|
Net Income
|
-0.79B | -0.55B | -0.22B | -20.61B | -0.04B | 0.41B | 0.28B | 0.24B | | -0.22B | | -0.07B | -0.39B | -0.20B | -0.78B | -0.94B | -0.30B | -0.20B | -0.03B | -0.02B | -0.00B | 0.05B | -0.01B | 0.05B | -0.02B | -0.03B | 0.08B | 0.04B | | -0.01B | 0.10B | 0.04B | | 0.06B | 0.29B | 0.47B | 0.28B | 0.30B | 0.42B | 0.47B | 0.24B | 0.23B | 0.36B | 0.52B | 0.27B | 0.11B | 0.34B | 0.40B | 0.50B | 0.54B | 0.62B | 1.00B | -0.01B | -0.05B | -0.01B | 1.38B | -0.09B | -0.12B | 1.47B | 1.07B | 0.70B | 0.49B | 0.50B | 0.50B | 0.09B | -0.13B | 0.35B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | -0.00B | | -0.03B | | | | -0.03B | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.01B | | -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 | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.07B | 0.05B | 0.05B | 0.06B | | | | 0.06B | | | 0.06B | 0.07B | 0.07B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B |
|
Deferred Taxes
|
0.03B | -0.01B | -0.01B | 0.01B | -0.04B | 0.00B | 0.02B | 0.14B | | | | 0.10B | | -0.02B | 0.02B | -0.01B | -0.03B | -0.05B | 0.03B | 0.01B | -0.00B | -0.01B | -0.05B | -0.08B | -0.01B | -0.04B | -0.02B | -0.02B | | 0.00B | -0.00B | -0.01B | | -0.00B | 0.02B | 0.04B | 0.01B | -0.01B | 0.02B | -0.00B | 0.01B | -0.02B | 0.02B | 0.02B | 0.00B | -0.04B | 0.02B | 0.00B | 0.01B | | 0.02B | 0.01B | | | | -0.10B | | | 0.04B | -0.08B | 0.01B | -0.00B | 0.05B | 0.07B | -0.04B | -0.06B | 0.06B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | -0.01B | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | -0.02B | | | | -0.08B | | | | -0.05B | | | | -0.02B | | | | -0.03B | | | | -0.04B | | | | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
0.06B | -0.01B | | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.15B | | | | 0.11B | | | | 0.04B | | | | 0.13B | | | | 0.19B | | | | 0.09B | | | |
|
Cash from Restructuring
|
-0.03B | -0.07B | -0.05B | -0.10B | -0.03B | -0.01B | -0.05B | -0.03B | | | | -0.01B | -0.02B | -0.06B | -0.71B | -0.59B | -0.10B | -0.04B | -0.12B | -0.03B | -0.02B | | -0.04B | 0.08B | -0.03B | -0.02B | -0.01B | -0.00B | | -0.01B | -0.03B | 0.01B | | 0.01B | -0.01B | -0.04B | -0.02B | 0.03B | -0.01B | -0.02B | -0.01B | -0.00B | -0.07B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | | 0.01B | -0.00B | -0.00B | | | | -0.01B | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.03B | 0.01B | -0.01B | -0.05B | -0.03B | 0.01B | -0.01B | | | | | | | -0.03B | -0.02B | | -0.02B | -0.03B | -0.02B | | -0.04B | -0.04B | -0.04B | | -0.03B | -0.03B | -0.04B | | | -0.04B | -0.02B | 0.00B | | -0.07B | 0.01B | -0.04B | -0.03B | 0.01B | -0.07B | -0.01B | -0.03B | -0.04B | -0.01B | -0.04B | -0.03B | -0.04B | -0.03B | -0.07B | -0.03B | 0.05B | -0.12B | -0.04B | | | | -0.06B | | | -0.01B | -0.13B | -0.05B | -0.03B | -0.08B | -0.00B | -0.05B | -0.15B | 0.05B |
|
Cash from Operations
|
-0.01B | 0.16B | 0.23B | 0.45B | 0.39B | 0.36B | 0.55B | 2.32B | 0.35B | 0.12B | 0.28B | 1.45B | | -0.04B | 0.15B | 1.18B | 0.07B | 0.01B | 0.01B | 0.75B | 0.05B | 0.07B | 0.28B | 1.10B | 0.15B | 0.22B | 0.23B | 1.16B | 0.14B | 0.19B | | 0.38B | 0.29B | | 0.43B | 1.97B | | | | 0.66B | 0.34B | | | 0.78B | 0.40B | | | 0.92B | | | | 0.88B | 0.94B | 1.06B | 1.65B | 1.55B | 1.32B | 1.31B | | 1.48B | | | | 0.68B | | | |
|
Amortization of Goodwill
|
0.01B | -0.01B | | | | | | | | | | | | | -0.69B | | | | -0.06B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | 0.01B | 0.01B | -0.05B | 0.08B | 0.01B | 0.01B | -0.06B | 0.08B | | | | 0.00B | | | -0.01B | | | | -0.01B | | | | -0.01B |
|
Amortization
|
| | 0.15B | | 0.13B | | | | | | | | | | 0.10B | | | | | | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | 0.35B | | | | 0.33B | 0.32B | 0.32B | 0.33B | 0.32B | | 0.28B | | 0.27B | | | | 0.23B | | | | 0.20B | | | | 0.19B | 0.18B | | | 0.16B | 0.15B | | 0.17B | 0.18B | 0.18B | 0.19B | | 0.21B | | -0.03B | | 0.22B | | -0.03B | | 0.26B | | -0.03B | | 0.27B | 0.28B | 0.29B | 0.31B | 0.33B | 0.37B | 0.38B | 0.40B | 0.41B | | | | 0.45B | | | |
|
Capital Expenditures
|
| | | -0.19B | | | | -0.42B | -0.47B | -0.33B | 0.38B | -0.08B | | 0.07B | | -0.08B | | | | -0.13B | | | | -0.11B | | | | -0.09B | -0.10B | | | -0.23B | -0.22B | | -0.36B | -0.41B | -0.35B | -0.39B | | -0.28B | | | | -0.24B | | | | -0.38B | | | | -0.55B | -0.84B | -0.81B | -0.95B | -0.92B | -1.09B | -1.07B | -1.15B | -0.80B | | | | -0.50B | | | |
|
Sales of Property, Plant and Equipment
|
0.03B | | | | | | | | | | | 0.01B | | 0.01B | | 0.00B | -0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.01B | | | | 0.04B | 0.03B | | 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 | | -0.84B | -0.81B | -0.95B | -0.92B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | | | -0.05B | 0.00B | | |
|
Change in Intangibles
|
-0.09B | -0.07B | -0.10B | -0.19B | -0.18B | -0.13B | -0.30B | -1.03B | | | | -1.26B | | -0.08B | -0.20B | -0.45B | -0.11B | -0.12B | -0.18B | -0.54B | -0.11B | -0.14B | -0.14B | -0.51B | -0.09B | -0.16B | -0.16B | -0.53B | | -0.14B | -0.14B | -0.61B | | -0.31B | -0.37B | 0.96B | -0.35B | -0.39B | -0.24B | 1.03B | -0.32B | -0.38B | -0.24B | 1.01B | -0.27B | 0.08B | -0.72B | 0.98B | -0.41B | 0.20B | -1.08B | 1.38B | | | | 2.70B | -1.09B | -1.11B | -1.16B | -4.44B | -1.15B | | | -0.58B | -0.59B | | |
|
Acquisitions
|
| | -0.01B | 0.04B | | | | 0.01B | | | | 0.02B | | | | 0.00B | | | | | | | | | | | | | | | | 0.16B | | | | | | | | | -0.08B | | | 0.20B | | | -0.08B | 0.22B | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-0.04B | 0.33B | 0.29B | 0.27B | -0.04B | 0.07B | 0.14B | 0.01B | | | | | | -0.02B | -0.02B | | -0.02B | | | | 0.02B | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.15B | 0.64B | 0.22B | 0.36B | 0.13B | 0.52B | 0.18B | 0.38B | | | | 0.04B | | 0.04B | 0.03B | 0.30B | 0.05B | | 0.10B | 0.03B | 0.06B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42B | | | | | | | | 0.30B | 0.45B | 0.30B | 0.80B | 0.70B | | | 1.35B |
|
Cash from Investing Activities
|
0.70B | 0.11B | -0.31B | -0.21B | -0.24B | -0.30B | -0.12B | -1.03B | -0.21B | 0.29B | 0.41B | -0.83B | | 0.20B | -0.20B | -0.93B | -0.08B | -0.15B | -0.01B | -0.77B | -0.04B | -0.22B | -0.42B | -1.17B | -0.11B | -0.19B | -0.12B | -0.83B | -0.11B | -0.14B | | -0.24B | -0.23B | | | -1.74B | | -0.52B | | -0.28B | -0.41B | | | -0.31B | -0.82B | | | -0.31B | | | | -0.51B | -1.14B | -0.68B | -1.85B | -0.92B | -0.79B | -1.61B | -1.76B | -1.61B | -1.25B | | | -1.26B | -0.80B | | |
|
Other financing activities
|
-0.00B | | -0.00B | | -0.00B | -0.00B | -0.00B | -0.03B | | | | -0.03B | | -0.01B | 0.01B | -0.04B | | | -0.00B | -0.00B | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.00B | | -0.00B | 0.11B | -0.01B | | -0.00B |
|
Cash from Financing Activities
|
-0.19B | | | -0.22B | -0.26B | | | -0.90B | -0.12B | 0.02B | -0.22B | -0.56B | | 0.03B | | 0.09B | -0.48B | | | -0.39B | -0.10B | | | -0.32B | -0.10B | | | -0.56B | -0.11B | | | -0.16B | -0.05B | | 0.58B | -0.58B | -0.05B | -0.06B | | 0.06B | 0.17B | | | -0.26B | -0.14B | | | -0.32B | 0.18B | | | -0.26B | -0.20B | -0.18B | -0.01B | -0.18B | -0.22B | -0.16B | -0.22B | 0.34B | 0.31B | | | -0.21B | -0.28B | | |
|
Current Debt
|
| | | 1.62B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | 1.62B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.07B | | | -0.03B | -0.03B | | | -0.18B | -0.06B | -0.09B | -0.09B | -0.98B | | | | -0.61B | | | | -0.40B | | | | 0.09B | | | | -0.14B | | | | -0.13B | | | | 0.05B | | | | 0.05B | | | | -0.22B | | | | -1.19B | | | | -1.55B | | | | 0.05B | | | | -3.26B | | 0.26B | | -1.54B | | | |
|
Exchange Rate Effect
|
-0.02B | 0.01B | 0.01B | -0.01B | -0.05B | -0.05B | 0.02B | -0.09B | | | | -0.04B | | -0.05B | 0.01B | -0.01B | -0.04B | 0.01B | 0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.02B | | | | -0.02B | | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -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 | -0.00B |
|
Beginning Cash Balance
|
1.48B | 1.69B | 1.58B | 1.59B | 1.42B | 1.27B | 1.47B | 1.89B | | | | 1.91B | | 1.91B | 1.69B | 2.25B | 1.72B | 2.25B | 1.43B | 1.84B | 1.74B | 1.84B | 2.13B | 2.02B | 1.95B | 2.02B | 1.87B | 1.77B | | 1.77B | 1.68B | 1.63B | | 1.65B | 2.19B | 1.76B | 1.79B | 1.76B | 1.83B | 2.27B | 2.37B | 2.27B | 2.40B | 2.60B | 2.61B | 2.61B | 2.71B | 3.01B | 3.45B | 3.75B | 3.11B | 3.23B | | | | 3.26B | | | 3.01B | 3.22B | 3.13B | 3.09B | 3.08B | 2.28B | 1.78B | 1.62B | 2.00B |
|
Free Cash Flow
|
-0.01B | 0.16B | 0.23B | 0.64B | 0.39B | 0.36B | 0.55B | 2.75B | 0.82B | 0.45B | -0.11B | 1.53B | | -0.11B | 0.15B | 1.26B | 0.07B | 0.01B | 0.01B | 0.89B | 0.05B | 0.07B | 0.28B | 1.21B | 0.15B | 0.22B | 0.23B | 1.25B | 0.24B | 0.19B | | 0.61B | 0.51B | | 0.80B | 2.38B | 0.35B | 0.39B | | 0.94B | 0.34B | | | 1.01B | 0.40B | | | 1.30B | | | | 1.43B | 1.78B | 1.86B | 2.61B | 2.47B | 2.41B | 2.38B | 1.15B | 2.28B | | | | 1.18B | | | |
|
Net Cash Flow
|
0.49B | 0.27B | -0.09B | 0.02B | -0.12B | 0.06B | 0.43B | 0.39B | 0.03B | 0.42B | 0.47B | 0.06B | | 0.20B | -0.06B | 0.35B | -0.50B | -0.13B | 0.01B | -0.40B | -0.09B | -0.15B | -0.14B | -0.39B | -0.06B | 0.03B | 0.10B | -0.23B | -0.08B | 0.05B | | -0.03B | 0.01B | | 1.01B | -0.34B | -0.05B | -0.58B | | 0.43B | 0.11B | | | 0.20B | -0.56B | | | 0.29B | 0.18B | | | 0.12B | -0.40B | 0.20B | -0.20B | 0.44B | 0.31B | -0.46B | -1.98B | 0.21B | -0.95B | | | -0.79B | -1.08B | | |