|
Net Income
|
0.01B | 0.10B | 0.29B | -0.03B | 0.07B | -0.04B | 0.01B | 0.17B | 0.02B | 0.02B | -0.02B | -0.02B | 0.13B | 0.04B | 0.02B | 0.03B | 0.00B | -0.01B | 0.00B | -0.01B | 0.01B | 0.03B | 0.06B | 0.05B | 0.03B | 0.03B | 0.03B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.00B | -0.00B | 0.26B | | | | 0.02B | 0.02B | 0.02B | 0.00B | -0.01B | | | | | 0.08B | 0.03B | 0.03B | 2.38B | 0.09B | 0.01B | 0.02B | 2.42B | 0.27B | 0.23B | -0.12B | -2.02B | -0.11B | -0.21B | -0.14B | 0.33B | -0.20B | -0.31B | -12.78B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.05B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | -0.11B | 0.14B | 0.14B | 0.10B | -0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.23B | 0.03B | 0.02B | 0.02B | 0.25B | 0.02B | 0.02B | 0.02B | 0.23B | 0.02B | 0.03B | 0.03B | | | | | | | | |
|
Share-based Compensation
|
| | 0.00B | 0.00B | 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 | 0.01B | 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 | 0.00B | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
-0.05B | -0.02B | -0.00B | 0.05B | -0.01B | 0.02B | 0.02B | 0.07B | 0.00B | -0.00B | 0.02B | -0.03B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.02B | -0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | -0.01B | 0.03B | 0.03B | 0.02B | 0.03B | 0.00B | 0.00B | 0.01B | -0.30B | -0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.59B | 0.03B | -0.00B | 0.00B | 0.70B | 0.08B | 0.07B | -0.04B | -0.44B | -0.01B | -0.02B | -0.05B | -0.06B | -0.07B | -0.11B | -4.15B |
|
Gains from Sales and Divestitures
|
| | | 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 Investment Securities
|
0.00B | -0.01B | 0.00B | 0.16B | 0.05B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.17B | 0.03B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.02B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | -0.06B | 0.02B | -0.04B | 0.01B | 0.04B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | | | | 0.05B | | | 0.07B | 0.00B | | | 0.09B | 0.02B | 0.03B | | -0.17B | -0.00B | 0.01B | -0.02B | -0.05B | 0.00B | -0.00B | -0.01B |
|
Asset Writedowns and Impairment
|
| | -0.04B | | | 0.02B | -0.00B | -0.02B | | | | | | | | | | 0.03B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | 0.00B | | | 0.76B | | | | | | | |
|
Non-cash Items
|
| | | 0.00B | | | | 0.00B | | 0.09B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.06B | -0.03B | | -0.02B | -0.04B | -0.05B | | 0.03B | 0.14B | -0.14B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | 0.23B | -0.02B | 0.01B | 0.05B | -0.02B | 0.02B | -0.02B | 0.01B | -0.01B | 0.01B | -0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.02B | -0.23B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | -0.02B | -0.00B | -0.02B | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.01B | 0.00B | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | 0.02B | -0.01B | -0.01B | -0.00B | -0.01B | 0.01B | -0.02B | 0.01B | -0.01B | 0.10B | 0.01B | -0.01B | -0.00B | 0.09B | -0.01B | -0.00B | -0.01B | 0.03B | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | -0.01B | -0.00B | 0.01B | 0.01B | -0.01B | -0.01B | 0.03B | 0.01B | 0.04B | -0.00B | 0.03B | 0.00B | 0.01B | -0.03B | 0.03B | -0.10B | 0.06B | -0.03B | 0.02B | -0.02B | -0.08B | -0.03B | 0.03B | -0.00B | 0.27B | | | | | | | |
|
Other Working Capital Changes
|
| | -0.01B | 0.03B | 0.04B | 0.01B | 0.04B | -0.02B | -0.02B | 0.05B | 0.01B | -0.07B | 0.03B | 0.04B | -0.04B | -0.02B | 0.06B | -0.02B | -0.02B | -0.00B | -0.05B | 0.02B | -0.09B | 0.10B | -0.03B | 0.05B | 0.00B | 0.01B | 0.02B | 0.06B | -0.03B | -0.03B | 0.01B | -0.01B | 0.01B | -0.21B | 0.01B | -0.01B | 0.01B | -0.03B | 0.02B | 0.02B | 0.01B | -0.00B | 0.02B | -0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.11B | 0.00B | 0.02B | 0.01B | 0.22B | 0.03B | 0.03B | 0.01B | 0.08B | 0.03B | 0.09B | 0.01B | 0.05B | 0.05B | 0.06B | -0.08B |
|
Cash from Operations
|
| | 0.02B | 0.05B | 0.03B | 0.09B | 0.07B | 0.22B | 0.09B | 0.02B | 0.12B | 0.21B | 0.08B | 0.11B | 0.17B | 0.15B | 0.05B | 0.14B | 0.20B | 0.06B | 0.20B | 0.17B | 0.29B | 0.18B | 0.22B | 0.16B | 0.23B | 0.17B | 0.19B | 0.16B | 0.22B | 0.23B | 0.14B | 0.24B | 0.21B | 0.13B | 0.14B | 0.22B | 0.19B | 0.19B | 0.18B | 0.20B | 0.15B | 0.12B | 0.07B | 0.17B | 0.12B | 0.17B | 0.12B | 0.19B | 0.12B | 4.23B | 0.10B | 0.15B | 0.09B | 3.28B | 0.79B | 0.75B | 0.48B | 0.41B | 0.45B | 0.48B | 0.28B | 0.05B | 0.21B | 0.01B | 0.11B |
|
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 | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.13B | 0.13B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.10B | 0.12B | 0.12B | -0.11B | 0.14B | 0.14B | 0.10B | -0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.23B | 0.03B | 0.02B | 0.02B | 0.25B | 0.02B | 0.02B | 0.02B | 0.83B | 0.35B | 0.37B | 0.40B | 0.48B | 0.49B | 0.51B | 0.48B | 0.46B | 0.49B | 0.49B | 0.39B |
|
Capital Expenditures
|
| | 0.02B | 0.09B | 0.03B | 0.07B | 0.04B | 0.05B | 0.04B | 0.08B | 0.14B | 0.12B | 0.11B | 0.16B | 0.09B | 0.14B | 0.07B | 0.09B | 0.11B | 0.13B | 0.11B | 0.16B | 0.16B | 0.25B | 0.18B | 0.18B | 0.23B | 0.22B | 0.24B | 0.14B | 0.16B | -1.26B | 0.10B | 0.13B | 0.19B | 0.16B | 0.13B | 0.12B | 0.17B | 0.14B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.11B | 0.18B | 0.08B | 0.09B | 1.27B | 0.11B | 0.08B | 0.06B | 2.80B | 0.77B | 0.93B | 0.83B | 0.57B | 0.52B | 0.35B | 0.33B | 0.34B | 0.26B | 0.29B | 0.26B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | 0.02B | | | | 0.06B | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | 0.01B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 0.70B | 0.85B | 0.64B | 0.61B | 0.46B | 0.53B | 0.49B | 1.05B | 0.21B | 0.23B | 0.35B | 0.38B | 0.20B | 0.32B | 0.21B | 0.27B | 0.19B | 0.23B | 0.29B | 0.31B | 0.30B | 0.46B | 0.27B | 0.15B | 0.25B | 0.39B | 0.32B | 0.18B | 0.14B | 0.37B | 0.21B | 0.08B | 0.08B | 0.20B | 0.30B | 0.54B | 0.49B | 0.17B | 0.71B | 0.91B | 0.37B | 0.40B | 0.69B | 0.29B | 0.25B | 0.88B | 1.36B | 0.46B | 0.28B | 2.29B | 0.49B | 0.18B | 0.25B | 3.24B | 1.37B | 0.55B | 1.17B | 0.62B | 0.46B | 0.04B | 0.06B | 0.01B | 0.53B | 0.99B | 1.02B |
|
Cash from Investing Activities
|
| | -0.00B | -0.07B | 0.12B | -0.11B | -0.07B | -0.19B | -0.11B | -1.76B | 0.20B | -0.22B | -0.05B | -0.09B | -0.09B | -0.12B | -0.04B | -0.19B | -0.08B | -0.26B | -0.13B | -0.16B | -0.21B | -0.39B | -0.17B | -0.14B | 0.06B | -0.03B | -0.21B | -0.29B | -0.25B | 0.13B | 0.07B | -0.05B | -0.39B | -0.49B | -0.32B | -0.65B | -0.38B | -0.74B | 0.27B | 0.61B | 0.11B | -0.17B | 0.02B | 0.18B | -1.53B | 0.19B | 0.74B | -0.17B | -0.34B | -4.48B | 0.28B | 0.00B | -0.17B | -9.17B | -0.20B | -2.05B | -0.16B | -0.40B | -0.24B | -0.61B | -0.33B | -1.87B | -1.66B | -0.14B | 0.15B |
|
Other financing activities
|
-0.00B | -0.00B | 3.26B | 0.00B | | | | | 0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -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 | 0.01B | 0.00B | | -0.03B | | | | -0.02B | -0.01B | 0.00B | -0.00B | -0.00B | | | 0.14B | -0.00B | -0.03B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
| | -0.04B | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | 0.00B | 1.94B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | -0.01B | -0.02B | -0.00B | -0.00B | -0.12B | -0.00B | 0.01B | -0.00B | -0.01B | 1.49B | -0.00B | 0.02B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.12B | -0.02B | -0.86B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.03B | -0.16B | -0.89B | -0.06B | 4.63B | -0.03B | -0.04B | -0.01B | -0.19B | 0.08B | -0.13B | -0.09B | -0.14B | -1.42B | -0.02B | 2.31B | 3.61B | -0.33B | -0.03B | -0.20B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | 0.44B | | | | | | |
|
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 | -0.01B | 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 | -0.01B | 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 | 0.00B | 0.00B |
|
Change in Cash
|
| | -0.02B | -0.02B | 0.14B | -0.04B | -0.01B | 0.03B | -0.02B | 0.21B | 0.31B | -0.03B | 0.02B | 0.00B | 0.06B | 0.04B | 0.01B | -0.04B | 0.12B | -0.19B | 0.07B | 0.01B | 0.05B | -0.21B | 0.04B | -0.09B | 0.28B | 0.15B | -0.03B | -0.14B | 1.45B | 0.36B | 0.23B | 0.19B | -0.19B | -0.37B | -0.19B | -0.45B | -0.20B | -0.67B | 0.42B | -0.04B | 0.26B | -0.04B | 0.09B | 0.35B | -1.39B | 0.33B | 0.69B | -0.87B | -0.28B | 4.38B | 0.35B | 0.10B | -0.09B | -6.09B | 0.67B | -1.42B | 0.23B | -0.13B | -1.21B | -0.16B | 2.26B | 1.79B | -1.78B | -0.17B | 0.06B |
|
Free Cash Flow
|
| | 0.00B | -0.03B | -0.00B | 0.02B | 0.02B | 0.17B | 0.05B | -0.06B | -0.01B | 0.09B | -0.03B | -0.06B | 0.07B | 0.01B | -0.02B | 0.06B | 0.09B | -0.07B | 0.09B | 0.01B | 0.13B | -0.07B | 0.04B | -0.02B | -0.00B | -0.05B | -0.04B | 0.02B | 0.06B | 1.48B | 0.04B | 0.11B | 0.02B | -0.03B | 0.01B | 0.10B | 0.02B | 0.05B | 0.06B | 0.10B | 0.06B | 0.02B | -0.03B | 0.08B | 0.02B | 0.06B | -0.06B | 0.11B | 0.03B | 2.96B | -0.01B | 0.07B | 0.03B | 0.48B | 0.02B | -0.19B | -0.35B | -0.16B | -0.07B | 0.13B | -0.06B | -0.30B | -0.05B | -0.29B | -0.14B |
|
Net Cash Flow
|
| | -0.02B | -0.02B | 0.14B | -0.04B | -0.01B | 0.03B | -0.02B | 0.21B | 0.31B | -0.03B | 0.01B | 0.00B | 0.06B | 0.03B | 0.01B | -0.04B | 0.12B | -0.19B | 0.07B | 0.01B | 0.06B | -0.21B | 0.05B | -0.09B | 0.28B | 0.14B | -0.03B | -0.14B | 1.45B | 0.36B | 0.23B | 0.19B | -0.19B | -0.37B | -0.19B | -0.44B | -0.19B | -0.67B | 0.42B | -0.04B | 0.26B | -0.04B | 0.09B | 0.36B | -1.40B | 0.33B | 0.69B | -0.87B | -0.28B | 4.38B | 0.35B | 0.11B | -0.08B | -6.09B | 0.67B | -1.42B | 0.23B | -0.13B | -1.21B | -0.15B | 2.26B | 1.79B | -1.78B | -0.17B | 0.06B |