|
Net Income
|
0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | -0.00B | 0.03B | 0.03B | | 0.04B | 0.02B | -0.05B | | 0.06B | 0.02B | | 0.03B | 0.03B | 0.02B | | 0.03B | 0.05B | 0.02B | | | 0.01B | 0.02B | 0.01B | 0.05B | -0.04B | 0.03B | 0.04B | 0.06B | 0.06B | 0.03B | 0.04B | -0.16B | 0.04B | 0.04B | | 0.02B | 0.21B | 0.13B | 0.12B | | 0.13B | 0.16B | 0.10B | | 0.09B | 0.09B | 0.08B | 0.08B | 0.10B | 0.08B | -0.18B | 0.10B | 0.09B | 0.09B | 0.10B | 0.13B | 0.11B |
|
Depreciation and Depletion
|
| | | | | | | | 0.02B | | | | 0.02B | | | | | | | | | | | 0.05B | 0.05B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.08B | 0.05B | 0.05B | 0.05B | -0.06B | 0.05B | 0.05B | 0.05B | -0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Share-based Compensation
|
| 0.00B | | | | 0.00B | 0.01B | 0.00B | 0.00B | | | 0.01B | 0.01B | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.00B | -0.00B | -0.04B | 0.03B | -0.00B | -0.00B | -0.01B | 0.03B | -0.00B | -0.02B | -0.01B | 0.01B | -0.00B | 0.00B | -0.00B | -0.02B |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.02B | 0.10B | | | | 0.08B | | | 0.01B | -0.17B | 0.00B | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.14B | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
44,126.54B | 62,023.25B | | 3,039.16B | 3,788.28B | 591.55B | -9.82B | | | | | | | | | | | | | | | | | | | | | 0.32B | | | | 0.26B | | | | 0.37B | | | | 0.40B | | | 0.11B | 0.28B | | | 0.17B | | 0.20B | 0.20B | | 0.76B | 0.23B | 0.15B | | 0.14B | | | | 0.53B | 0.12B | 0.14B | | 0.26B | 0.14B | 0.16B | | 0.62B |
|
Cash from Operations
|
| | | | | | | 0.09B | 0.05B | | | 0.08B | 0.01B | | | | | | | | | | | 0.08B | 0.06B | 0.07B | 0.10B | | | | | | | | | | | | | | | | | 0.22B | | | | | | | 0.16B | 0.28B | 0.21B | 0.17B | 0.21B | 0.12B | 0.07B | 0.11B | 0.12B | 0.15B | 0.13B | 0.17B | 0.18B | 0.30B | 0.14B | 0.16B | 0.17B | 0.19B |
|
Amortizatization of Intangibles
|
| | | | | | | 0.02B | 0.02B | | | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 0.02B | | | | 0.02B | | | | | | | | | | | 0.05B | 0.05B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.08B | 0.05B | 0.05B | 0.05B | -0.06B | 0.05B | 0.05B | 0.05B | -0.07B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B |
|
Change in Receivables
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.15B | 0.17B | 0.24B | 0.25B | 0.21B | 0.19B | 0.21B | 0.02B | -0.01B | 0.19B | 0.19B | 0.03B | 0.20B | 0.17B | 0.19B | 0.20B | 0.20B | 0.22B | 0.24B | 0.25B | 0.26B | 0.20B | 0.20B | 0.02B | -0.03B | 0.19B | 0.20B | 0.19B | 0.18B | 0.18B | 0.20B | 0.23B | 0.21B | 0.24B | 0.23B | 0.24B | 0.33B | 0.44B | 0.58B | 0.26B | 0.34B | 0.32B | 0.47B | 0.44B | 0.40B | 0.35B | 0.33B | 0.00B | 0.40B | 0.40B | 0.60B | -0.03B | 0.40B | 0.42B | 0.55B | -0.05B | -0.06B | 0.39B | 0.35B | 0.02B | 0.36B | 0.47B | 0.49B | 0.02B | -0.02B | 0.49B | 0.40B | 0.03B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | -0.01B | 0.04B | -0.02B | 0.01B | 0.03B | -0.07B | -0.02B | -0.03B | -0.02B | 0.08B | 0.00B | 0.06B | 0.05B | 0.01B | 0.00B | -0.02B | 0.01B | -0.02B |
|
Capital Expenditures
|
| | | | | | | 0.14B | -0.02B | | | 0.14B | -0.02B | | | | | | | | | | | 0.15B | -0.02B | -0.03B | -0.02B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | -0.05B | -0.19B | -0.03B | -0.03B | -0.02B | -0.13B | -0.03B | -0.03B | -0.04B | -0.05B | -0.04B | -0.04B | -0.04B | -0.17B | -0.04B | -0.04B | -0.05B | -0.20B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | 0.00B | 0.00B | | | -0.00B | 0.00B | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | 0.08B | -0.01B | | | 0.05B | -0.00B | | | | | | | | | | | 0.02B | -0.00B | -0.00B | -0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.03B | -0.01B | -0.01B | -0.00B | 0.04B | -0.01B | -0.00B | -0.01B | 0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Acquisitions
|
| | | | | | | 0.06B | -0.00B | | | 0.89B | -0.00B | | | | | | | | | | | 0.20B | -0.01B | 0.00B | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | -0.15B | -0.00B | | 0.30B | | | | | | | | -0.22B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.01B | | | 0.06B | 0.00B | | | | | | | | | | | 0.15B | 0.12B | 0.02B | 0.13B | | | | | | | | | | | | | | | | | | | | | 0.04B | | | 0.05B | 0.19B | -0.40B | 0.40B | | 0.88B | -0.53B | -0.18B | -0.19B | 2.18B | -0.18B | -0.07B | -0.30B | 1.15B | -0.03B | -0.11B | -0.23B | 0.97B |
|
Cash from Investing Activities
|
| | | | | | | -0.07B | -0.09B | | | -0.04B | -0.02B | | | | | | | | | | | -0.13B | 0.03B | -0.05B | 0.00B | | | | | | | | | | | | | | | | | -0.14B | | | | | | | -0.22B | -0.20B | -0.31B | -0.25B | -0.04B | -0.73B | -0.43B | 0.16B | 0.25B | -0.09B | 0.01B | -0.02B | -0.23B | -0.25B | 0.12B | -0.04B | -0.16B | -0.30B |
|
Other financing activities
|
0.96B | 0.97B | | 1.62B | 1.63B | 1.64B | 1.64B | 0.00B | 0.00B | 1.67B | 1.67B | -0.01B | 1.69B | 1.70B | 1.71B | 1.72B | 1.75B | 1.76B | 1.77B | 1.78B | 1.79B | 1.80B | 1.81B | -0.00B | 1.72B | 1.73B | 1.74B | 0.00B | 1.75B | 1.76B | 1.76B | 1.79B | 1.56B | 1.57B | 1.62B | 1.63B | 1.64B | 1.65B | 1.66B | 1.74B | 1.72B | 1.73B | 1.77B | 1.78B | 1.79B | 1.79B | 1.81B | 1.83B | 1.79B | 1.80B | 1.81B | -0.00B | 1.83B | 1.84B | 1.85B | 1.87B | 1.88B | 1.89B | 1.90B | 1.92B | -0.00B | 1.65B | 1.66B | 0.00B | -0.00B | 1.41B | 1.42B | |
|
Cash from Financing Activities
|
| | | | | | | 0.00B | 0.01B | | | -0.24B | 0.01B | | | | | | | | | | | -0.04B | -0.18B | -0.08B | 0.00B | | | | | | | | | | | | | | | | | -0.54B | | | | | | | -0.08B | -0.15B | -0.01B | 0.02B | 0.41B | -0.13B | -0.01B | -0.02B | -0.40B | -0.01B | -0.29B | -0.13B | 0.49B | -0.49B | -0.29B | -0.03B | 0.61B | -0.48B |
|
Exchange Rate Effect
|
| | | | | | | -0.00B | -0.02B | | | 0.03B | 0.00B | | | | | | | | | | | -0.01B | -0.01B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | -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 | 0.00B | 0.00B | -0.00B | 0.00B |
|
Change in Cash
|
| | | | | | | 0.02B | -0.05B | | | -0.17B | -0.00B | | | | | | | | | | | -0.09B | -0.10B | -0.05B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | 0.26B | -0.11B | -0.06B | 0.57B | -0.54B | -0.37B | 0.25B | -0.03B | 0.09B | -0.15B | 0.02B | 0.44B | -0.31B | -0.02B | 0.10B | 0.62B | -0.52B |
|
Free Cash Flow
|
| | | | | | | -0.05B | 0.07B | | | -0.06B | 0.03B | | | | | | | | | | | -0.07B | 0.09B | 0.10B | 0.11B | -0.17B | | | | | | | | | | | | | | | | 0.22B | | | | | | | 0.20B | 0.47B | 0.24B | 0.20B | 0.24B | 0.25B | 0.11B | 0.14B | 0.16B | 0.20B | 0.17B | 0.20B | 0.23B | 0.47B | 0.18B | 0.20B | 0.21B | 0.39B |
|
Net Cash Flow
|
| | | | | | | 0.02B | -0.03B | | | -0.20B | -0.00B | | | | | | | | | | | -0.09B | -0.09B | -0.06B | 0.10B | | | | | | | | | | | | | | | | | -0.46B | | | | | | | -0.14B | -0.07B | -0.11B | -0.06B | 0.58B | -0.73B | -0.37B | 0.25B | -0.03B | 0.06B | -0.15B | 0.02B | 0.44B | -0.44B | -0.03B | 0.09B | 0.62B | -0.59B |