|
Net Income
|
0.13B | 0.55B | -1.96B | 1.17B | 0.34B | 0.47B | 1.12B | 0.27B | 0.61B | 0.49B | 0.60B | 0.00B | 0.31B | 0.27B | 0.58B | 0.92B | 0.78B | 0.31B | 0.43B | 0.83B | 0.05B | | 1.20B | 1.19B | -3.80B | 0.08B | 0.18B | -1.10B | 0.16B | 0.06B | -0.03B | 0.52B | 0.20B | -0.01B | 0.09B | 0.09B | 0.30B | 0.89B | | -0.06B | 0.28B | 0.14B | 0.28B | 0.05B | 0.51B | 0.06B | 0.19B | -0.99B | 0.13B | -0.67B | | | | |
|
Deferred Taxes
|
| 0.00B | | 0.34B | 0.61B | | | 0.38B | 0.69B | | | 0.69B | | | | 0.71B | | | | 0.54B | | 0.49B | | | 0.39B | | | 0.55B | 0.02B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.49B | -0.02B | | -0.00B | | | -0.00B | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.40B | | | | 0.52B | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.08B | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | 0.01B | | -0.01B | | | -0.02B | -0.02B | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | | | | | | | | | 8.86 | | 4.65 | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53B | | | | 0.21B | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | 0.44B | | | | | | | | | | | | | | | | | -0.51B | | -0.27B | | -0.12B | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
0.07B | 0.09B | 0.09B | 0.12B | | | 0.07B | 0.21B | | | | -453.96 | -0.00B | 0.04B | 0.04B | | | -0.04B | -0.05B | | | | | | | | | | 0.04B | | | 0.19B | -0.04B | 0.06B | | 0.18B | | 892.54 | 0.09B | -0.00B | -0.01B | -0.00B | 0.02B | 0.00B | 0.10B | 0.07B | -0.04B | | | | | | | |
|
Change in Account Payables
|
0.01B | -0.02B | -0.05B | -0.04B | 0.51B | | -0.04B | 0.14B | | | | 0.66B | | 0.66B | | 0.64B | | 0.50B | | 0.47B | | 0.63B | | | 0.49B | 0.45B | | 0.59B | -0.10B | | | 0.72B | 0.50B | 0.15B | | 0.47B | | | 0.51B | | 0.36B | 0.01B | 0.07B | 0.36B | 0.45B | 0.65B | | | | 0.61B | | 0.53B | 0.51B | 0.54B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | | | | -0.33B | | | | | | | | | 0.04B | | -0.07B | 0.32B | 0.28B | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | 0.20B | | | | -0.19B | | | | | | | | | | | | | | | 0.05B | | | | 0.05B | | | | | | | | | | | | | | | | | 0.02B | | 0.03B | 0.03B | 0.03B |
|
Other Working Capital Changes
|
-0.00B | 0.01B | -0.05B | 85.87B | | | -0.10B | -0.01B | -0.02B | | | | | | | | | | | | | | | | | | | 1.23B | 0.04B | | | 1.22B | 0.03B | 0.03B | | 1.24B | | | 1.56B | | 1.22B | 0.02B | 0.02B | 1.20B | 1.24B | 1.26B | -0.05B | | 2.50 | 6.87 | 5.86 | 0.99B | 0.70B | 0.73B |
|
Cash from Operations
|
0.14B | 0.34B | 0.51B | 0.74B | | | | | | | | | | | | | | | | | 0.98B | | 0.32B | | | | | | 0.35B | | | | 0.08B | 0.18B | | | | | | | | 0.50B | 0.20B | 0.52B | 0.02B | 0.16B | -0.01B | | | | | | | |
|
Amortization
|
0.61B | 0.58B | 0.60B | 4,842.04B | 0.53B | 0.12B | -8.33B | 0.55B | 2.01B | 0.81B | -4.10B | -0.00B | 0.61B | 0.66B | | | -0.55B | -0.70B | | | | 1.24B | 0.66B | 0.63B | 0.65B | 0.00B | 0.13B | -0.21B | -0.80B | -0.97B | -0.02B | 0.31B | -0.90B | 1.96B | 2.35B | 3.62B | 1.26B | -0.00B | 0.64B | -0.79B | -0.61B | -0.69B | -3.45B | 0.35B | 2.81B | 2.54B | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.02B | 0.05B | 0.13B | -0.62B | -0.12B | -0.09B | -0.17B | -0.14B | -0.14B | 0.12B | -0.68B | -0.00B | 0.10B | 0.09B | 0.09B | -0.62B | -0.09B | -0.08B | -0.08B | -0.36B | 0.17B | -0.32B | -0.20B | -0.18B | 0.22B | -0.06B | -0.06B | -0.25B | 0.06B | -0.06B | -0.07B | -0.07B | 0.07B | -0.06B | -0.25B | 0.06B | 0.06B | -0.05B | 0.06B | -0.05B | -0.04B | -0.04B | 0.05B | -0.04B | -0.04B | -0.05B | 0.05B | | 15.60 | 17.57 | 16.99 | | | |
|
Capital Expenditures
|
-0.13B | 0.69B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -0.30B | -1.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42B | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | 0.24B | | -0.23B | | 0.06B | | | -0.16B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.08B | 0.20B | -0.18B | 0.81B | | | -0.84B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
0.27B | -0.35B | 0.51B | 0.74B | | | | | | | | | | | | | | | | | 0.98B | | 0.32B | | | | | | 0.35B | | | | 0.08B | 0.18B | | | | | | | | 0.50B | 0.20B | 0.52B | 0.02B | 0.16B | -0.01B | | | | | | | |
|
Net Cash Flow
|
0.22B | 0.54B | 0.04B | 0.06B | | | -0.84B | | | | | | | | | | | | | | 0.98B | | 0.32B | | | | | | 0.35B | | | | 0.08B | 0.18B | | | | | | | | 0.50B | 0.20B | 0.93B | 0.02B | 0.16B | -0.01B | | | | | | | |