|
Net Income
|
-0.00B | -0.00B | -0.01B | -0.00B | 0.02B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | 0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.02B | -0.07B | -0.12B | -0.09B | -0.07B | -0.00B | -0.00B | -0.17B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | -0.01B | 0.03B | -0.01B | -0.03B | 0.03B | 0.03B | 0.04B | -0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.03B | 0.19B | 0.02B | -0.11B | 0.26B | 0.35B | 0.14B | -0.14B | 0.16B | 0.27B | 0.19B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | 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 | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| 0.21B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.14B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 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 | 0.01B | 0.01B | 0.00B | 0.00B | 0.04B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.11B | -0.02B | 0.01B | 0.04B | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.02B | | | | | | | -0.01B | 0.01B | | | 0.01B | -0.01B | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | 0.12B | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | | -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 | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
| | | | | 0.00B | | | | 0.00B | | | | | | | | -0.00B | 0.00B | | | -0.00B | | | | 0.00B | -0.03B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.03B | -0.01B | -0.01B | -0.02B | -0.04B | -0.02B | 0.03B | 0.00B | 0.02B | 0.23B | 0.00B | -0.03B | -0.06B | 0.06B | -0.00B | -0.04B | -0.01B | -0.03B | -0.01B | -0.66B | -0.03B | 0.03B | -0.04B | -0.14B | 0.03B | 0.18B | -0.04B | -0.17B | -0.06B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.06B | -0.00B | 0.00B | -0.00B | -0.00B | 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 | -0.02B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.00B | 0.14B | 0.01B | -0.00B | | -0.04B | -0.03B | -0.02B | -0.02B |
|
Non-cash Items
|
| | | | | 0.02B | | | | 0.02B | | | | 0.04B | | | | 0.02B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | 0.05B | 0.02B | 0.02B | -0.02B | 0.02B | 0.02B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.00B | 0.02B | 0.01B | 0.06B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.02B | 0.10B | 0.08B | 0.14B | 0.09B | 0.08B | 0.07B | 0.42B | 0.06B | 0.06B | 0.27B | 0.41B | 0.76B | 0.57B | 0.20B | 0.37B | 0.81B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | 0.23B | | | | | | | | | | | | | | | | | | | | | | | | -0.19B | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | 0.13B | | | 0.19B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | 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 | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | -0.04B | | | -0.00B | -0.03B | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | 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 | 0.00B | 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 | 0.01B | 0.01B | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 6.85B | 0.01B | 7,090.00B | 9.09B | 0.01B | 4.42B | 0.01B | 41.00B | 0.00B | 54,071.00B | 0.06B | 0.05B | 0.07B | 0.05B | 0.04B | 0.05B |
|
Other Working Capital Changes
|
| 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 | 0.00B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.05B | 0.01B | 0.06B | -0.00B | 0.01B | -0.00B | 0.02B | 0.01B | 0.01B | 0.02B | 0.14B | 0.01B | 0.16B | 0.00B | 0.08B | 0.06B | 0.18B | -0.03B | 0.15B | 0.01B | 0.18B | 184,833.00B | 169.30B | -0.01B | 227.72B | -0.11B | 1,573.75B | -0.14B | -0.01B | 1.53B | 1.75B | -0.37B | 1.31B | 1.29B | 1.68B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | -0.04B | -0.03B | -0.05B | -0.04B | -0.03B | -0.05B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.06B | -0.07B | 0.06B | -0.07B | 0.12B | 0.12B | -0.10B | -0.07B | -0.10B | -0.15B | -0.16B | -0.08B | -0.08B | -0.13B | -0.09B | -0.39B | -0.13B | 0.77B | -1.01B | -1.00B | -1.43B | -1.49B | -1.79B | -1.87B | -2.18B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | | | | 0.07B | 0.00B | 0.02B | 0.00B | 0.05B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | | | 0.00B | -0.00B | | | | | | | 0.00B | | | 0.01B | 0.07B | | 0.00B | 0.12B | 0.03B | -0.11B | | | |
|
Change in 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 | -0.01B | -0.00B | 0.01B | -0.01B | -0.01B | -0.03B | -0.08B | -0.03B | -0.02B | -0.04B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | -0.11B | 0.00B | | | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | 0.00B | -0.23B | 0.01B | 0.02B | | -0.09B | -0.00B | -0.01B | | | | | 0.14B | | 0.36B | -0.14B | 0.09B | 0.02B | -0.02B | -1.22B | -0.01B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.15B | 0.02B | 0.17B | 0.06B | 0.02B | -0.00B | 0.00B | 0.00B | -0.03B | 0.07B | -0.05B | -0.03B | | | | | | | 0.09B | -0.20B | | 0.01B | 0.07B | -0.26B | 0.01B | 0.02B | | | | | | | | | | | | | | 0.01B | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | -0.14B | -0.03B | -0.03B | -0.16B | 0.12B | 0.00B | -0.01B | -0.04B | -0.02B | -0.05B | -0.05B | 0.06B | -0.08B | -0.06B | -0.01B | 0.03B | -0.02B | -0.02B | -0.02B | -0.05B | -0.09B | -0.08B | 0.03B | -0.06B | 0.13B | 0.35B | -0.09B | -0.08B | -0.23B | -0.18B | -0.16B | -0.09B | -0.09B | -0.19B | -0.10B | -1.05B | -0.10B | -0.15B | -0.65B | -1.03B | -1.34B | -1.38B | -1.88B | -3.28B | -2.29B |
|
Other financing activities
|
| 0.08B | 0.09B | 0.49B | 0.50B | 0.52B | 0.52B | 0.50B | 0.51B | 0.53B | 0.53B | 0.54B | 0.55B | 0.65B | 0.65B | 0.66B | 0.67B | 0.00B | 0.98B | 1.02B | 1.00B | 1.00B | 0.99B | 1.38B | 1.38B | 1.32B | 1.31B | 1.34B | 1.35B | -0.01B | 1.43B | 1.36B | 1.31B | -0.00B | -0.01B | -0.00B | 1.27B | 0.00B | 1.30B | 0.02B | 0.00B | -0.01B | -0.00B | 0.01B | 2.32B | -0.01B | 0.02B | 2,273,705.00B | 2,145.05B | -0.00B | 2,225.69B | 2.10B | 15,225.12B | -0.10B | 17,403,894.00B | 0.52B | 17.26B | -0.08B | 17.34B | 0.01B | 0.30B |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | -0.05B | -0.09B | 0.11B | 0.20B | -0.15B | 0.02B | -0.06B | 0.38B | -0.26B | -0.03B | -0.02B | -0.07B | 0.17B | 0.11B | -0.00B | -0.01B | 0.01B | -0.03B | -0.03B | 0.12B | -0.01B | -0.01B | 0.15B | 0.25B | 0.21B | 0.03B | 0.66B | -0.29B | 0.04B | -0.27B | 0.35B | -0.02B | 0.01B | 0.00B | 0.08B | -0.05B | 0.10B | -0.01B | -2.61B | 0.66B | 0.53B | 0.79B | 5.37B | 0.58B | 2.14B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.01B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.02B | 0.02B | 0.01B | -0.01B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.05B | -0.00B | 0.01B | -0.02B | 0.00B | -0.01B | 0.02B | 0.01B | -0.01B | -0.00B |
|
Change in Cash
|
| | | | | | | | | | | | | | | | -0.14B | -0.10B | 0.10B | 0.03B | -0.01B | 0.04B | -0.07B | 0.35B | -0.28B | -0.05B | -0.06B | -0.00B | 0.11B | 0.07B | -0.01B | 0.05B | 0.04B | -0.01B | -0.04B | 0.10B | -0.07B | -0.03B | 0.13B | 0.22B | 0.09B | 0.36B | 0.62B | -0.33B | -0.17B | -0.35B | 0.26B | 0.04B | 0.02B | -0.11B | 0.04B | -0.63B | 0.06B | 0.29B | -3.01B | 0.05B | -0.05B | -0.00B | 3.69B | -2.35B | 0.66B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | 0.42B | 0.40B | 0.51B | 0.35B | 0.32B | 0.36B | 0.40B | 0.40B | 0.35B | 0.43B | 0.37B | 0.33B | 0.46B | 0.71B | 0.84B | 0.48B | 1.11B | 0.78B | 0.62B | 0.27B | 0.51B | 0.53B | 0.54B | 0.44B | 3.24B | 0.36B | 0.42B | 5.10B | 2.09B | 2.14B | 2.08B | 2.08B | 5.77B | 3.42B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | 0.09B | 0.05B | 0.07B | 0.02B | 0.05B | 0.07B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.06B | 0.05B | 0.02B | 0.05B | 0.09B | 0.13B | -0.05B | 0.09B | -0.08B | -0.07B | 0.14B | 0.12B | 0.12B | 0.25B | 0.23B | 0.22B | 0.17B | 0.21B | 0.16B | 0.82B | 0.19B | -0.71B | 1.27B | 1.40B | 2.19B | -1.08B | 1.99B | 2.24B | 2.99B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | -0.14B | -0.10B | 0.10B | 0.03B | -0.01B | 0.04B | -0.07B | 0.34B | -0.28B | -0.07B | -0.06B | -0.02B | 0.11B | 0.07B | -0.00B | 0.04B | 0.03B | -0.01B | -0.04B | 0.10B | -0.08B | -0.03B | 0.20B | 0.22B | 0.38B | 0.42B | 0.61B | -0.32B | -0.17B | -0.35B | 0.26B | 0.03B | 0.01B | -0.11B | 0.04B | -0.68B | 0.06B | -0.09B | -2.99B | 0.04B | -0.05B | -0.00B | 3.68B | -2.33B | 0.66B |