|
Net Income
|
-0.27B | | | -0.04B | -0.02B | 0.01B | 0.00B | | 0.00B | -0.01B | 0.02B | | | | | 0.07B | 0.14B | 0.01B | 0.02B | 0.04B | 0.01B | 0.02B | 0.97B | 0.21B | | 0.02B | 0.06B | -0.02B | 0.02B | 0.04B | 0.07B | 0.49B | | | | | 0.27B | 0.32B | 0.26B | -0.09B | -0.29B | 0.13B | 0.10B | -0.01B | 0.15B | 0.07B | 0.28B | 0.24B | 0.68B | 1.03B | 0.48B | 0.42B | 0.77B | 0.79B | 0.31B | -0.02B | 0.15B | 0.23B | 0.24B | 0.21B | 0.11B | 0.17B | 0.03B | 0.04B | 0.08B | 0.09B | 0.08B | 0.07B |
|
Share-based Compensation
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
0.01B | -0.01B | -0.02B | 0.09B | 0.03B | 0.00B | -1.03B | -0.32B | 0.04B | -0.01B | -0.10B | 0.06B | -0.01B | 0.01B | 0.06B | 0.00B | 0.03B | 0.02B | 0.02B | -0.12B | 0.04B | 0.09B | 0.04B | -0.06B | 0.01B | 0.00B | -0.01B | -0.07B | 0.02B | 0.04B | 0.04B | -0.02B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.09B | -0.04B | -0.12B | -0.04B | 0.00B | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.00B | | | -0.05B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Investment Securities
|
0.00B | 0.02B | -0.05B | 0.07B | -0.44B | 0.00B | 0.00B | -0.01B | -0.01B | 0.02B | 0.01B | 0.01B | -0.01B | 0.03B | 0.02B | -0.05B | 0.01B | 0.01B | 0.02B | -0.03B | -0.05B | 0.10B | 1.00B | -0.97B | 0.02B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.07B | 0.36B | 0.06B | 0.05B | 0.02B | 0.04B | 0.02B | 0.04B | 0.02B | 0.01B | 0.05B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | | 0.14B | 0.07B | 0.20B | 0.03B | 0.12B | 0.09B | 0.27B | | 0.12B | 0.01B | 0.01B | 0.02B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.20B |
|
Asset Writedowns and Impairment
|
0.09B | 0.08B | 0.08B | 0.21B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.03B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.37B | | 0.00B | | 0.00B | 0.01B | | 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | | | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | |
|
Cash from Operations
|
-0.44B | 0.13B | 0.03B | 0.07B | 0.18B | 0.19B | 0.10B | 0.23B | -0.09B | 0.11B | 0.12B | 0.15B | -0.06B | 0.27B | 0.12B | 0.25B | -0.06B | 0.37B | 0.34B | 0.35B | 0.11B | 0.32B | 0.35B | 0.33B | 0.09B | 0.37B | 0.28B | 0.34B | 0.05B | 0.49B | 0.35B | -0.15B | 0.04B | 0.49B | 0.32B | 0.35B | 0.14B | 0.60B | 0.09B | 0.29B | -0.01B | 0.40B | 0.29B | 0.29B | 0.09B | 0.39B | 0.61B | 0.44B | 0.70B | 1.31B | 0.66B | 0.49B | 0.96B | 1.15B | 0.56B | 0.17B | 0.13B | 0.50B | 0.52B | 0.29B | 0.12B | 0.43B | 0.23B | 0.22B | 0.07B | 0.40B | 0.21B | -0.11B |
|
Amortization
|
13.40B | 1.19B | | 13.25B | | 1.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.13B | 0.13B | 0.15B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.12B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.15B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B |
|
Change in Receivables
|
-0.05B | 0.27B | -0.28B | -0.03B | 0.09B | 0.03B | -0.01B | -0.04B | 0.06B | 0.01B | -0.04B | 0.02B | 0.01B | 0.02B | 0.01B | | 0.17B | -0.04B | -0.01B | -0.09B | 0.00B | 0.05B | -0.02B | -0.06B | 0.02B | 0.01B | 0.01B | -0.06B | 0.05B | 0.04B | 0.01B | -0.04B | 0.07B | 0.01B | 0.04B | -0.08B | 0.08B | 0.02B | -0.05B | -0.12B | 0.08B | 0.01B | -0.04B | -0.06B | 0.08B | 0.03B | 0.08B | -0.05B | 0.14B | 0.11B | -0.20B | 0.01B | 0.24B | -0.20B | -0.12B | -0.07B | 0.08B | 0.02B | -0.03B | -0.08B | 0.05B | 0.00B | -0.04B | -0.07B | 0.08B | -0.01B | -0.03B | -0.05B |
|
Change in Inventory
|
-0.04B | -0.17B | -0.04B | -0.00B | 0.07B | -0.04B | 0.01B | -0.00B | 0.07B | -0.04B | 0.01B | 0.01B | 0.04B | -0.03B | 0.02B | 0.02B | 0.07B | -0.03B | -0.04B | 0.01B | 0.09B | -0.03B | -0.01B | 0.02B | 0.06B | -0.04B | -0.01B | -0.02B | 0.04B | -0.06B | -0.03B | -0.01B | 0.03B | -0.02B | -0.01B | 0.04B | 0.07B | -0.03B | -0.03B | 0.01B | 0.06B | -0.03B | -0.03B | 0.02B | 0.07B | -0.07B | | 0.03B | 0.06B | -0.01B | 0.00B | 0.02B | 0.09B | -0.03B | -0.03B | 0.01B | 0.04B | -0.05B | -0.01B | 0.04B | 0.07B | -0.01B | -0.02B | 0.02B | 0.07B | -0.06B | -0.02B | 0.00B |
|
Change in Accured Expenses
|
-0.26B | 0.00B | -0.09B | 0.05B | -0.05B | -0.01B | -0.02B | 0.02B | -0.04B | 0.01B | -0.05B | -0.06B | -0.06B | 0.07B | 0.01B | -0.01B | -0.07B | 0.03B | 0.08B | -0.10B | -0.08B | -0.02B | 0.02B | -0.02B | -0.09B | 0.07B | -0.02B | 0.01B | -0.07B | 0.11B | 0.03B | -0.05B | -0.14B | 0.19B | 0.13B | -0.08B | -0.17B | 0.10B | -0.06B | -0.02B | -0.08B | 0.13B | -0.06B | 0.05B | -0.09B | 0.03B | 0.06B | -0.02B | -0.06B | 0.12B | 0.05B | -0.00B | -0.06B | 0.05B | -0.01B | -0.09B | -0.09B | 0.06B | 0.07B | -0.01B | -0.05B | 0.04B | 0.01B | -0.04B | -0.03B | 0.06B | 0.00B | -0.03B |
|
Change in Taxes
|
0.18B | 0.10B | -0.07B | 0.30B | -0.57B | 0.02B | 0.03B | -0.06B | 0.02B | 0.01B | -0.01B | 0.02B | 0.00B | -0.02B | 0.09B | -0.00B | -0.03B | -0.02B | -0.01B | 0.07B | -0.07B | 0.00B | -0.01B | 0.00B | -0.00B | -0.01B | 0.00B | 0.02B | -0.01B | -0.03B | -0.00B | -0.07B | 0.04B | 0.02B | 0.06B | -0.17B | -0.01B | -0.01B | 0.12B | -0.21B | -0.03B | 0.01B | 0.01B | 0.05B | 0.08B | -0.02B | 0.04B | -0.04B | 0.12B | 0.12B | -0.14B | 0.01B | 0.11B | -0.08B | -0.01B | -0.12B | 0.01B | 0.01B | 0.02B | -0.01B | -0.00B | 0.02B | -0.02B | 0.02B | -0.02B | 0.01B | 0.00B | -0.01B |
|
Other Working Capital Changes
|
0.03B | 0.03B | 0.05B | -0.07B | 0.07B | -0.01B | -0.04B | -0.07B | 0.01B | 0.00B | | -0.02B | -0.02B | 0.04B | -0.07B | 0.01B | 0.01B | 0.00B | 0.02B | -0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | -0.02B | 0.02B | 0.02B | 0.03B | -0.01B | 0.02B | 0.01B | 0.03B | 0.01B | -0.01B | -0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.03B | 0.00B | 0.01B | 0.00B | 0.01B | 0.03B | -0.02B | -0.02B | 0.05B | 0.02B | 0.01B | 0.03B | -0.00B | -0.01B |
|
Capital Expenditures
|
0.06B | 0.03B | 0.04B | 0.06B | 0.05B | 0.03B | 0.04B | 0.08B | 0.04B | 0.04B | 0.06B | 0.08B | 0.05B | 0.07B | 0.07B | 0.06B | 0.04B | 0.05B | 0.07B | 0.11B | 0.05B | 0.08B | 0.10B | 0.12B | 0.07B | 0.10B | 0.11B | 0.17B | 0.06B | 0.08B | 0.12B | 0.19B | 0.05B | 0.07B | 0.09B | -0.15B | 0.06B | 0.08B | -0.10B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | 0.01B | 0.02B | 0.01B | | 0.01B | 0.01B | 0.00B | | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.07B | 0.01B | 0.30B | -0.28B | 0.01B | 0.00B | 0.41B | -0.22B | 0.00B | | | -0.00B | | | | 0.30B | 0.14B | | | 0.38B | | | 0.26B | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 1.58B | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-0.16B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.00B | 0.01B | 2.45B | | 0.02B | | 0.38B | | | | | | | | -0.25B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.05B | 0.03B | 0.01B | | 0.05B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | 0.36B | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.10B | 0.03B | 0.27B | 0.08B | 0.15B | 0.06B | 0.00B | -0.05B | 0.15B | -0.05B | 0.09B | -0.07B | -0.06B | -0.06B | -0.17B | 0.09B | -0.04B | -0.03B | -1.65B | -0.11B | -0.05B | -0.09B | 0.62B | -0.12B | -0.12B | -0.09B | -0.11B | -0.16B | 0.02B | 0.35B | 0.22B | 1.97B | -0.07B | -0.04B | 0.30B | 0.17B | -0.08B | -0.07B | -0.12B | -0.18B | 0.21B | -0.08B | -0.10B | 0.15B | 0.44B | -0.07B | -0.07B | -0.13B | -0.05B | -0.22B | 0.17B | -0.22B | -0.09B | -0.35B | -0.10B | -0.23B | -0.07B | -0.75B | -0.16B | 0.47B | -0.08B | -0.14B | -0.16B | -0.26B | -0.10B | -0.11B | -0.52B | 0.25B |
|
Other financing activities
|
-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 | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.89B | | | 0.01B | 0.00B | 0.01B | -0.03B | -0.01B | | 0.00B | -0.00B | -0.01B | 0.00B | 0.01B | 0.00B | -0.01B | -0.00B | | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.05B | -0.02B | 0.01B | | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B |
|
Cash from Financing Activities
|
-0.10B | -0.06B | -0.43B | 0.09B | -0.04B | -0.57B | -0.58B | -0.07B | -0.07B | -0.64B | -0.12B | -0.10B | -0.11B | -0.08B | -0.21B | -0.05B | -0.16B | 1.38B | 0.34B | -0.80B | -0.12B | -0.10B | -0.27B | -0.24B | -0.39B | -0.31B | -0.24B | -0.21B | -0.67B | -0.77B | -0.28B | -1.92B | -0.19B | -0.20B | -0.82B | -0.20B | -0.29B | -0.22B | -0.53B | -0.13B | -0.27B | -0.36B | -0.25B | -0.46B | 0.79B | -1.14B | -0.35B | -0.66B | -0.12B | -0.33B | -0.15B | -0.72B | -1.66B | -0.27B | -0.28B | -0.28B | -0.84B | 0.55B | -0.28B | -0.77B | -0.31B | -0.20B | -0.17B | -0.18B | -0.10B | -0.25B | 0.12B | -0.06B |
|
Dividends Paid - Common
|
0.05B | 0.25 | 0.01B | 0.01B | 0.01B | 0.05 | 0.56B | 0.03B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.13B | 0.13B | 0.13B | 0.13B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.24B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | | | 0.13B | 0.13B | 0.13B | 0.13B | 0.50B | 1.22B | 0.13B | 0.13B | 0.13B | 0.80B | 0.14B | 0.14B | 0.14B | 0.25B | 0.15B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B |
|
Change in Cash
|
-0.64B | 0.09B | -0.12B | 0.24B | 0.29B | -0.31B | -0.48B | 0.10B | -0.00B | -0.58B | 0.09B | -0.02B | -0.23B | 0.13B | -0.25B | 0.29B | -0.26B | 1.72B | -0.96B | -0.56B | -0.06B | 0.13B | 0.71B | -0.04B | -0.42B | -0.04B | -0.07B | -0.04B | -0.60B | 0.08B | 0.29B | -0.10B | -0.22B | 0.25B | -0.20B | 0.33B | -0.23B | 0.30B | -0.55B | -0.01B | -0.07B | -0.05B | -0.06B | -0.01B | 1.32B | -0.81B | 0.20B | -0.34B | 0.52B | 0.76B | 0.67B | -0.45B | -0.79B | 0.53B | 0.19B | -0.34B | -0.78B | 0.30B | 0.08B | -0.01B | -0.26B | 0.09B | -0.10B | -0.21B | -0.12B | 0.03B | -0.19B | 0.08B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.49B | 0.09B | -0.01B | 0.02B | 0.13B | 0.16B | 0.06B | 0.15B | -0.12B | 0.07B | 0.06B | 0.07B | -0.11B | 0.20B | 0.05B | 0.19B | -0.10B | 0.33B | 0.27B | 0.24B | 0.06B | 0.24B | 0.25B | 0.21B | 0.02B | 0.27B | 0.18B | 0.17B | -0.01B | 0.41B | 0.23B | -0.34B | -0.02B | 0.41B | 0.24B | 0.51B | 0.07B | 0.51B | 0.19B | 0.28B | -0.03B | 0.38B | 0.28B | 0.28B | 0.07B | 0.38B | 0.60B | 0.43B | 0.68B | 1.30B | 0.65B | 0.48B | 0.94B | 1.14B | 0.55B | 0.15B | 0.10B | 0.48B | 0.51B | 0.27B | 0.10B | 0.42B | 0.23B | 0.20B | 0.05B | 0.39B | 0.20B | -0.13B |
|
Net Cash Flow
|
-0.64B | 0.09B | -0.12B | 0.24B | 0.29B | -0.31B | -0.48B | 0.10B | -0.00B | -0.58B | 0.09B | -0.02B | -0.23B | 0.13B | -0.25B | 0.29B | -0.26B | 1.72B | -0.96B | -0.56B | -0.06B | 0.13B | 0.71B | -0.04B | -0.42B | -0.04B | -0.07B | -0.04B | -0.60B | 0.08B | 0.29B | -0.10B | -0.22B | 0.25B | -0.20B | 0.33B | -0.23B | 0.30B | -0.55B | -0.01B | -0.07B | -0.05B | -0.06B | -0.01B | 1.32B | -0.81B | 0.20B | -0.34B | 0.52B | 0.76B | 0.67B | -0.45B | -0.79B | 0.53B | 0.19B | -0.34B | -0.78B | 0.30B | 0.08B | -0.01B | -0.26B | 0.09B | -0.10B | -0.21B | -0.12B | 0.03B | -0.19B | 0.08B |