|
Net Income
|
-1.53B | 0.01B | -0.44B | 1.91B | 0.41B | -1.36B | -0.06B | -0.24B | -0.15B | 1.60B | 0.24B | 5.01B | 0.25B | 2.17B | 0.12B | 1.25B | 0.26B | 2.17B | 0.36B | 1.91B | 0.30B | 1.85B |
|
Depreciation and Depletion
|
0.11B | 0.02B | 0.18B | 0.17B | 0.03B | 0.22B | 0.28B | 0.23B | | 0.22B | -0.55B | 0.19B | | 0.19B | -0.47B | 0.02B | | 0.17B | -0.40B | | | |
|
Share-based Compensation
|
| 0.25B | 0.58B | 0.43B | 0.07B | 0.35B | 0.32B | 0.35B | | 0.74B | -1.35B | 0.70B | | 0.81B | -1.94B | 0.11B | | 0.61B | -1.76B | | | |
|
Asset Writedowns and Impairment
|
| | | | | -0.40B | -0.05B | 0.03B | -0.01B | 0.24B | -0.01B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.00B | -0.02B | | -0.00B | -0.08B |
|
Non-cash Items
|
| | 2.84B | | | | 0.62B | | | | 0.28B | | | | 0.22B | | | | 0.16B | | | |
|
Change in Working Capital
|
-0.21B | 0.14B | 0.12B | -0.81B | -0.13B | -0.70B | -0.10B | -0.52B | -0.08B | -0.41B | -0.02B | -0.42B | -0.06B | -0.48B | -0.08B | -0.38B | 0.07B | -0.50B | -0.10B | -0.55B | -0.08B | -0.48B |
|
Change in Account Payables
|
| 0.93B | | 5.41B | 0.94B | 0.82B | | | | 5.52B | 5.84B | 6.26B | | 5.50B | 6.33B | 0.78B | | 6.39B | | 7.87B | | 5.96B |
|
Change in Accured Expenses
|
| 1.45B | | 9.04B | 1.53B | 1.56B | | | | 9.35B | 9.37B | 8.72B | | 8.01B | 8.15B | 0.77B | | 6.14B | | 5.23B | | 5.64B |
|
Change in Taxes
|
| 0.04B | | 0.74B | 0.07B | 0.04B | | | | 0.44B | 0.54B | 1.24B | | 0.78B | 0.70B | 0.08B | | 0.62B | | 0.82B | | 0.65B |
|
Cash from Operations
|
-4.09B | 0.47B | 0.17B | 2.47B | 0.16B | -1.16B | 0.20B | 0.83B | | 2.01B | -4.59B | 7.63B | | 1.96B | -7.82B | -2.11B | | 2.25B | -2.95B | -3.97B | | 0.85B |
|
Amortizatization of Intangibles
|
0.16B | 0.02B | 0.15B | 0.12B | 0.02B | 0.12B | 0.12B | 0.12B | | 0.15B | -0.34B | 0.15B | | 0.16B | -0.38B | 0.02B | | 0.04B | -0.19B | | | |
|
Depreciation & Amortization (CF)
|
0.11B | 0.02B | 0.18B | 0.17B | 0.03B | 0.22B | 0.28B | 0.23B | | 0.22B | -0.55B | 0.19B | | 0.19B | -0.47B | 0.02B | | 0.17B | -0.40B | | | |
|
Cash from Investing Activities
|
-5.18B | 1.02B | 0.86B | -11.51B | 0.17B | -10.96B | -0.55B | -4.26B | | 3.85B | 6.26B | 5.58B | | -15.32B | 7.13B | 1.29B | | -0.52B | 6.08B | 6.29B | | -0.94B |
|
Cash from Financing Activities
|
-0.90B | 2.44B | 1.44B | -0.93B | -0.00B | 0.07B | -0.03B | 0.13B | | -0.28B | 0.07B | -0.33B | | -2.61B | 4.50B | -0.25B | | -3.39B | 6.11B | 0.26B | | -3.16B |
|
Exchange Rate Effect
|
0.13B | 0.12B | 0.23B | 0.20B | -0.08B | 0.08B | -0.03B | -0.03B | | -0.16B | 0.02B | -0.01B | | 0.16B | -0.18B | -0.00B | | -0.05B | 0.04B | 0.04B | | -0.01B |
|
Change in Cash
|
-10.03B | 1.77B | 0.52B | -9.77B | 0.25B | -11.97B | -0.42B | -3.32B | | 5.42B | 1.76B | 12.86B | | -15.82B | 3.64B | -1.07B | | -1.71B | 9.28B | 2.62B | | -3.27B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | 3.58B | | | | | | |
|
Free Cash Flow
|
-4.09B | 0.47B | 0.17B | 2.47B | 0.16B | -1.16B | 0.20B | 0.83B | | 2.01B | -4.59B | 7.63B | | 1.96B | -7.82B | -2.11B | | 2.25B | -2.95B | -3.97B | | 0.85B |
|
Net Cash Flow
|
-10.16B | 3.94B | 2.47B | -9.97B | 0.33B | -12.05B | -0.38B | -3.29B | | 5.58B | 1.75B | 12.87B | | -15.98B | 3.82B | -1.07B | | -1.66B | 9.24B | 2.58B | | -3.26B |