|
Net Income
|
0.01B | 0.02B | 0.02B | 0.02B | -0.00B | 0.01B | 3.24B | 0.04B | 0.01B | -55.18B | 0.02B | -0.11B | 0.01B | 3.10B | 0.02B | 0.03B | 3.44B | 3.40B | 3.44B | 0.03B | 3.35B | 0.03B | 0.03B | 0.04B | 0.29B | 0.31B | 0.03B | 0.04B | 0.05B | | | | 0.02B | 0.12B | 0.12B | 0.20B | 0.21B | 0.23B | 0.57B | 0.23B | 0.28B | 0.31B | 0.10B | 0.24B | 0.29B | 0.29B | 0.94B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.20B | 0.21B | 0.21B | 0.21B | 0.22B | 0.24B | 0.25B | 0.26B | 0.24B | 0.26B | 0.26B | 0.27B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | | | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Deferred Taxes
|
0.00B | | | | | | | | | | | 0.00B | | 0.04B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.03B | 0.00B | -0.00B | -0.00B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | -0.03B | | | 0.03B | 0.00B | -0.00B | -0.02B | 0.03B | 0.02B | 0.03B | -0.14B | 0.04B | 0.02B | 0.04B | 0.02B |
|
Cash from Discontinued Operations
|
| | | | | | 0.01B | | | | | | | | | | | | | | | | 0.05B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | |
|
Gains from Investment Securities
|
0.00B | 1.96B | 0.00B | 0.31B | -0.00B | -0.00B | 0.30B | -0.00B | -0.00B | -356.00 | -0.00B | -0.00B | -384.00 | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.00B | 0.02B | | | 0.02B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | | 0.02B | 0.01B | 0.00B | | 0.03B | 0.00B | 0.00B | -0.03B | 0.03B | 0.00B | 0.00B | -0.04B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Non-cash Items
|
0.03B | | | 0.04B | 0.04B | | | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.04B | 0.03B | -0.03B | -0.02B | 0.01B | 0.01B | -0.03B | 0.02B | -0.03B | -0.03B | -0.01B | -0.01B | 0.01B | 0.02B | -0.02B | 0.01B | -0.02B | 0.01B | 0.00B | -0.01B | 0.03B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.09B | 0.10B | 0.08B | 0.11B | 0.11B | 0.01B | 0.10B | 0.00B | 0.12B | 0.02B | 0.10B | 0.10B | 0.10B | 0.10B | 0.08B | 0.10B | 0.08B | 0.09B | 0.07B | 0.10B | 0.09B | 0.10B | 0.09B | | | | | | | | | | | | | | 0.64B | | | | 0.77B |
|
Change in Taxes
|
-0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.06B | -0.03B | 0.06B | -0.01B | 0.00B | 0.01B | | | 0.05B | -0.06B | 0.01B | 0.03B | 0.08B | -0.00B | 0.08B | -0.13B | 0.07B | 0.05B | 0.05B | -0.15B |
|
Cash from Operations
|
0.05B | 0.07B | 0.08B | 0.06B | 0.04B | 0.08B | 0.05B | 0.12B | 0.05B | 0.09B | 0.13B | 0.12B | 0.07B | 0.12B | 0.07B | 0.07B | 0.09B | 0.11B | 0.12B | 0.13B | 0.07B | 0.11B | 0.10B | 0.12B | 0.09B | 0.09B | 0.14B | 0.10B | 0.16B | 0.09B | 0.28B | 0.26B | 0.29B | | | 0.44B | 0.57B | 0.55B | 0.56B | 0.49B | 0.61B | 0.56B | 0.57B | 0.54B | 0.64B | 0.68B | 0.56B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.20B | 0.21B | 0.21B | 0.21B | 0.26B | 0.29B | 0.29B | 0.32B | 0.29B | 0.31B | 0.32B | 0.32B |
|
Capital Expenditures
|
-0.01B | -0.03B | -0.02B | -0.02B | 0.01B | -0.02B | 0.02B | -0.04B | -0.02B | 0.03B | -0.03B | -0.04B | -0.04B | 0.03B | -0.05B | -0.05B | -0.05B | 0.05B | -0.07B | -0.04B | -0.03B | -0.06B | -0.04B | -0.05B | -0.05B | -0.06B | -0.05B | -0.04B | 0.06B | 0.06B | 0.09B | 0.14B | 0.09B | | | 0.18B | 0.22B | 0.22B | -1.55B | 0.17B | 0.22B | 0.27B | -1.72B | 0.21B | 0.29B | 0.30B | -1.97B |
|
Sales of Property, Plant and Equipment
|
| | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | | | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
-0.00B | 0.02B | -0.00B | -0.01B | -0.05B | -0.00B | -0.07B | -0.18B | -0.01B | -0.08B | -0.05B | -0.00B | -0.01B | 0.04B | -0.07B | -0.17B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.07B | -0.03B | -0.00B | -0.00B | -0.10B | 0.00B | 0.06B | 0.00B | 0.01B | 0.34B | | | 0.14B | 0.07B | 0.36B | -1.25B | 1.16B | 0.28B | 0.57B | -4.13B | 0.38B | 0.13B | 0.12B | -1.44B |
|
Divestments
|
| | | | | | | | | | | | | 0.01B | | 0.01B | 0.00B | 0.00B | | 0.00B | 0.01B | | | 0.01B | 0.08B | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.02B | -0.06B | -0.03B | -0.04B | -0.07B | 0.03B | 0.09B | -0.22B | 0.04B | -0.12B | -0.10B | -0.06B | -0.06B | 0.09B | -0.14B | -0.24B | -0.06B | -0.05B | -0.09B | -0.06B | -0.05B | -0.05B | -0.06B | -0.13B | -0.01B | -0.08B | -0.07B | -0.15B | -0.06B | 0.00B | -0.10B | -0.14B | -0.42B | | | -0.32B | -0.29B | -0.58B | -0.40B | -1.33B | -0.46B | -0.85B | -0.51B | -0.60B | -0.42B | -0.41B | -0.59B |
|
Other financing activities
|
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 | -0.02B | -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 | | | | | | | 0.01B | 0.00B | 0.00B | -0.03B | | 0.00B | 0.00B | -0.01B |
|
Cash from Financing Activities
|
-0.03B | 0.01B | -0.05B | -0.03B | 0.03B | -0.05B | 0.04B | 0.11B | -0.02B | 0.03B | -0.03B | -0.06B | -0.01B | -0.02B | 0.06B | 0.18B | -0.03B | -0.05B | -0.04B | -0.07B | -0.01B | -0.07B | -0.04B | 0.03B | -0.07B | -0.01B | -0.07B | 0.06B | -0.11B | -0.05B | -0.12B | -0.08B | 0.24B | | | -0.07B | -0.32B | 0.02B | -0.18B | 0.88B | -0.18B | 0.34B | -0.10B | 0.11B | -0.21B | -0.24B | -0.03B |
|
Net Equity Issued and Repurchased
|
0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.00B | 0.02B | | 0.01B | 0.02B | 0.02B | | 0.03B | 0.03B | 0.03B | | 0.04B | 0.03B | 0.03B | | 0.04B | 0.04B | 0.03B | | 0.04B | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| 0.02B | 0.02B | 0.02B | | | | 0.01B | -0.02B | -0.02B | -0.02B | -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 | -0.01B | -0.01B | -0.01B | -0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | | | 0.07B | 0.07B | 0.07B | -0.47B | 0.07B | 0.07B | 0.07B | -0.52B | 0.08B | 0.08B | 0.08B | -0.58B |
|
Exchange Rate Effect
|
0.02B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 56.00 | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 54.00 | 0.00B | -0.00B | -0.00B | -283.00 | 0.00B | -0.01B | -0.00B | 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 |
|
Change in Cash
|
-0.00B | 0.00B | | | 0.00B | 0.00B | -0.00B | 0.01B | | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | | 0.01B | 0.00B | | | | | -0.01B | | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.05B | 0.06B | 0.04B | 0.11B | | | 0.06B | -0.04B | -0.01B | -0.01B | 0.03B | -0.03B | 0.05B | -0.04B | 0.05B | 0.02B | 0.02B | -0.06B |
|
Free Cash Flow
|
0.06B | 0.09B | 0.10B | 0.09B | 0.03B | 0.10B | 0.02B | 0.16B | 0.07B | 0.06B | 0.16B | 0.15B | 0.10B | 0.09B | 0.13B | 0.13B | 0.15B | 0.06B | 0.19B | 0.17B | 0.11B | 0.17B | 0.14B | 0.17B | 0.14B | 0.15B | 0.19B | 0.14B | 0.11B | 0.04B | 0.19B | 0.12B | 0.20B | | | 0.27B | 0.36B | 0.33B | 2.11B | 0.32B | 0.39B | 0.29B | 2.28B | 0.33B | 0.35B | 0.38B | 2.53B |
|
Net Cash Flow
|
-0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.06B | 0.19B | 0.01B | 0.07B | 0.00B | 0.01B | -0.01B | -0.00B | 0.19B | -0.00B | 0.02B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.05B | 0.06B | 0.04B | 0.11B | | | 0.06B | -0.04B | -0.00B | -0.02B | 0.03B | -0.02B | 0.05B | -0.04B | 0.05B | 0.02B | 0.02B | -0.06B |