|
Net Income
|
0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.10B | 0.06B | 0.03B | 0.10B | 0.13B | 0.04B | 0.05B | -0.08B | -0.25B | 0.01B | 0.06B | 0.09B | 0.10B | 0.03B | 0.06B | 0.05B | -0.02B | 0.03B | 0.07B | 0.06B | -0.07B | -0.00B | -0.33B | -0.16B | -0.48B | -0.16B | -0.32B | -0.12B | -0.01B | -0.16B | -0.15B | -0.12B | -0.10B | -0.14B | -0.06B | 0.02B | -1.28B | -0.03B | -0.04B | -0.29B | -0.17B | -0.09B | 0.10B | 0.06B | 0.07B | 0.49B | 0.00B | 0.00B |
|
Depreciation and Depletion
|
0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.03B | 0.00B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Share-based Compensation
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | -0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
| -0.01B | -0.01B | 0.01B | 0.01B | -0.06B | 0.01B | -0.02B | -0.02B | -0.00B | -0.01B | -0.02B | -0.06B | -0.01B | -0.01B | -0.04B | -0.05B | -0.01B | -0.02B | 0.00B | -0.01B | -0.05B | -0.01B | -0.02B | -0.01B | -0.02B | -0.00B | -0.10B | -0.07B | -0.09B | -0.04B | -0.03B | -0.03B | -0.06B | -0.05B | -0.03B | -0.08B | 0.01B | 0.00B | -0.03B | -0.05B | -0.04B | -0.03B | -0.03B | -0.19B | 0.07B | 0.09B | -0.08B | -0.00B | 0.06B | 0.01B | -0.01B | 0.03B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | -0.01B | | 0.87B | 0.00B | 0.00B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | 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 | 5.30 | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
| 0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | | -0.00B | -0.00B | -0.00B | 0.08B | 0.00B | -0.01B | -0.01B | 0.07B | | -0.01B | -0.01B | -0.01B | | | 0.00B | -0.05B | 0.01B | 0.00B | 0.00B | -0.06B | -0.01B | -0.00B | -0.03B | -0.02B | | | | -0.01B | -0.01B | | | -0.00B | 0.03B | -0.05B | 0.07B | 0.06B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.04B | -0.00B |
|
Asset Writedowns and Impairment
|
0.04B | 0.00B | 0.01B | 0.03B | 0.01B | 0.00B | | 0.01B | 0.01B | -0.00B | | | 0.09B | -0.09B | 0.02B | | 0.01B | -0.02B | | | | | | | | | | | | | | 0.21B | | | | | | 0.01B | | | | 1.12B | | | 0.90B | 0.35B | | | | 0.00B | | | |
|
Cash from Restructuring
|
| 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.16B | 0.01B | 0.19B | 0.01B | 0.13B | 0.14B | | 0.13B | 0.00B | 0.16B | | | 0.12B | 0.12B | 0.08B | | 0.03B | 0.04B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Cash from Operations
|
| 0.23B | -0.05B | 0.08B | 0.13B | 0.09B | -0.04B | -0.01B | 0.21B | 0.13B | 0.00B | 0.07B | 0.11B | 0.14B | 0.12B | 0.17B | 0.27B | 0.09B | 0.10B | 0.09B | 0.15B | 0.25B | 0.04B | 0.10B | 0.23B | 0.13B | -0.01B | -0.25B | 0.52B | 0.34B | -0.04B | 0.21B | 0.17B | 0.10B | -0.12B | 0.19B | 0.07B | -0.01B | -0.01B | -0.09B | -0.09B | 0.39B | -0.05B | 0.14B | 0.14B | 0.07B | -0.18B | 0.05B | 0.12B | 0.28B | -0.19B | 0.08B | 0.15B |
|
Amortization
|
| 344.54B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.02B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.22B | 0.21B | 0.26B | 0.21B | 0.20B | 0.21B | 0.20B | 0.20B | 0.19B | 0.20B | 0.19B | 0.18B | 0.18B | 0.17B | 0.17B | 0.16B | 0.14B | 0.14B | 0.12B | 0.11B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Change in Receivables
|
| -0.09B | 0.05B | 0.08B | -0.08B | -0.03B | 0.10B | 0.07B | -0.07B | -0.08B | 0.10B | 0.02B | -0.00B | -0.11B | 0.06B | 0.08B | -0.04B | 0.00B | -0.02B | -0.02B | -0.02B | -0.04B | 0.07B | 0.07B | -0.11B | -0.09B | 0.15B | 0.15B | -0.47B | -0.09B | -0.07B | 0.04B | -0.17B | -0.03B | 0.16B | 0.01B | -0.14B | 0.02B | 0.06B | 0.03B | 0.10B | -0.17B | -0.18B | 0.00B | -0.20B | -0.10B | 0.03B | 0.16B | -0.08B | 0.03B | 0.15B | 0.09B | 0.11B |
|
Change in Inventory
|
| -0.06B | 0.03B | 0.03B | -0.00B | 0.00B | 0.04B | 0.04B | -0.03B | -0.05B | -0.01B | -0.00B | -0.06B | -0.09B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.05B | -0.04B | 0.03B | 0.02B | 0.02B | -0.02B | 0.06B | -0.19B | -0.22B | -0.13B | -0.05B | 0.12B | 0.06B | -0.03B | 0.01B | 0.05B | 0.11B | 0.19B | 0.07B | 0.08B | 0.00B | 0.03B | 0.03B | -0.17B | -0.08B | -0.17B | -0.03B | -0.02B | -0.01B | -0.09B | 0.04B | 0.05B | -0.02B |
|
Change in Accured Expenses
|
| 0.04B | -0.04B | 0.07B | -0.04B | 0.08B | -0.03B | 0.03B | -0.05B | -0.05B | 0.01B | -0.01B | 0.08B | -0.07B | 0.07B | 0.09B | 0.05B | -0.03B | -0.03B | -0.09B | -0.06B | 0.02B | 0.02B | 0.03B | -0.03B | -0.01B | 0.14B | -0.14B | -0.23B | -0.05B | -0.22B | 0.28B | -0.09B | -0.15B | -0.02B | 0.19B | 0.00B | 0.09B | 0.02B | -0.05B | -0.13B | 0.11B | -0.32B | -0.09B | -0.11B | -0.20B | -0.01B | 0.14B | -0.04B | 0.05B | 0.02B | 0.11B | 0.08B |
|
Other Working Capital Changes
|
| -0.03B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | -0.02B | -0.05B | 0.00B | -0.01B | 0.05B | 0.02B | 0.01B | -0.02B | -0.00B | -0.02B | 0.01B | -0.01B | 0.02B | -0.01B | 0.02B | -0.02B | 0.00B | -0.06B | 0.02B | -0.05B | -0.04B | 0.04B | -0.02B | 0.00B | -0.02B | 0.05B | -0.00B | -0.03B | 0.02B | 0.02B | -0.03B | 0.03B | 0.01B | -0.09B | -0.01B | -0.01B | 0.00B | 0.09B | 0.07B | 0.03B | 0.01B | -0.05B | 0.05B | 0.03B | 0.07B |
|
Capital Expenditures
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.05B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B |
|
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 | 0.01B | 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 | | 0.04B | 0.00B | 0.00B | 0.03B | | 0.00B | | | | | |
|
Acquisitions
|
| | 0.03B | | 0.02B | | | | 0.04B | 0.00B | | | | 0.04B | 0.02B | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03B | 0.01B | 0.00B |
|
Cash from Investing Activities
|
| -0.01B | -0.04B | -0.01B | -0.03B | 0.02B | -0.01B | 0.00B | -0.07B | -0.01B | -0.01B | -2.76B | -0.23B | -0.06B | 0.01B | -0.03B | -0.02B | -0.02B | -0.01B | -0.01B | -0.12B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -3.78B | -1.32B | -0.02B | -0.03B | -0.02B | -0.02B | -0.03B | -0.04B | -0.03B | -0.05B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | 0.04B | -0.01B | -0.01B | 0.01B | 0.00B | -0.05B | -0.01B | -0.00B | 2.02B | 0.00B | -0.02B |
|
Other financing activities
|
| 81.93B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | | 0.01B | 0.00B | 0.06B | -0.05B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.11B | 0.00B | | 0.00B | | 0.01B | 0.00B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | -0.00B | | | | 0.03B | 0.01B | | |
|
Cash from Financing Activities
|
| -0.20B | 0.10B | -0.11B | -0.01B | -0.07B | 0.00B | 0.19B | 0.00B | -0.00B | 0.02B | 2.75B | -0.06B | -0.13B | -0.00B | -0.31B | -0.25B | -0.15B | -0.09B | -0.04B | -0.10B | -0.18B | -0.01B | 0.00B | -0.40B | 0.00B | 3.51B | 1.74B | -0.23B | -0.32B | -0.11B | 0.24B | -0.39B | -0.12B | -0.04B | -0.02B | -0.06B | -0.01B | -0.02B | 0.04B | 0.03B | -0.12B | -0.06B | -0.04B | -0.03B | -0.06B | -0.01B | -0.01B | -0.01B | -0.06B | -2.01B | -0.01B | -0.00B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.01B | | | | | 0.01B | 0.01B | 0.01B | | | | 0.01B | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.01B | 0.01B | -0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | -0.02B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.02B | 0.00B | 0.00B | 0.01B | -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 | -0.01B | 0.00B | 0.01B | -0.00B |
|
Change in Cash
|
| 0.02B | 0.00B | -0.04B | 0.09B | 0.03B | -0.04B | 0.18B | 0.14B | 0.11B | 0.01B | 0.06B | -0.17B | -0.06B | 0.13B | -0.17B | 0.00B | -0.09B | 0.01B | 0.05B | -0.07B | 0.04B | 0.02B | 0.07B | -0.19B | 0.11B | -0.28B | 0.17B | 0.26B | -0.01B | -0.20B | 0.43B | -0.24B | -0.06B | -0.20B | 0.12B | -0.03B | -0.05B | -0.05B | -0.09B | -0.08B | 0.25B | -0.07B | 0.09B | 0.10B | 0.02B | -0.19B | -0.01B | 0.11B | 0.21B | -0.17B | 0.08B | 0.13B |
|
Free Cash Flow
|
| 0.22B | -0.06B | 0.07B | 0.12B | 0.08B | -0.04B | -0.02B | 0.20B | 0.12B | -0.01B | 0.06B | 0.10B | 0.12B | 0.11B | 0.15B | 0.25B | 0.07B | 0.09B | 0.07B | 0.12B | 0.23B | 0.02B | 0.08B | 0.20B | 0.11B | -0.03B | -0.28B | 0.50B | 0.30B | -0.07B | 0.19B | 0.15B | 0.05B | -0.15B | 0.16B | 0.03B | -0.05B | -0.04B | -0.12B | -0.11B | 0.36B | -0.06B | 0.12B | 0.13B | 0.05B | -0.18B | 0.05B | 0.12B | 0.27B | -0.20B | 0.06B | 0.14B |
|
Net Cash Flow
|
| 0.02B | 0.00B | -0.04B | 0.09B | 0.03B | -0.04B | 0.18B | 0.15B | 0.12B | 0.02B | 0.06B | -0.17B | -0.05B | 0.12B | -0.17B | 0.00B | -0.08B | 0.00B | 0.04B | -0.08B | 0.04B | 0.01B | 0.09B | -0.19B | 0.11B | -0.28B | 0.17B | 0.27B | -0.01B | -0.18B | 0.43B | -0.25B | -0.07B | -0.19B | 0.12B | -0.03B | -0.05B | -0.05B | -0.08B | -0.08B | 0.25B | -0.07B | 0.09B | 0.11B | 0.02B | -0.18B | -0.01B | 0.11B | 0.22B | -0.17B | 0.07B | 0.13B |