B | -0.04B | -0.06B | -0.03B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.03B | -0.02B | -0.02B | -0.05B | -0.03B | -0.02B | -0.02B | -0.01B | -0.02B | -0.00B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.03B | -0.04B | -0.06B | -0.04B | -0.03B | -0.05B | -0.04B | -0.04B | -0.04B | -0.05B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.04B | 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 | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -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 | | | | |
|
Acquisitions
|
| | | | | | | | -0.03B | -0.00B | -0.06B | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | -0.02B | | | -0.00B | | | | | | | |
|
Cash from Investing Activities
|
| | | | 0.53B | | | | -29.76B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | -0.01B | | | | | | | | | | | | | | | | | -0.06B | -0.03B | -0.03B | -0.04B | -0.06B | -0.02B | -0.03B | -0.04B | -0.04B | -0.03B | -0.04B |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | -0.07B | | | | | | | | | | | | | | | | | 0.05B | -0.14B | -0.02B | -0.08B | -0.01B | -0.10B | -0.05B | -0.04B | -0.04B | -0.07B | -0.02B |
|
Dividends Paid - Common
|
-0.02B | | | | | | | | | | | | | | | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.00B | -0.01B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.04B | -0.01B | -0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.02B | 0.01B | 0.03B | -0.01B | 0.02B | 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 | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -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 | 0.04B | -0.00B | -0.04B | 0.00B | 0.05B | 0.02B | 0.05B | -0.13B | 0.08B | 0.30B | -0.03B | -0.10B | 0.03B | -0.17B | -0.07B | -0.06B | 0.03B | -0.04B | -0.00B | 0.02B | 0.43B | -0.02B | -0.06B | -0.03B | -0.01B | 0.00B | 0.00B | 0.02B | -0.02B | -0.08B | -0.18B | 0.00B | -0.02B | 0.03B | -0.05B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.02B | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
0.05B | -0.05B | -0.01B | 0.17B | -0.00B | -0.05B | 0.18B | 0.21B | 0.39B | -0.08B | 0.21B | 0.49B | 0.56B | 0.43B | 0.64B | 0.23B | 0.21B | 0.12B | 0.19B | 0.08B | 0.07B | 0.10B | 0.55B | 0.49B | 0.43B | 0.41B | 0.37B | 0.33B | 0.32B | 0.39B | 0.43B | 0.26B | 0.09B | 0.11B | 0.08B | 0.10B | 0.05B | 0.06B | 0.06B | 0.08B | 0.07B | 0.09B | 0.07B | 0.06B | 0.04B | 0.07B | 0.13B | 0.08B | 0.09B | 0.09B | 0.09B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.02B | 0.03B | 0.03B |
|
Free Cash Flow
|
0.06B | 0.08B | 0.01B | 0.01B | -80.32B | 0.02B | 0.03B | 0.11B | 76.15B | 0.12B | 0.22B | 0.32B | 0.22B | 0.22B | 0.24B | 0.19B | 0.13B | 0.13B | 0.14B | 0.12B | 0.10B | 0.16B | 0.22B | 0.30B | 0.18B | 0.09B | 0.04B | 0.05B | 0.02B | 0.04B | 0.06B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.05B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.06B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Net Cash Flow
|
514.95 | 0.00B | -473.66 | | -79.80B | | | | 46.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07B | | | | -0.08B | | | | | | | | | | | | | | | | | -0.01B | -0.17B | -0.05B | -0.12B | -0.07B | -0.11B | -0.08B | -0.08B | -0.08B | -0.09B | -0.06B |