|
Net Income
|
-0.18B | -0.21B | -0.33B | -0.70B | -0.21B | -0.47B | 0.05B | 0.50B | -0.16B | -0.09B | 0.27B | -0.23B | 0.00B | -0.39B | -0.12B | -0.15B | 0.03B | -0.02B | 0.00B | -0.04B | 0.17B | -0.10B | -0.15B | -0.30B | -0.22B | -0.26B | 0.08B | -0.14B | 0.21B | 0.30B | 0.44B | 0.53B | 0.24B | -0.10B | 0.97B | 1.19B |
|
Depreciation and Depletion
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Share-based Compensation
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.05B | 0.05B | 0.06B | 0.08B | 0.07B | 0.06B | 0.08B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.09B | 0.04B | 0.07B | 0.09B | 0.07B | 0.06B | 0.04B | 0.08B | 0.09B | 0.07B |
|
Gains from Sales and Divestitures
|
| | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.00B | | | | -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 | -0.00B | -0.01B | -0.01B | -0.00B | | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.07B | -0.01B | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | | | 0.00B | 0.00B | 0.01B | |
|
Change in Working Capital
|
| -0.02B | -0.00B | -0.02B | -0.01B | -0.00B | -0.03B | 0.02B | 0.01B | -0.01B | -0.00B | 0.02B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.01B | -0.02B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B |
|
Change in Receivables
|
-0.04B | 0.01B | -0.05B | -0.05B | 0.02B | 0.01B | -0.03B | -0.07B | 0.04B | -0.06B | 0.00B | -0.02B | 0.02B | -0.04B | -0.09B | -0.11B | 0.02B | -0.11B | -0.12B | -0.07B | 0.07B | -0.07B | -0.01B | -0.07B | 0.13B | -0.11B | -0.08B | -0.10B | 0.09B | 0.04B | -0.00B | 0.03B | | | | |
|
Change in Account Payables
|
0.20B | 0.09B | -0.02B | 0.23B | 0.09B | 0.09B | 0.10B | 0.07B | 0.18B | 0.08B | 0.00B | 0.25B | | 0.17B | 0.18B | 0.22B | | 0.04B | 0.10B | 0.11B | | | 0.12B | 0.08B | | | 0.07B | 0.45B | | | | | | | | |
|
Change in Taxes
|
| | | | -0.01B | 0.00B | -0.15B | 0.04B | -0.03B | 0.02B | 0.03B | 0.04B | 0.04B | -0.11B | -0.02B | -0.06B | 0.08B | 0.03B | 0.19B | 0.04B | 0.03B | 0.04B | 0.02B | -0.02B | 0.02B | 0.07B | 0.01B | -0.07B | -0.02B | -0.00B | 0.11B | 0.14B | | | -0.08B | -0.18B |
|
Other Working Capital Changes
|
0.01B | 0.02B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | -0.00B | 0.04B | 0.02B | 0.03B | 0.04B | 0.02B | -0.00B | 0.02B | 0.01B | 0.01B | 0.02B | | 0.01B | 0.02B | 0.06B | 0.04B | 0.01B | 0.02B | 0.04B | -0.02B | 0.00B | 0.01B | 0.03B | 0.02B |
|
Cash from Operations
|
0.10B | 0.08B | -0.10B | 0.11B | 0.10B | 0.04B | 0.09B | 0.17B | 0.24B | 0.10B | 0.08B | 0.22B | -0.01B | 0.04B | 0.14B | 0.13B | 0.08B | 0.07B | 0.15B | 0.14B | 0.04B | 0.04B | 0.04B | -0.07B | 0.06B | 0.01B | 0.23B | 0.43B | 0.23B | 0.53B | 0.79B | 0.94B | 0.57B | 0.80B | 0.97B | 1.00B |
|
Amortizatization of Intangibles
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Amortization
|
0.26B | 0.34B | 0.36B | 0.43B | 0.40B | 0.50B | 0.40B | 0.35B | 0.48B | 0.49B | 0.43B | 0.61B | 0.54B | 0.71B | 0.62B | 0.77B | 0.64B | 0.78B | 0.70B | 0.82B | 0.76B | 0.96B | 0.99B | 4.44B | 0.99B | 1.10B | 0.93B | 1.14B | 0.91B | 0.91B | 0.86B | 0.64B | 0.86B | 0.50B | 0.54B | 0.67B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Capital Expenditures
|
-0.00B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.06B | -0.07B | -0.04B | -0.04B | -0.03B | -0.04B | -0.01B | -0.02B | -0.02B | -0.04B | -0.03B | -0.02B | -0.03B | -0.02B | -0.01B | -0.01B | -0.01B | 0.05B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.03B | -0.03B |
|
Sales of Property, Plant and Equipment
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
-0.00B | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-0.02B | | | -0.01B | | -0.01B | | | -0.33B | -0.04B | -0.01B | | -0.15B | | -0.00B | -0.23B | -0.07B | -0.05B | | -0.02B | -0.09B | -0.12B | -0.11B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-0.38B | -0.34B | 0.30B | -0.57B | 0.53B | 0.54B | 0.32B | -0.34B | 0.44B | 0.42B | -0.30B | -0.26B | -0.55B | 0.27B | -0.36B | 0.60B | -0.14B | 0.16B | -0.19B | -0.13B | -0.15B | 0.38B | 0.08B | -0.31B | -0.25B | 0.67B | -1.26B | 0.84B | -1.08B | -1.38B | -1.58B | 3.97B | -4.13B | -5.26B | -5.59B | 15.56B |
|
Cash from Investing Activities
|
-0.13B | -0.05B | 0.01B | -0.33B | 0.17B | -0.02B | 0.18B | -0.34B | -0.06B | -0.01B | -0.06B | -0.12B | -0.20B | 0.09B | -0.16B | -0.16B | -0.14B | -0.05B | -0.14B | 0.10B | -0.18B | -0.06B | -0.11B | -0.10B | -0.13B | 0.12B | -0.22B | -0.01B | -0.12B | -0.10B | -0.09B | -1.28B | -0.33B | -0.46B | -0.51B | -0.73B |
|
Other financing activities
|
-0.03B | -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 | 0.00B | | | | | 0.01B | | 0.00B | | | | 0.00B | 0.00B | | |
|
Cash from Financing Activities
|
0.02B | 0.00B | 0.01B | 0.01B | 0.05B | 0.07B | 0.06B | -0.06B | -0.11B | -0.16B | -0.08B | 0.12B | 0.09B | 0.10B | 0.10B | 0.04B | 1.51B | 0.01B | 0.02B | -0.03B | 0.02B | -0.02B | -0.02B | -0.02B | 0.05B | -0.01B | -0.00B | 0.21B | 0.22B | 0.20B | 0.11B | 0.26B | 0.13B | 0.01B | -0.12B | -0.49B |
|
Exchange Rate Effect
|
-0.00B | -0.04B | -0.00B | -0.02B | -0.01B | 0.01B | | 0.00B | 0.01B | 0.00B | 0.03B | -0.02B | 0.00B | -0.01B | -0.05B | -0.05B | 0.11B | -0.03B | 0.06B | 0.06B | 0.08B | 0.11B | 0.16B | -0.18B | -0.03B | -0.01B | 0.06B | -0.09B | 0.04B | 0.02B | -0.11B | 0.18B | -0.12B | -0.20B | | |
|
Change in Cash
|
-0.02B | 0.04B | -0.07B | -0.21B | 0.33B | 0.08B | 0.33B | -0.23B | 0.07B | -0.07B | -0.07B | 0.23B | -0.13B | 0.23B | 0.09B | 0.01B | 1.45B | 0.03B | 0.02B | 0.21B | -0.11B | -0.04B | -0.09B | -0.20B | -0.02B | 0.13B | 0.01B | 0.63B | 0.32B | 0.63B | 0.80B | -0.08B | 0.37B | 0.36B | 0.34B | -0.22B |
|
Free Cash Flow
|
0.10B | 0.08B | -0.08B | 0.14B | 0.11B | 0.04B | 0.15B | 0.25B | 0.28B | 0.15B | 0.11B | 0.26B | 0.00B | 0.06B | 0.16B | 0.17B | 0.11B | 0.09B | 0.17B | 0.15B | 0.05B | 0.05B | 0.05B | -0.12B | 0.07B | 0.02B | 0.23B | 0.43B | 0.23B | 0.53B | 0.79B | 0.95B | 0.57B | 0.81B | 1.00B | 1.02B |
|
Net Cash Flow
|
-0.02B | 0.04B | -0.07B | -0.21B | 0.33B | 0.08B | 0.33B | -0.23B | 0.07B | -0.07B | -0.07B | 0.23B | -0.13B | 0.23B | 0.09B | 0.01B | 1.45B | 0.03B | 0.02B | 0.21B | -0.11B | -0.04B | -0.09B | -0.20B | -0.02B | 0.13B | 0.01B | 0.63B | 0.32B | 0.63B | 0.80B | -0.08B | 0.37B | 0.36B | 0.34B | -0.22B |