|
Net Income
|
0.03B | 0.01B | 0.01B | 0.01B | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.05B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | -0.00B | 0.00B | 0.00B | -0.04B | 0.00B | | | | | | | 0.02B | 0.01B | 0.01B | 0.04B | 0.02B | 0.01B | 0.01B | 0.02B | -0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B | 0.01B | 0.02B | 0.01B | 0.04B | 0.00B | -0.00B | -0.00B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -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 | 0.01B | 0.01B | 0.01B | 0.01B | 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 | -0.02B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B |
|
Deferred Taxes
|
| -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.02B | 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 | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | 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 | -0.00B | -0.00B | -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 | -0.00B | 0.00B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.59B | | 0.66B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | 0.00B | | 0.00B | | 0.00B | | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 72.95B | | 11.28B | 84.23B | 84.23B | -84.23B | -0.00B | -0.00B | | | | 0.00B | 0.00B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.06B | 0.04B | 0.04B | 0.05B | 0.06B | 0.04B | 0.04B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.05B | 0.06B | 0.08B | 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | 0.05B | 0.06B | 0.07B | 0.04B | 0.04B | 0.06B | 0.07B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B | 0.07B | 0.06B | 0.04B | 0.07B | 0.08B | 0.06B | 0.06B | 0.05B | 0.11B | 0.05B | 0.03B | 0.05B | 0.10B | 0.05B | 0.06B | 0.06B | 0.11B | 0.06B | 0.08B | 0.07B | 0.09B | 0.06B | 0.06B | 0.06B | 0.08B | 0.05B | 0.05B | 0.06B | 0.09B | 0.06B | 0.05B | 0.06B |
|
Amortizatization of Intangibles
|
| -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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | -0.02B | -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 |
|
Amortization
|
0.05B | 0.05B | 0.05B | 0.06B | 0.59B | 0.06B | 0.66B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -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 | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.03B | -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 | -0.01B | 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 | 0.00B | 0.02B | -0.01B | -0.02B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | -0.01B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B |
|
Change in Taxes
|
0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.01B | -0.01B | 0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 0.00B | -0.02B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 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 | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B |
|
Other Working Capital Changes
|
| | | | | | | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 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 | 0.02B | -0.00B | -0.00B | 0.00B | 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 | -0.01B | -0.00B |
|
Capital Expenditures
|
-0.00B | -0.00B | -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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | -0.05B | 0.10B | 0.14B | 0.19B | 0.02B | 0.11B | 0.04B | 0.04B | -0.04B | 0.05B | 0.03B | 0.07B | -0.03B | 0.03B | 0.59B | 0.36B | -0.85B | 0.07B | 0.61B | 0.38B |
|
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 | 397.00 | 0.00B | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | -0.00B | 0.00B | 0.02B | 0.00B | | 0.00B | | | | 0.00B | | | 0.02B | | | | |
|
Divestments
|
0.02B | -0.05B | -0.04B | -0.08B | | -0.05B | -0.05B | -0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | -0.05B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.02B | -0.05B | -0.05B | -0.09B | 0.02B | -0.06B | -0.05B | -0.10B | 0.04B | -0.06B | -0.05B | -0.10B | 0.04B | -0.06B | -0.07B | -0.10B | 0.05B | -0.07B | -0.06B | -0.11B | 0.07B | -0.06B | -0.05B | -0.09B | 0.09B | -0.05B | -0.05B | -0.07B | 0.06B | -0.04B | -0.04B | -0.09B | 0.04B | -0.06B | -0.06B | -0.10B | 0.05B | -0.07B | -0.05B | -0.14B | 0.04B | -0.11B | -0.08B | -0.11B | 0.03B | 0.07B | -0.05B | -0.14B | 0.05B | -0.10B | -0.15B | -0.19B | -0.02B | -0.13B | -0.04B | -0.04B | 0.04B | -0.05B | -0.04B | -0.07B | 0.02B | -0.04B | -0.06B | -0.11B | 0.05B | -0.07B | -0.08B | -0.10B |
|
Other financing activities
|
0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.03B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | 0.00B | -2.00 | | | | -0.00B | | | | | | | 0.00B | -0.00B | | | 0.00B |
|
Cash from Financing Activities
|
-0.08B | 0.02B | 0.01B | 0.04B | -0.09B | 0.02B | 0.02B | 0.04B | -0.11B | 0.01B | 0.01B | 0.05B | -0.11B | 0.02B | 0.02B | 0.05B | -0.13B | 0.01B | 0.01B | 0.05B | -0.14B | -0.01B | -0.00B | 0.03B | -0.14B | -0.02B | 0.00B | 0.02B | -0.14B | -0.01B | -0.00B | 0.03B | -0.10B | 0.01B | 0.02B | 0.06B | -0.12B | -0.00B | -0.01B | 0.07B | -0.12B | 0.05B | 0.03B | 0.06B | -0.14B | -0.12B | 0.03B | 0.09B | -0.14B | 0.04B | 0.10B | 0.13B | -0.09B | 0.07B | -0.03B | -0.03B | -0.13B | -0.01B | -0.02B | 0.01B | -0.11B | -0.01B | 0.00B | 0.05B | -0.14B | 0.01B | 0.04B | 0.07B |
|
Exchange Rate Effect
|
| 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 | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.02B | -0.02B | -0.00B | 0.01B | -0.01B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.02B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 0.03B |
|
Free Cash Flow
|
0.06B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.04B | 0.06B | 0.07B | 0.05B | 0.05B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.07B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B | 0.07B | 0.05B | 0.04B | 0.07B | 0.08B | 0.06B | 0.06B | 0.05B | 0.11B | 0.05B | 0.03B | -0.05B | 0.15B | -0.05B | -0.08B | -0.13B | 0.09B | -0.06B | 0.04B | 0.03B | 0.12B | 0.01B | 0.03B | -0.01B | 0.11B | 0.01B | -0.54B | -0.30B | 0.94B | -0.01B | -0.56B | -0.32B |
|
Net Cash Flow
|
-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 | 0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.02B | -0.02B | -0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 252.00 | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 0.03B |