|
Net Income
|
0.02B | 0.00B | 0.07B | 0.04B | 0.02B | 0.05B | 0.08B | -0.14B | 0.02B | 0.06B | 0.09B | -0.05B | 0.03B | 0.06B | 0.11B | -0.05B | | | | -0.07B | 0.04B | 0.08B | 0.13B | -0.09B | 0.03B | | | | | | | | | 0.08B | | | | 0.09B | | 0.09B | 0.01B | 0.01B | | 0.00B | | | | 0.10B | | | | 0.16B | | | | 0.16B | | | 0.19B | 0.19B | 0.07B | 0.17B | 0.39B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.06B | 0.09B | -0.05B | 0.02B | 0.06B | 0.09B | 0.03B | 0.03B | 0.05B | 0.08B | 0.03B | 0.03B | 0.06B | 0.09B | 0.03B | 0.03B | 0.06B | 0.09B | 0.03B | 0.03B | 0.06B | 0.07B | 0.03B | 0.02B | 0.05B | 0.10B |
|
Share-based Compensation
|
| | 0.00B | | 0.00B | 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 | 0.01B | 0.01B | | 0.01B | 0.02B | 0.03B | | 0.00B | 0.01B | 0.02B | | 0.02B | 0.03B | 0.04B | | 0.02B | 0.03B | 0.02B | | 0.01B | 0.02B | 0.03B |
|
Deferred Taxes
|
| 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 | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.02B | | 0.09B | -0.12B | 0.00B | 0.03B | 0.02B | 0.02B | 0.02B | -0.04B | 0.01B | 0.01B | 0.01B | | -0.00B | -0.00B | -0.02B | | -0.01B | -0.01B | -0.03B | | -0.01B | -0.02B | -0.03B | | -0.00B | -0.01B | 0.02B | | -0.00B | -0.00B | 0.04B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.01B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.02B | -0.03B | -0.04B | | -0.02B | -0.03B | -0.04B | 0.03B | -0.01B | -0.02B | -0.03B | | -0.02B | -0.04B | -0.05B | 0.05B | -0.02B | -0.04B | -0.06B | 0.04B | -0.02B | -0.04B | -0.06B | 0.05B | -0.02B | -0.03B | -0.05B | 0.00B | -0.01B | -0.03B | -0.04B | 0.03B | -0.01B | -0.03B | -0.04B | 0.02B | -0.01B | -0.02B | -0.02B | 0.00B | 0.01B | -0.03B | -0.06B | | 0.02B | -0.01B | -0.01B | | | 0.01B | 0.01B | | -0.00B | | -0.00B | | -0.00B | | | | | | |
|
Asset Writedowns and Impairment
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.03B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -4.51 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | -0.01B | | -0.00B | -0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | | | | | | 0.00B | 0.01B | 0.02B | | -0.01B | 0.02B | 0.00B | | 0.00B | 0.00B | 0.01B | | -0.02B | -0.02B | 0.00B | | -0.01B | 0.02B | 0.02B | | 0.00B | 0.00B | -0.01B |
|
Change in Working Capital
|
| 1.13B | | -12.74B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.15 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | -0.01B | 0.29B | 0.29B | 0.31B | 0.32B | 0.02B | -0.01B | -0.02B | 0.00B | 0.05B | 0.36B | 0.00B | 0.00B | 0.05B | 0.38B | 0.41B | 0.43B | 0.43B | 0.53B | 0.55B | 0.57B | 0.57B | 0.50B | 0.77B | 0.80B | 0.81B | 0.79B | 0.79B | 0.80B | 0.82B | 0.80B | 0.85B | 0.90B | 0.88B | 0.82B | 0.85B | 0.85B | 0.62B | 0.00B | 0.78B | 0.08B | 0.57B | 0.06B | 0.74B | 0.75B | 653.47 | 0.00B | 0.90B | 0.97B | 1.03B | 0.06B | 0.04B | -0.07B | 1.06B | 1.09B | 0.04B | 0.02B | 1.32B | 1.19B | 1.12B | 0.19B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | -0.08B | -0.05B | -0.03B | | -0.05B | -0.10B | 0.06B | | -0.06B | -0.05B | 0.05B | | -0.08B | -0.09B | 0.04B | | -0.10B | -0.15B | 0.13B |
|
Change in Taxes
|
| | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | 0.03B | | | | 0.04B | 0.06B | -0.00B | 0.02B | 0.04B | 0.06B | 0.01B | 0.01B | 0.03B | 0.05B | 0.02B | 0.02B | 0.04B | 0.07B | 0.02B | 0.02B | 0.05B | | 0.03B | 0.03B | 0.07B | 0.12B |
|
Cash from Operations
|
-0.01B | 0.02B | 0.05B | | -0.01B | -0.01B | 0.06B | 0.07B | -0.00B | 0.02B | 0.10B | 0.06B | 0.00B | 0.04B | 0.15B | 0.08B | -0.00B | 0.02B | 0.11B | 0.08B | -0.09B | 0.06B | 0.08B | | -0.01B | 0.03B | 0.08B | | -0.03B | 0.10B | 0.12B | | -0.12B | 0.08B | 0.06B | 0.16B | -0.09B | 0.12B | 0.21B | | -0.04B | | 0.37B | | 0.06B | 0.13B | 0.23B | | 0.01B | -0.00B | 0.07B | | 0.04B | 0.05B | 0.21B | | 0.06B | 0.10B | 0.22B | | 0.07B | 0.17B | 0.40B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | 0.10B | | -0.05B | -0.09B | 0.12B | 0.17B | -0.04B | 0.09B | 0.14B | -0.00B | 0.05B | 0.10B | 0.17B | -0.10B | 0.00B | 0.00B | 0.00B | | | | | | | | | 0.00B | | 0.00B | 0.00B | | 0.00B | 2.02B | 2.02B | 2.02B | 0.00B | 0.00B | 0.00B | 0.00B | -0.17B | 0.00B | 0.41B | | 0.10B | 0.24B | 0.37B | | 0.13B | 0.28B | 0.42B | | 0.15B | 0.32B | 0.51B | | 0.18B | 0.40B | 0.46B | | 0.15B | 0.32B | 0.75B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.02B | -0.01B | 0.01B | 0.01B | 0.02B | -0.01B | 0.01B | 0.02B | 0.03B | | 0.01B | 0.03B | 0.06B | 0.02B | 0.02B | 0.04B | 0.06B | | 0.02B | 0.04B | 0.06B | | 0.02B | 0.03B | 0.05B | | 0.01B | 0.03B | 0.04B | 0.01B | 0.01B | 0.03B | 0.04B | 0.02B | 0.02B | 0.05B | 0.08B | 0.03B | 0.03B | 0.05B | 0.08B | 0.02B | 0.03B | 0.06B | 0.07B | 0.02B | 0.02B | 0.04B | 0.10B |
|
Capital Expenditures
|
-0.01B | -0.01B | -0.02B | | -0.00B | -0.01B | -0.02B | 0.01B | -0.01B | -0.01B | -0.02B | | -0.01B | -0.03B | -0.04B | 0.03B | -0.01B | -0.03B | -0.04B | 0.03B | -0.01B | -0.02B | -0.03B | 0.02B | -0.02B | -0.03B | -0.04B | | -0.01B | -0.03B | -0.04B | 0.03B | -0.02B | -0.05B | -0.08B | 0.03B | -0.02B | -0.04B | -0.05B | 0.05B | -0.01B | -0.02B | -0.02B | | -0.01B | -0.02B | -0.03B | | -0.01B | -0.03B | -0.05B | | -0.02B | -0.04B | -0.08B | | -0.02B | -0.06B | -0.07B | | -0.01B | -0.03B | -0.05B |
|
Sales of Property, Plant and Equipment
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
-0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -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 | -0.00B | -0.00B | 0.01B | -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 | | | | | | | | | | |
|
Acquisitions
|
-0.02B | -0.03B | -0.04B | 78.22B | -0.03B | -0.05B | -0.05B | 0.05B | -0.03B | -0.04B | -0.07B | | -0.00B | -0.01B | -0.03B | 0.00B | -0.04B | -0.08B | -0.11B | 0.10B | -0.12B | -0.13B | -0.15B | 0.20B | -0.11B | -1.04B | -1.06B | 3.28B | -0.03B | -0.05B | -0.07B | 0.07B | -0.02B | -0.05B | -0.11B | 0.08B | -0.08B | -0.08B | -0.08B | 0.15B | | | | | -0.02B | -0.04B | -0.04B | | | -0.05B | -0.05B | | | -0.08B | -0.08B | | -0.43B | -0.56B | -0.41B | | | -0.03B | -0.45B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | -1.06B | -1.11B | | | 0.18B | 0.09B | | | -0.11B | -0.20B | | | | -0.17B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | -0.00B | 0.19B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 5.71 | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Cash from Investing Activities
|
-0.03B | -0.04B | -0.05B | | -0.04B | -0.06B | -0.07B | 0.08B | -0.04B | -0.06B | -0.11B | | -0.01B | -0.04B | -0.08B | 0.01B | -0.06B | -0.11B | -0.15B | 0.15B | -0.15B | -0.16B | -0.19B | 0.25B | -0.13B | -1.06B | -1.11B | | -0.05B | | | | -0.05B | | | | -0.10B | -0.09B | -0.13B | | -0.02B | -0.03B | -0.04B | | -0.02B | -0.05B | -0.08B | | 0.03B | -0.03B | -0.04B | | -0.02B | -0.10B | -0.13B | | -0.41B | -0.42B | -0.44B | | -0.02B | -0.06B | -0.37B |
|
Other financing activities
|
-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 | 0.02B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.04B | 0.04B | -0.02B | | 0.01B | 0.01B | -0.05B | -0.01B | 0.01B | 0.01B | -0.02B | | -0.01B | -0.02B | -0.06B | 0.02B | 0.04B | 0.07B | -0.09B | -0.04B | 0.09B | 0.05B | 0.03B | -0.22B | 0.11B | 1.13B | 1.08B | | 0.06B | -0.27B | -0.20B | | 0.13B | 0.10B | 0.11B | | 0.06B | -0.06B | -0.09B | | -0.02B | | -0.34B | | -0.06B | -0.15B | -0.22B | | -0.02B | 0.01B | -0.09B | | -0.03B | 0.13B | -0.17B | | 0.19B | 0.23B | 0.15B | | -0.04B | 0.02B | 0.12B |
|
Dividends Paid - Common
|
| | | | | | | | | -0.01B | -0.01B | | -0.01B | -0.01B | -0.02B | 0.01B | -0.01B | -0.02B | -0.02B | 0.02B | -0.01B | -0.02B | -0.03B | 0.02B | -0.01B | -0.02B | -0.03B | 0.11B | -0.01B | -0.03B | -0.04B | 0.03B | -0.01B | -0.03B | -0.05B | 0.03B | -0.02B | -0.03B | -0.05B | 0.03B | -0.02B | -0.03B | -0.05B | | -0.02B | -0.04B | -0.05B | | -0.02B | -0.04B | -0.06B | | -0.02B | -0.04B | -0.06B | | -0.02B | -0.05B | -0.05B | | -0.02B | -0.04B | -0.08B |
|
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 | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.01B | -0.02B | | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | | 0.02B | 0.01B | 0.01B | | -0.01B | -0.01B | 0.01B | | -0.00B | 0.01B | 0.03B | | -0.00B | -0.01B | -0.00B | | 0.00B | 0.01B | 0.01B | | | -0.01B | -0.01B |
|
Change in Cash
|
0.00B | 0.01B | 0.02B | | -0.05B | -0.06B | -0.05B | 0.14B | -0.03B | -0.03B | -0.02B | | -0.02B | -0.02B | 0.04B | 0.10B | -0.02B | -0.03B | -0.06B | 0.11B | -0.14B | -0.14B | -0.10B | 0.29B | -0.03B | 0.12B | 0.06B | | -0.02B | 0.01B | -0.01B | | -0.03B | -0.04B | -0.07B | | -0.13B | -0.08B | 0.05B | | -0.07B | 0.13B | -0.07B | | -0.04B | -0.08B | -0.07B | | 0.01B | -0.02B | -0.05B | | -0.02B | 0.10B | -0.06B | | -0.15B | -0.13B | -0.07B | | 0.02B | 0.08B | 0.13B |
|
Free Cash Flow
|
| 0.03B | 0.07B | | -0.01B | 0.00B | 0.08B | 0.06B | 0.00B | 0.04B | 0.12B | 0.06B | 0.00B | 0.07B | 0.19B | 0.05B | | | | 0.05B | -0.08B | 0.08B | 0.11B | -0.02B | 0.01B | | | | | | | -0.03B | | 0.13B | -0.17B | 0.12B | | 0.16B | | -0.05B | | 0.02B | | | | | | | | -0.00B | 0.07B | | | 0.05B | 0.21B | | | 0.10B | 0.29B | | 0.08B | 0.19B | 0.45B |
|
Net Cash Flow
|
| 0.02B | -0.02B | | -0.05B | -0.06B | -0.05B | 0.14B | -0.03B | -0.03B | -0.03B | 0.06B | 0.00B | -0.02B | 0.02B | 0.11B | | | | 0.18B | -0.14B | -0.05B | -0.07B | 0.03B | -0.03B | | | | | | | | | 0.18B | -0.17B | 0.16B | | -0.03B | | | | -0.03B | | | | | | | | -0.02B | -0.06B | | | 0.08B | -0.09B | | | -0.09B | -0.07B | | 0.02B | 0.14B | 0.15B |