|
Net Income
|
-0.01B | -0.00B | 0.01B | -0.02B | 0.00B | 0.02B | -0.02B | 0.00B | -0.01B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | 0.02B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.04B | -0.01B |
|
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 |
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 533.00 |
|
Cash from Discontinued Operations
|
| | | | | | | | 0.01B | | | 0.00B | -0.01B | | | 0.02B | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.01B | -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 | -0.01B | -0.00B | 0.00B |
|
Cash from Operations
|
| | -0.01B | 0.02B | 0.01B | -0.01B | 0.02B | 0.01B | 0.01B | -0.01B | 0.01B | -0.00B | -0.01B | -0.02B | -0.00B | 0.02B | -0.01B | -0.01B | 0.01B | -0.01B | -0.03B | 0.04B | 0.00B | -0.01B | 0.01B | 0.02B | -0.02B | 0.02B | 0.01B | | 0.02B | 0.03B | 0.01B |
|
Amortizatization of 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 |
|
Amortization
|
| 0.00B | 0.01B | -0.03B | 0.01B | -0.01B | -0.03B | 0.01B | -0.02B | -0.02B | -0.00B | 0.00B | -0.01B | 0.09B | -0.00B | 0.01B | 0.00B | 0.01B | -0.01B | -0.00B | 0.00B | -0.01B | 0.03B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.01B | 0.00B | -0.00B | -0.05B | -0.01B |
|
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 | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Change in Receivables
|
0.04B | | -0.02B | 0.02B | 0.02B | 0.08B | 0.05B | 0.02B | 0.02B | 0.08B | 0.06B | -0.01B | -0.00B | 0.08B | 0.08B | 0.00B | -0.01B | 0.12B | 0.11B | -0.00B | -0.03B | 0.18B | 0.16B | -0.02B | 0.19B | 0.20B | -0.01B | 0.00B | 0.01B | 0.23B | 0.03B | 0.02B | 0.16B |
|
Change in Inventory
|
0.03B | | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | -0.00B | 0.04B | 0.03B | 0.03B | -0.00B | -0.01B | 0.04B | 0.04B | -0.00B | 0.07B | 0.09B | 0.10B | -0.00B | -0.01B | 0.16B | 0.15B | 0.01B | -0.00B | 0.12B | -0.01B | 0.01B | 0.12B | 0.10B | 0.09B | 0.09B | 0.09B |
|
Change in Account Payables
|
0.02B | | 0.02B | -0.05B | 0.01B | 0.04B | 0.04B | -0.01B | -0.02B | 0.06B | 0.05B | 0.00B | 0.05B | 0.06B | 0.06B | -0.01B | 0.04B | 0.11B | 0.12B | -0.00B | 0.14B | 0.17B | 0.15B | -0.00B | 0.01B | 0.16B | 0.00B | -0.00B | -0.02B | 0.14B | -0.02B | 0.01B | -0.00B |
|
Change in Taxes
|
-0.01B | 0.01B | -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 | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B |
|
Capital Expenditures
|
| | 0.00B | 0.00B | 0.00B | 157,810.01B | 141,048.45B | 0.00B | 128,307.97B | 153,194.11B | 153,317.20B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.28B | 0.01B | -0.00B | 0.48B | 0.51B | 0.02B | -0.00B | 0.52B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B |
|
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 | 0.00B | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B |
|
Change in Intangibles
|
| | 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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | 0.01B | -0.00B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | -4298.10B | -4322.76B | -4327.67B | -4322.57B | -0.00B | -4334.89B | -4369.25B | -4379.81B | -0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | 0.02B | -0.02B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | 0.02B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.02B | -0.00B | -0.00B | | | -0.00B | -0.00B | | | -0.00B | 0.00B | |
|
Other financing activities
|
| | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B |
|
Cash from Financing Activities
|
| | 0.01B | -0.02B | 0.01B | -0.01B | -0.02B | -0.01B | -0.00B | 0.01B | 0.03B | -0.01B | 0.01B | -0.00B | 0.02B | -0.02B | 0.01B | 0.00B | -0.00B | 0.00B | 0.04B | 0.00B | -0.01B | 0.00B | -0.03B | 0.00B | 0.01B | 0.01B | -0.02B | 0.01B | -0.01B | -0.03B | -0.03B |
|
Exchange Rate Effect
|
| | | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | -0.01B | -0.00B |
|
Change in Cash
|
| | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.04B | -0.01B | 0.00B | -0.03B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.02B | -0.01B | -0.01B | -0.02B | 0.00B | -0.01B | 0.03B | -0.01B | -0.00B | 0.01B | 0.00B | -0.02B |
|
Free Cash Flow
|
| | -0.01B | 0.02B | 0.01B | -157810.02B | -141048.43B | 0.01B | -128307.96B | -153194.12B | -153317.19B | -0.01B | -0.01B | -0.02B | -0.00B | 0.02B | -0.01B | -0.01B | -0.27B | -0.01B | -0.03B | -0.44B | -0.51B | -0.03B | 0.02B | -0.50B | -0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B |
|
Net Cash Flow
|
| | 0.02B | -0.02B | 0.03B | -0.02B | 0.00B | -0.00B | 0.01B | -0.00B | 0.04B | -0.01B | 0.00B | -0.03B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.02B | -0.01B | -0.01B | -0.01B | 0.02B | -0.01B | 0.03B | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B |