|
Net Income
|
0.00B | 0.02B | 0.00B | 0.00B | 0.01B | -0.00B | -0.02B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.05B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | -0.02B | -0.03B | -0.40B | 0.02B | -0.02B | -0.03B | -0.02B | 0.01B | -0.02B | -0.03B | 0.03B | -0.00B | -0.02B | -0.03B | -0.04B | 0.01B | -0.02B | -0.03B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B |
|
Depreciation and Depletion
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
-91.00 | 0.00B | | | 90.00 | 0.00B | 0.01B | 0.01B | 0.02B | 0.04B | -0.01B | 0.02B | 0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.02B | -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 | 0.56B | 0.00B | -0.00B | 0.00B | 0.47B | 0.41B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.00B | 0.00B | -0.01B | | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | | | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.02B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | | 0.01B | -0.00B | 0.00B | -0.00B | 0.07B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | -0.01B | | | | | | | | 0.00B | | | | -0.00B | | | | | | | 0.00B | -0.00B | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 0.00B | | | | | | | | 0.00B | | | 0.01B | | | |
|
Non-cash Items
|
| | | | 0.00B | 0.04B | -0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| 0.01B | -0.00B | -0.01B | -0.00B | 0.04B | -0.01B | 0.00B | -0.00B | 0.05B | -0.01B | 0.11B | 0.14B | 0.12B | 0.12B | 0.13B | 0.01B | 0.13B | 0.13B | 0.13B | -0.01B | 0.12B | 0.10B | 0.10B | -0.06B | 0.00B | -0.01B | -0.01B | 0.04B | -0.01B | -0.00B | -0.01B | 0.05B | 0.00B | -0.01B | -0.01B | 0.05B | 0.02B | 0.00B | -0.00B | -0.02B | -0.00B | 0.00B | 0.00B |
|
Change in Account Payables
|
| 0.00B | | | 0.00B | 0.04B | 0.02B | 0.00B | 0.03B | 0.04B | 0.00B | 0.04B | 0.04B | 0.00B | 0.05B | 0.04B | 0.05B | -0.00B | 0.05B | 0.04B | -0.01B | 0.03B | 0.03B | 0.02B | -0.01B | 0.01B | 0.04B | 48.29B | -0.00B | 0.06B | 0.06B | 0.07B | 0.00B | -0.02B | 0.07B | 60.84B | -0.01B | -0.01B | 49.49B | 0.05B | -0.00B | -0.01B | 38.15B | 40.24B |
|
Change in Accured Expenses
|
| 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | -0.01B | 0.00B | 0.05B | -0.00B | 0.01B | | | 0.00B | -0.01B | 0.01B | | -0.01B | -0.01B | 0.01B | -0.01B | 0.01B | -0.02B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.02B | -0.02B | -0.00B | 0.02B | -0.02B | 0.00B | -0.01B | 0.01B | 0.01B | -0.00B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B |
|
Change in Taxes
|
| | | | | | -0.00B | 0.00B | 0.00B | | -0.00B | -0.01B | -0.02B | | | | | | 0.00B | 0.00B | | 0.00B | -0.00B | -0.00B | | -0.00B | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.02B | 0.00B | | | 0.00B | 0.05B | 0.05B | 0.00B | -0.00B | 0.05B | 0.05B | -0.00B | 0.05B | 0.05B | 0.05B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B |
|
Cash from Operations
|
| 0.02B | 0.01B | -0.01B | 0.01B | -0.00B | -0.01B | 0.01B | 0.02B | 0.02B | 0.00B | | | 0.03B | 0.01B | 0.00B | 0.02B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.01B |
|
Amortizatization of Intangibles
|
| | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | | | 0.02B | 0.02B | 0.02B | 0.02B | 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 | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Capital Expenditures
|
| 0.02B | -0.00B | 0.00B | -0.01B | 0.02B | -0.01B | -0.00B | -0.01B | 0.05B | -0.01B | | | -0.01B | -0.00B | -0.01B | 0.04B | -0.01B | -0.00B | -0.01B | 0.04B | -0.01B | -0.01B | -0.01B | 0.05B | -0.00B | -0.01B | -0.00B | 0.04B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.01B | -0.00B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in 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 | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Acquisitions
|
| | -0.00B | -0.00B | -0.00B | 0.04B | -0.00B | -0.00B | -0.01B | 0.02B | -0.00B | -0.01B | | | | 0.02B | -0.05B | | | | -0.01B | | | | | -0.01B | -0.00B | | 0.03B | | | | | -0.02B | -0.05B | -0.00B | 0.14B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | 0.11B | 0.02B | | | 0.02B | 0.03B | 0.04B | | 0.04B | 0.04B | 0.04B |
|
Change in Acquisitions & Divestments
|
| 0.03B | 0.00B | | | 0.05B | | | | | -0.20B | 0.20B | | | | | | | | | | | | | | -0.11B | -0.07B | -0.07B | | -0.04B | -0.16B | -0.11B | | -0.01B | | -0.02B | | -0.01B | -0.04B | -0.04B | | -0.04B | -0.14B | -0.04B |
|
Cash from Investing Activities
|
| -0.04B | -0.00B | 0.00B | 0.00B | 0.08B | -0.06B | 0.07B | -0.22B | -0.02B | -0.01B | | | -0.01B | -0.01B | -0.00B | 0.03B | -0.01B | -0.00B | -0.01B | -0.05B | -0.01B | -0.00B | -0.03B | -0.01B | -0.09B | -0.08B | -0.01B | -0.10B | 0.07B | -0.00B | -0.09B | 0.02B | 0.08B | -0.04B | -0.03B | -0.01B | 0.00B | -0.02B | -0.00B | 0.00B | -0.00B | -0.12B | -0.01B |
|
Other financing activities
|
| 0.00B | 0.00B | 0.00B | 744.00 | 0.02B | -0.00B | 0.01B | 2.40B | -0.18B | 2.42B | 2.43B | 2.56B | 2.67B | 2.67B | 2.68B | 0.00B | 2.69B | 2.70B | 2.70B | 2,706.89B | 2.71B | 2.72B | 2.72B | 2,753.95B | 2.98B | 2.99B | 3,001.68B | | 3.02B | 3.03B | 3.04B | | 0.00B | 3.07B | 3.08B | | 0.00B | 3,111.06B | 3.12B | -0.00B | 0.00B | 3.26B | 3,266.49B |
|
Cash from Financing Activities
|
| | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.47B | 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 | 0.22B | 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 | 0.12B | -0.00B |
|
Net Equity Issued and Repurchased
|
| | 0.02B | 0.00B | 0.00B | | 0.07B | 0.08B | 0.27B | | 0.41B | 0.10B | -0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-92.00 | 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 | 0.01B | -0.00B |
|
Change in Cash
|
| -0.01B | 0.00B | -0.01B | 0.01B | 0.11B | -0.07B | 0.08B | 0.27B | -0.00B | -0.01B | | | 0.02B | 0.00B | 0.00B | 0.04B | -0.03B | -0.00B | -0.02B | -0.05B | 0.00B | -0.01B | -0.03B | 0.02B | 0.15B | -0.08B | -0.01B | -0.09B | 0.05B | -0.03B | -0.11B | -0.00B | 0.06B | -0.06B | -0.04B | -0.02B | 0.01B | -0.02B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | 0.08B | | | | 0.07B | | |
|
Free Cash Flow
|
| 0.01B | 0.01B | -0.01B | 0.01B | -0.02B | -0.01B | 0.01B | 0.03B | -0.04B | 0.02B | | | 0.03B | 0.02B | 0.01B | -0.02B | 0.01B | 0.00B | -0.00B | -0.04B | 0.02B | -0.00B | 0.01B | -0.02B | 0.03B | 0.01B | 0.01B | -0.04B | -0.01B | -0.02B | -0.01B | -0.04B | -0.01B | -0.02B | -0.01B | -0.03B | 0.01B | 0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B |
|
Net Cash Flow
|
| -0.02B | 0.00B | -0.01B | 0.01B | 0.11B | -0.07B | 0.08B | 0.27B | -0.00B | -0.01B | | | 0.02B | 0.00B | 0.00B | 0.05B | -0.03B | -0.00B | -0.02B | -0.05B | 0.01B | -0.01B | -0.03B | 0.02B | 0.15B | -0.08B | -0.01B | -0.09B | 0.05B | -0.03B | -0.11B | -0.00B | 0.06B | -0.06B | -0.04B | -0.02B | 0.01B | -0.02B | -0.01B | 0.01B | 0.00B | -0.00B | 0.00B |