|
Net Income
|
| | -0.01B | -0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.03B | -0.02B | -0.00B | 0.07B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.10B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.03B | -0.03B | -0.02B |
|
Depreciation and Depletion
|
63.00B | 59.00B | 57.00B | 55.00B | 55.00B | 47.00B | 42.00B | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Share-based Compensation
|
2,076.00B | 2,172.00B | 2,555.00B | | 0.00B | 983.00B | 429.00B | 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 | 0.00B | 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 |
|
Deferred Taxes
|
| | | | | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09B | 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 | -0.01B | -0.01B | -0.01B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | 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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Non-cash Items
|
0.00B | 0.01B | 0.01B | | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | | | 0.00B | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.03B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.03B | 0.02B | 3.28B | 0.00B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | 0.19B | | | -0.01B | -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 | -0.02B | -0.04B | -0.01B | -0.01B | 0.01B | 0.01B | -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 | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | -0.01B | -0.00B | -0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.03B | -0.02B | -0.03B |
|
Amortizatization of 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 | 0.00B | 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 | 0.00B |
|
Depreciation & Amortization (CF)
|
63.00B | 59.00B | 57.00B | 55.00B | 55.00B | 47.00B | 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 | 0.00B | 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 Receivables
|
| | | | | | -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 | 0.02B | -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 | 0.00B | 0.01B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B |
|
Change in Inventory
|
| | | | | | | | | | | | | | -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 | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B |
|
Change in Account Payables
|
| | | 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 Accured Expenses
|
| | | | | | 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 | 0.01B | -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 | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B |
|
Change in Taxes
|
| | | | | | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | -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 | -0.01B | -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 | 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 | -0.01B | 0.00B | 0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B |
|
Capital Expenditures
|
| | | | | | | | | | 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 | 0.00B | 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
|
| | | 0.02B | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.00B | | | 0.02B | 0.02B | 0.06B | 0.05B | 0.07B | 0.05B | 0.06B | 0.02B | 0.02B | 0.01B | 0.03B | 0.00B | | -0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.05B | 0.07B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | 0.05B | 0.05B | 0.02B | 0.06B | 0.06B | 0.06B | 0.08B | 0.09B | 0.10B | 0.06B | 0.11B | 0.07B | 0.07B | 0.09B | 0.07B | 0.10B | 0.08B | 0.09B | 0.08B | 0.15B | 0.08B | 0.35B | 0.06B | 0.08B | 0.11B | 0.06B | 0.10B | 0.10B | 0.10B | 0.09B | 0.04B | 0.04B |
|
Cash from Investing Activities
|
-1451.00B | -3255.00B | 4,706.00B | -0.00B | -0.03B | -0.03B | -0.04B | -0.06B | 0.01B | 0.00B | 0.02B | 0.04B | 0.03B | -0.00B | 0.02B | -0.00B | 0.03B | 0.00B | -0.00B | -0.07B | 0.00B | 0.01B | 0.01B | -0.03B | -0.03B | 0.00B | -0.00B | 0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.02B | -0.01B | 0.01B | 0.01B | 0.02B | -0.10B | -0.01B | -0.02B | -0.04B | -0.01B | -0.01B | -0.01B | 0.02B | 0.00B | -0.05B | -0.02B | 0.00B | -0.03B | -0.02B | -0.03B | 0.01B | -0.01B | -0.02B | 0.08B | 0.19B | -0.19B | 0.04B | -0.04B | -0.02B | -0.02B | 0.01B | 0.00B | 0.04B | -0.02B | 0.02B |
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | | | | | -0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 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 |
|
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 | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B |
|
Change in Cash
|
| | | | | | -0.04B | -0.06B | 0.01B | -0.00B | 0.01B | 0.03B | 0.02B | -0.01B | 0.01B | -0.02B | 0.02B | -0.01B | 0.04B | -0.08B | -0.02B | -0.03B | -0.00B | 0.05B | -0.03B | 0.02B | -0.00B | 0.00B | -0.01B | -0.02B | 0.01B | 0.01B | -0.02B | -0.01B | 0.01B | 0.01B | 0.12B | -0.09B | -0.00B | 0.00B | -0.03B | 0.01B | -0.01B | 0.01B | 0.02B | 0.03B | -0.04B | 0.00B | 0.01B | -0.01B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | 0.09B | 0.22B | -0.20B | 0.03B | -0.05B | -0.01B | -0.02B | -0.00B | 0.00B | 0.01B | -0.03B | -0.01B |
|
Beginning Cash Balance
|
-0.01B | 0.02B | -0.02B | 0.21B | 0.04B | 0.15B | 0.15B | 0.10B | 0.04B | 0.05B | 0.05B | 0.06B | 0.09B | 0.11B | 0.09B | 0.10B | 0.09B | 0.11B | 0.10B | 0.14B | 0.06B | 0.04B | 0.02B | 0.02B | 0.06B | 0.03B | 0.05B | 0.05B | 0.05B | 0.04B | 0.02B | 0.09B | 0.04B | 0.02B | 0.01B | 0.02B | 0.03B | 0.16B | 0.06B | 0.06B | 0.06B | 0.03B | 0.05B | 0.04B | 0.05B | 0.06B | 0.10B | 0.06B | 0.06B | 0.07B | 0.06B | 0.05B | 0.05B | 0.07B | 0.06B | 0.05B | 0.14B | 0.35B | 0.15B | 0.18B | 0.14B | 0.13B | 0.10B | 0.10B | 0.10B | 0.11B | 0.08B |
|
Free Cash Flow
|
| | | 0.19B | | | -0.01B | -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 | -0.02B | -0.04B | -0.01B | -0.01B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | -0.01B | -0.00B | -0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.03B | -0.02B | -0.03B |
|
Net Cash Flow
|
-1451.00B | -3255.00B | 4,706.00B | 0.19B | -0.03B | -0.03B | -0.04B | -0.06B | 0.01B | -0.00B | 0.01B | 0.03B | 0.02B | -0.01B | 0.01B | -0.02B | 0.02B | -0.01B | 0.04B | -0.08B | -0.02B | -0.03B | -0.00B | 0.05B | -0.03B | 0.02B | -0.00B | 0.00B | -0.01B | -0.02B | 0.01B | 0.01B | -0.02B | -0.01B | 0.01B | 0.01B | 0.12B | -0.09B | -0.00B | 0.00B | -0.03B | 0.01B | -0.01B | 0.01B | 0.02B | 0.03B | -0.04B | 0.00B | 0.01B | -0.01B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | 0.09B | 0.22B | -0.20B | 0.03B | -0.05B | -0.01B | -0.02B | -0.00B | 0.00B | 0.01B | -0.03B | -0.01B |