|
Net Income
|
0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.01B | -0.01B | 0.39B | 0.02B | 0.04B | 0.02B | -0.02B | 0.00B | 0.04B | 0.01B | -0.02B | -0.00B | -0.23B | -0.01B | 0.23B | -0.01B | -0.01B | -0.01B | 27.36B | 0.01B | 0.00B | -0.07B | -38.86B | 0.01B | 0.02B | 0.04B | 0.01B | 0.02B | 0.04B | 0.00B | 0.00B | -0.00B | 0.01B | 0.02B | 6.12B | 0.01B | 0.01B | 0.02B | 23.59B | 0.03B | -0.01B | 0.05B | 84.91B | 0.13B | 0.05B | 0.07B | 0.16B | 0.08B | 0.07B | -0.03B | 0.10B | 0.03B | 0.12B | -0.01B | -0.43B | -0.36B | 0.00B | 0.01B | 0.06B | 0.05B | 0.08B | 0.06B | 0.33B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.05B | 0.00B | -0.01B | 0.00B | -4.97B | -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 | 0.01B | 0.01B | 0.02B | 0.00B |
|
Deferred Taxes
|
0.00B | 0.00B | -0.00B | | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | -0.04B | 0.00B | 0.01B | -0.00B | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.01B | 0.00B | -0.10B | -0.02B | -0.03B | -0.03B | 0.00B | -0.00B | -0.09B | 0.06B | -0.10B | -0.02B | -0.00B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.02B |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.40B | | | 0.05B | 0.05B | | | | | | | | 0.06B | 0.01B | 0.01B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.00B | -0.00B | | -0.02B | 0.03B | | | 0.00B | | | | 0.01B | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 5.37B | 0.00B | 0.00B | 0.00B | -1.20B | -0.00B | 0.00B | 0.00B | 0.02B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | 0.00B | 0.00B | -0.02B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.02B |
|
Asset Writedowns and Impairment
|
-0.00B | | | | | | | | | | | | | | | | | -0.20B | | | | | | 40.25B | | | -0.03B | -10.44B | | | | | | -0.02B | 0.05B | 0.02B | | | | | | | | | | | | | | 0.02B | 0.00B | -0.00B | | | | | | | 0.00B | 0.36B | 0.11B | | 0.00B | | | | | |
|
Non-cash Items
|
| | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | 0.12B | | | | 0.00B | 0.01B | 0.00B | -0.02B | -0.03B | 0.02B | -0.02B | 0.05B | -0.00B | 0.01B | 0.00B | -0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.03B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | 0.67B | 0.64B | -0.03B | -0.03B | 0.60B | -0.01B | -0.06B | 0.65B | 0.67B | -0.02B | -0.00B | -0.04B | -0.02B | 0.04B | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
0.00B | | | 0.00B | -0.00B | -0.00B | -0.00B | 0.04B | -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 | 0.03B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -8.84B | 0.01B | 0.01B | 0.02B | 0.01B | 0.06B | | -0.02B | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.03B | -0.02B | -0.03B | 0.07B | 0.07B | 0.03B | -0.02B | 0.09B | 0.02B | 0.01B | 0.02B | 0.01B | 0.06B | 0.02B | -0.01B | 0.02B | 0.04B | 0.07B | 0.04B |
|
Cash from Operations
|
0.00B | 0.01B | -0.01B | 0.06B | -0.02B | -0.01B | 0.00B | 0.01B | 0.02B | 0.01B | -0.02B | -0.01B | -0.02B | 0.01B | 0.00B | 0.10B | 0.04B | 0.00B | -0.00B | 0.04B | -0.00B | -0.01B | 0.01B | 62.87B | 0.03B | 0.02B | 0.00B | 15.40B | 0.01B | 0.03B | 0.05B | 0.10B | 0.03B | 0.04B | 0.03B | 0.03B | | 0.02B | 0.06B | 0.01B | -0.00B | 0.03B | 0.09B | 0.05B | 0.06B | 0.02B | | 0.06B | 0.13B | 0.15B | 0.19B | 0.18B | 0.06B | 0.03B | -0.05B | 0.12B | 0.00B | 0.08B | 0.14B | 0.20B | 0.02B | -0.08B | -0.00B | 0.09B | 0.08B | 0.16B | 0.06B | 0.17B |
|
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 | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | | | | | | | | |
|
Amortization
|
0.65B | 0.65B | 0.00B | | 0.84B | -0.01B | 0.83B | 0.39B | 0.00B | 0.49B | 0.30B | 0.48B | 0.50B | 0.58B | 0.60B | 0.59B | 0.66B | 0.71B | 0.68B | 0.69B | 0.13B | 0.53B | 0.47B | 0.49B | 0.48B | 0.50B | 0.51B | 0.48B | 0.48B | 0.67B | 0.69B | 0.70B | 0.77B | 0.76B | 0.76B | 0.80B | 0.76B | 0.76B | 0.73B | 0.00B | 0.00B | -0.13B | 0.85B | -0.44B | -0.12B | -0.06B | 1.24B | -172.03B | -0.22B | 1.45B | -0.20B | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | 0.00B | 0.00B | | | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | | 0.03B | 0.01B | 0.02B | 0.11B | 0.03B | 0.02B | | | 0.05B | 0.06B | 0.05B | 0.07B | 0.06B | 0.05B | 0.02B | 0.05B | 0.05B | 0.04B | 0.06B | 0.07B | 0.04B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Capital Expenditures
|
-0.04B | | | | -0.02B | -0.02B | -0.01B | 0.09B | -0.00B | -0.01B | -0.01B | 0.05B | -0.01B | -0.01B | -0.00B | -0.04B | 0.01B | 0.01B | 0.01B | -0.06B | 0.00B | 0.00B | 0.01B | 4.35B | 0.01B | 0.01B | 0.01B | -9.57B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.04B | 0.16B | -0.04B | -0.05B | -0.03B | -0.14B | -0.05B | -0.03B | -0.03B | -0.05B | 0.06B | -0.05B | -0.06B | 0.04B | 0.03B | 0.02B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.03B | 0.04B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.07B |
|
Sales of Property, Plant and Equipment
|
| | | | 0.01B | | | | 0.02B | | 0.02B | 0.02B | | | | | | | | | 0.01B | 0.01B | | | | 0.02B | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | | | 0.04B | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | 0.02B | | | | | | | | | | | | | | | | -0.24B | | | | | 0.11B | | -0.00B | -0.21B |
|
Change in Acquisitions & Divestments
|
| 0.00B | 0.00B | 0.02B | 0.00B | | 0.01B | | 0.02B | | | | | | | | | | | | | 0.01B | 0.03B | -0.00B | | | | 0.33B | 0.00B | 0.00B | | -0.00B | | 0.00B | 0.05B | -0.05B | 0.03B | 0.04B | | -0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.08B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.01B | | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B |
|
Cash from Investing Activities
|
0.05B | 0.05B | -0.05B | 0.00B | -0.02B | -0.04B | -0.03B | 0.17B | -0.00B | 0.09B | -0.00B | -0.02B | -0.02B | 0.05B | 0.00B | 0.04B | 0.03B | 0.03B | | | 0.01B | -0.29B | | 17.93B | 0.04B | | 0.02B | -10.58B | 0.01B | 0.00B | -0.01B | 0.04B | -0.02B | -0.03B | 0.04B | 0.02B | | 0.00B | 0.06B | -0.12B | -0.03B | 0.00B | -0.02B | -0.13B | -0.05B | 0.04B | | -0.05B | -0.06B | -0.04B | 0.25B | 0.00B | -0.03B | -0.03B | -0.01B | -0.17B | -0.05B | -0.18B | -0.05B | -0.06B | -0.04B | -0.03B | -0.04B | -0.04B | -0.15B | -0.07B | -0.06B | -0.05B |
|
Other financing activities
|
| | | | | | | | | | | | | -0.02B | | 0.02B | | | 0.00B | | | -0.02B | -0.00B | 0.01B | | 0.01B | 0.01B | -0.99B | | | -0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | -0.00B | | | -0.01B | | | -0.00B | -0.00B | -0.00B | 0.00B | | | 0.00B | 0.00B | | | 0.00B | -0.00B | | 0.00B | | | 0.00B | | | |
|
Cash from Financing Activities
|
0.09B | 0.00B | 0.05B | 0.00B | 0.11B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.12B | | | -0.12B | | | | 5.92B | | 0.00B | -0.00B | 1.42B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.08B | -0.02B | 0.08B | -0.00B | -0.11B | 0.00B | | -0.12B | -0.07B | -0.10B | -0.13B | -0.03B | -0.05B | -0.06B | -0.12B | -0.03B | -0.04B | -0.07B | -0.05B | -0.02B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Net Equity Issued and Repurchased
|
| | | | 0.10B | -0.05B | -0.02B | 0.20B | 0.26B | 0.11B | -0.01B | -0.03B | 0.29B | 0.35B | 0.35B | 0.01B | 0.06B | 0.44B | 0.40B | 0.01B | 0.40B | 0.10B | 0.14B | 184.64B | 0.18B | 0.22B | 0.03B | 158.76B | 0.22B | 0.23B | 0.28B | | 0.34B | 0.35B | 0.42B | | 0.47B | 0.49B | 0.47B | 317.60B | 0.46B | 0.45B | 0.36B | 0.50B | 0.40B | 0.46B | | 0.40B | 0.87B | 0.87B | 0.86B | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.01B | 0.01B | | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.10B | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | 1.39B | 0.00B | 0.00B | 0.00B | -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 | 0.00B | 0.00B | -0.00B | 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 | -0.02B | -0.06B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.00B |
|
Change in Cash
|
0.04B | 0.05B | -0.01B | -0.02B | 0.08B | -0.05B | -0.02B | 0.20B | 0.03B | 0.11B | -0.01B | -0.03B | -0.04B | 0.06B | 0.00B | -0.01B | 0.00B | 0.03B | -0.03B | -0.08B | 0.02B | -0.29B | 0.03B | 49.47B | -0.01B | 0.04B | -0.02B | 8.88B | 0.01B | 0.01B | 0.04B | 0.05B | 0.01B | 0.01B | 0.07B | 0.04B | 0.01B | 0.02B | -0.02B | -0.04B | 0.04B | 0.01B | 0.02B | 0.03B | -0.11B | 0.06B | | -0.11B | 0.01B | 0.00B | 0.27B | 0.15B | -0.02B | -0.06B | -0.19B | -0.09B | -0.09B | -0.18B | 0.02B | 0.05B | -0.03B | -0.11B | -0.02B | 0.05B | -0.07B | 0.09B | -0.00B | 0.13B |
|
Free Cash Flow
|
0.05B | 0.01B | -0.01B | 0.06B | 0.00B | 0.01B | 0.01B | -0.09B | 0.02B | 0.01B | -0.00B | -0.06B | -0.01B | 0.02B | 0.00B | 0.13B | 0.03B | -0.00B | -0.01B | 0.10B | -0.00B | -0.01B | 0.01B | 58.52B | 0.02B | 0.01B | -0.01B | 24.97B | 0.01B | 0.02B | 0.04B | 0.06B | 0.02B | 0.03B | 0.02B | -0.00B | -0.01B | 0.01B | 0.03B | -2.84B | 0.03B | 0.07B | 0.04B | 36.84B | 0.12B | 0.05B | 0.03B | | 0.07B | 0.20B | 0.25B | 0.15B | 0.03B | 0.02B | -0.09B | 0.07B | -0.06B | 0.02B | 0.09B | 0.14B | -0.01B | -0.12B | -0.03B | 0.06B | 0.04B | 0.10B | -0.00B | 0.11B |
|
Net Cash Flow
|
0.15B | 0.06B | -0.01B | 0.06B | 0.08B | -0.05B | -0.02B | 0.20B | 0.03B | 0.11B | -0.01B | -0.03B | -0.04B | 0.06B | 0.00B | 0.19B | 0.19B | 0.03B | -0.00B | -0.08B | 0.01B | -0.30B | 0.01B | 86.72B | 0.07B | 0.02B | 0.01B | 6.24B | 0.02B | 0.02B | 0.05B | 0.14B | 0.01B | 0.01B | 0.07B | 0.05B | | 0.02B | 0.12B | 53.93B | 0.04B | 0.01B | 0.02B | 19.75B | -0.10B | 0.06B | | | 0.01B | 0.00B | 0.30B | 0.16B | -0.02B | -0.06B | -0.19B | -0.08B | -0.09B | -0.17B | 0.04B | 0.12B | -0.02B | -0.11B | -0.02B | 0.06B | -0.07B | 0.10B | 0.00B | 0.12B |