|
Net Income
|
-0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | -0.03B | 0.02B | 0.01B | -0.05B | -0.05B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.03B | | | | | | 0.07B | 0.09B | 0.05B | 0.13B | 0.02B | 0.03B | 0.01B | 0.04B | 0.03B | 0.01B | -0.01B | 0.06B | 0.05B | 0.01B | 0.04B | 0.05B | 0.04B | 0.03B | 0.08B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 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 | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B |
|
Deferred Taxes
|
0.01B | -0.01B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | 0.00B | 0.02B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.02B | 0.01B | -0.00B | -0.01B | -0.00B | -0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.02B | -0.01B | -0.00B | 0.01B | 0.03B | -0.01B | 0.01B | 0.06B | -0.04B | -0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | -0.00B | 0.02B | 0.01B | 0.02B | -0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | -0.01B | -0.01B | -0.04B | 0.01B | 0.01B | 0.01B | -0.03B | 0.01B | -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
|
0.04B | 0.00B | -0.00B | -0.02B | 0.00B | 0.00B | 0.00B | -0.00B | 0.02B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | -0.00B | -0.02B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.05B | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.06B | -0.07B | 0.07B | -0.17B | -0.23B | 0.21B | 0.02B | -0.03B | 0.03B | -0.11B | -0.03B | 0.32B | -0.21B | -0.08B | 0.08B | -0.01B | -0.18B | 0.06B | -0.18B | 0.34B | -0.05B | 0.15B | -0.07B | -0.08B | -0.18B | 0.17B | 0.29B | 0.09B | -0.07B | 0.14B | -0.02B | -0.05B | 0.16B | -0.00B | 0.26B | -0.22B | 0.15B | 0.15B | 0.07B | 0.15B | 0.03B | 0.02B | -0.03B | 0.05B | 0.24B | 0.14B | 0.16B | 0.25B | -0.26B | 0.27B | 0.21B | 0.49B | -0.48B | 0.03B | 0.06B | 0.16B | -0.20B | 0.03B | 0.03B | 0.42B | -0.20B | 0.27B | 0.08B | 0.16B | -0.21B | 0.03B | 0.03B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 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 |
|
Amortization
|
| | -11.61B | 3,512.75B | 3,856.63B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | -0.03B | -0.01B | 0.01B | 0.03B | -0.06B | 0.02B | -0.00B | 0.05B | -0.09B | 0.10B | 0.03B | -0.02B | -0.09B | 0.04B | 0.03B | -0.00B | -0.10B | 0.08B | 0.13B | -0.16B | -0.08B | 0.15B | -0.08B | -0.00B | -0.05B | 0.12B | -0.04B | 0.07B | -0.16B | 0.16B | -0.16B | -0.03B | | 0.01B | -0.03B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.02B | -0.02B | 0.01B | -0.00B | -0.01B | -0.00B | 0.00B | -0.01B | 0.01B | 0.02B | -0.02B | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.02B | -0.02B | 0.00B | -0.01B | 0.01B | 0.05B |
|
Change in Accured Expenses
|
| | -0.01B | 0.03B | -0.09B | 0.02B | 0.02B | 0.06B | -0.09B | 0.03B | 0.01B | 0.01B | -0.05B | 0.02B | 0.03B | 0.03B | -0.07B | 0.02B | 0.03B | 0.06B | -0.06B | 0.05B | 0.04B | 0.04B | -0.13B | 0.05B | 0.21B | -0.11B | -0.13B | 0.03B | 0.05B | 0.08B | -0.15B | 0.07B | 0.09B | 0.10B | -0.25B | 0.06B | 0.06B | 0.07B | -0.16B | 0.04B | -0.00B | 0.09B | -0.22B | 0.11B | 0.10B | 0.15B | -0.24B | 0.19B | 0.12B | 0.26B | -0.60B | 0.11B | 0.07B | 0.12B | -0.36B | 0.06B | 0.05B | 0.17B | -0.29B | 0.10B | 0.08B | 0.17B | -0.35B | 0.11B | 0.13B |
|
Other Working Capital Changes
|
| | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | -0.02B | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.00B | -0.01B | -0.00B | 0.03B | -0.00B | -0.01B | -0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.00B | 0.02B | 0.00B | -0.01B | -0.01B | 0.00B | 0.02B | 0.01B | -0.04B | 0.01B | 0.03B | -0.02B | -0.03B | 0.02B | 0.01B | -0.01B | 0.01B | -0.00B | 0.03B | -0.01B | -0.02B | 0.00B | 0.01B | -0.01B | -0.03B | 0.05B | -0.02B | 0.03B | 0.01B | 0.07B | -0.03B | -0.02B |
|
Capital Expenditures
|
-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 | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Acquisitions
|
| | | | 0.18B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.07B | 0.00B | | 0.00B | | | | | | | | | | | 0.02B | 0.00B | 0.37B | 0.02B | | 0.02B | | | | | 0.02B | 0.01B | | 0.06B | | | | | | | | 0.00B | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.18B | -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 | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.07B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.37B | -0.03B | -0.00B | -0.03B | -0.01B | -0.01B | -0.00B | -0.00B | -0.03B | -0.02B | -0.01B | -0.07B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Other financing activities
|
-0.00B | | | | | | | | 0.00B | -0.00B | | | | | | 0.02B | 0.00B | -0.00B | -0.00B | 0.09B | -0.00B | -0.01B | -0.00B | 0.01B | 0.00B | 0.01B | -0.13B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | -0.02B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.01B | -0.00B | -0.01B | -0.00B | 0.01B | 0.02B | -0.01B | 0.04B | 0.02B | 0.01B | -0.01B | 0.01B | -0.02B | 0.02B | 0.00B | 0.01B | -0.03B | 0.01B | 0.00B | 0.02B | -0.01B |
|
Cash from Financing Activities
|
-0.06B | 0.06B | -0.07B | 0.18B | 0.41B | -0.20B | -0.02B | 0.05B | -0.03B | 0.14B | 0.00B | -0.27B | 0.17B | 0.07B | -0.09B | 0.08B | 0.10B | -0.01B | 0.15B | -0.23B | -0.04B | -0.12B | 0.03B | 0.08B | 0.17B | -0.17B | -0.25B | 0.06B | 0.01B | -0.01B | -0.10B | -0.01B | -0.16B | -0.03B | -0.26B | 0.21B | -0.15B | -0.14B | -0.02B | -0.16B | -0.06B | -0.01B | -0.01B | 0.18B | 0.02B | -0.00B | -0.02B | -0.08B | -0.08B | -0.02B | -0.03B | -0.08B | -0.21B | -0.02B | -0.02B | -0.00B | -0.12B | -0.00B | -0.04B | -0.09B | -0.11B | -0.01B | -0.03B | -0.02B | -0.14B | -0.02B | -0.03B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.05B | 0.08B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.07B | 0.02B | 0.01B |
|
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 | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 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
|
-0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | -0.01B | 0.03B | -0.03B | 0.04B | -0.03B | -0.01B | | 0.07B | -0.08B | 0.05B | -0.06B | 0.11B | -0.09B | 0.02B | -0.04B | 0.00B | -0.01B | 0.00B | 0.03B | 0.15B | -0.14B | 0.12B | -0.12B | -0.06B | 0.00B | -0.03B | 0.00B | -0.01B | -0.01B | -0.00B | 0.04B | -0.02B | -0.03B | 0.01B | 0.00B | 0.23B | -0.12B | 0.11B | 0.14B | 0.14B | -0.36B | 0.25B | 0.17B | 0.40B | -0.72B | -0.01B | 0.04B | 0.09B | -0.32B | 0.02B | -0.02B | 0.33B | -0.31B | 0.25B | 0.03B | 0.13B | -0.36B | -0.00B | -0.01B |
|
Free Cash Flow
|
0.06B | -0.07B | 0.06B | -0.17B | -0.23B | 0.21B | 0.02B | -0.04B | 0.02B | -0.11B | -0.03B | 0.31B | -0.21B | -0.08B | 0.09B | -0.01B | -0.18B | 0.06B | -0.18B | 0.34B | -0.05B | 0.14B | -0.07B | -0.08B | -0.18B | 0.17B | 0.29B | 0.09B | -0.08B | 0.13B | -0.02B | -0.05B | 0.16B | -0.00B | 0.26B | -0.22B | 0.14B | 0.14B | 0.06B | 0.15B | 0.03B | 0.01B | -0.03B | 0.05B | 0.24B | 0.13B | 0.15B | 0.24B | -0.27B | 0.27B | 0.21B | 0.48B | -0.49B | 0.02B | 0.05B | 0.15B | -0.20B | 0.02B | 0.02B | 0.42B | -0.20B | 0.26B | 0.08B | 0.16B | -0.22B | 0.02B | 0.03B |
|
Net Cash Flow
|
-0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | -0.01B | 0.03B | -0.03B | 0.04B | -0.03B | -0.01B | -0.00B | 0.07B | -0.08B | 0.05B | -0.06B | 0.11B | -0.09B | 0.02B | -0.04B | 0.00B | -0.01B | 0.00B | 0.03B | 0.15B | -0.14B | 0.12B | -0.12B | -0.06B | 0.00B | -0.03B | 0.00B | -0.01B | -0.01B | -0.00B | 0.04B | -0.02B | -0.03B | 0.01B | 0.00B | 0.23B | -0.12B | 0.11B | 0.14B | 0.14B | -0.36B | 0.25B | 0.17B | 0.40B | -0.72B | -0.01B | 0.04B | 0.09B | -0.32B | 0.02B | -0.01B | 0.33B | -0.31B | 0.25B | 0.03B | 0.14B | -0.36B | -0.00B | -0.01B |