|
Net Income
|
| | | -0.20B | 0.03B | 0.54B | 0.65B | -0.14B | -0.45B | 0.34B | 0.01B | -0.62B | -0.42B | 0.47B | 0.38B | 0.12B | -0.61B | 0.79B | 0.92B | 0.03B | 0.51B | 1.19B | 4.82B | 0.82B | 0.31B | 0.59B | 0.96B | 0.40B | 0.10B | 0.82B | 0.65B | 0.57B | 0.15B | 0.68B | 0.84B | |
|
Share-based Compensation
|
| | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.01B | 0.00B | 0.01B | -0.26B | 0.11B | 0.34B | 0.31B | 0.14B | 0.15B | -0.05B | -0.07B | -0.52B | 0.08B | -0.04B | -0.02B | -2.85B | -0.12B | -1.48B | -0.79B | -0.72B | -0.76B | -0.64B | -0.67B | -0.64B | -0.65B | -0.61B | -0.69B | -0.76B | -0.81B | -0.75B | -0.82B | 2.70B | -0.84B | 0.94B | 0.43B | 0.13B |
|
Asset Writedowns and Impairment
|
| | 0.02B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | |
|
Cash from Restructuring
|
0.02B | 0.07B | -0.07B | 0.15B | 0.00B | -0.05B | 0.03B | 0.06B | 0.01B | 0.04B | 0.01B | 0.33B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | 0.06B | | | | | 0.01B | | | | 0.00B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.48B | 0.87B | -0.05B | 0.60B | 1.00B | 0.75B | 0.39B | 0.27B | 0.12B | 0.96B | -0.24B | 0.09B | 0.39B | 1.15B | 0.24B | -0.33B | 0.69B | 1.46B | 0.57B | -0.10B | 1.82B | 1.75B | 1.30B | 1.11B | 1.20B | 2.55B | 1.14B | 0.66B | 0.55B | 1.56B | 0.58B | 0.79B | 1.71B | 2.44B | 0.88B | 1.13B |
|
Amortization of Deferred Charges
|
| | -0.01B | 0.02B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
19.95B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.22B | 0.22B | 0.23B | 0.70B | 0.39B | 0.39B | 0.38B | 0.39B | 0.38B | 0.38B | 0.38B | 0.39B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
0.23B | 0.10B | -0.14B | -0.15B | 0.38B | 0.01B | 0.13B | -0.43B | 0.43B | -0.03B | 0.03B | -0.41B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | -0.08B | 0.21B | 0.10B | 0.10B | -0.20B | 0.18B | 0.23B | -0.08B | 0.02B | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.04B | 0.05B | 0.14B | 0.04B | -0.23B | 0.01B | 0.25B | 0.22B | -0.47B | 0.38B | 0.45B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | 0.09B | -0.23B | 0.19B | 0.06B | -0.04B | -0.03B | 0.29B | 0.06B | 0.11B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
0.05B | 0.07B | 0.11B | 0.18B | 0.20B | 0.14B | 0.16B | 0.33B | 0.30B | 0.32B | 0.41B | 0.99B | 0.38B | 0.45B | 0.58B | 0.77B | 0.36B | 0.59B | 0.39B | 0.66B | 0.21B | 1.10B | 0.67B | 0.76B | 0.82B | 0.84B | 0.69B | 0.88B | 0.69B | 1.09B | 1.12B | 0.97B | 0.94B | 0.73B | 0.82B | 1.57B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.02B | 0.01B | 0.02B | 0.04B | 0.01B | 0.05B | 0.02B | 0.09B | 0.06B | 0.00B | 0.04B | 0.01B | 0.01B | 0.05B | 0.09B | 0.04B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52B | 0.64B |
|
Cash from Investing Activities
|
-0.08B | -0.02B | -0.28B | 3.69B | -0.32B | -0.51B | -0.45B | -0.52B | -0.36B | -0.21B | -0.23B | -1.15B | -0.43B | -0.40B | -0.47B | -0.72B | -0.43B | -0.91B | -0.30B | -0.70B | -0.04B | -1.13B | -0.55B | -0.89B | -0.82B | -0.83B | -0.71B | -0.87B | -0.64B | -1.03B | -1.28B | -0.85B | -0.69B | -0.96B | -0.85B | -1.95B |
|
Other financing activities
|
-0.01B | -0.01B | 0.04B | 0.23B | 0.03B | | 0.00B | -0.02B | 0.01B | -0.01B | -0.00B | 0.07B | -0.03B | -0.01B | -0.03B | 0.17B | 0.01B | -0.06B | -0.03B | 0.18B | -0.01B | -0.01B | -0.01B | 0.07B | -0.00B | -0.02B | -0.02B | 0.10B | -0.07B | -0.01B | -0.00B | 0.16B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Cash from Financing Activities
|
0.07B | 0.54B | -0.39B | -0.42B | -0.59B | -0.89B | -0.47B | -0.49B | -0.40B | -0.27B | -0.49B | 0.70B | -1.19B | -0.14B | 0.02B | 0.34B | -0.48B | -0.14B | -0.58B | -0.39B | -0.43B | -1.18B | -0.12B | -0.76B | -1.61B | -1.04B | -0.33B | -0.23B | 0.09B | -0.32B | 0.18B | -0.33B | -0.10B | -1.00B | -0.29B | -0.11B |
|
Change in Cash
|
0.47B | 1.39B | -0.71B | 3.88B | 0.10B | -0.65B | -0.54B | -0.74B | -0.64B | 0.48B | -0.96B | -0.36B | -1.23B | 0.60B | -0.21B | -0.71B | -0.21B | 0.41B | -0.31B | -1.11B | 1.35B | -0.56B | 0.63B | -0.42B | -1.21B | 0.69B | 0.15B | -0.53B | | | -0.52B | -0.39B | 0.92B | 0.48B | -0.27B | -0.93B |
|
Free Cash Flow
|
0.43B | 0.80B | -0.16B | 0.42B | 0.80B | 0.61B | 0.23B | -0.07B | -0.18B | 0.64B | -0.65B | -0.90B | 0.02B | 0.70B | -0.34B | -1.10B | 0.33B | 0.88B | 0.18B | -0.76B | 1.61B | 0.65B | 0.63B | 0.35B | 0.38B | 1.71B | 0.45B | -0.22B | -0.14B | 0.47B | -0.54B | -0.18B | 0.77B | 1.72B | 0.06B | -0.45B |
|
Net Cash Flow
|
0.47B | 1.39B | -0.71B | 3.88B | 0.10B | -0.65B | -0.54B | -0.74B | -0.64B | 0.48B | -0.96B | -0.36B | -1.23B | 0.60B | -0.21B | -0.71B | -0.21B | 0.41B | -0.31B | -1.19B | 1.35B | -0.56B | 0.63B | -0.54B | -1.24B | 0.68B | 0.10B | -0.45B | -0.01B | 0.21B | -0.52B | -0.39B | 0.92B | 0.48B | -0.27B | -0.93B |