|
Net Income
|
0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.18B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | -0.10B | -0.00B | 0.00B | -0.02B | 0.01B | 0.02B | 0.05B | 0.02B | 0.02B | -0.01B | 0.03B | -0.02B | -0.10B | 0.03B | -0.04B | 0.74B | 279.80B | 0.93B | 1,067,399.00B | 856.23B | 783.64B | 556.83B | 251,642.00B | 60,719.00B | 114.87B | 56,866.00B | -204429.00B | -88949.01B | -339458.00B | -117281.00B | -106817.00B | -11886.00B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | -0.00B | | | 0.00B | 0.01B | | | 0.00B | 0.01B | 0.01B | | | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | 411.00 | 150.00 | 0.00B | 511.00 | 911.00 | 0.00B | 0.00B | 393.00 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.07B | | | 0.00B |
|
Cash from Discontinued Operations
|
| | | | | | | | 340.00 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | 0.00B | 0.03B | 0.03B | | 0.02B | | | -0.06B | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 860.00 | 500.00 | -160.00 | 70.00 | 290.00 | 0.03B | 30.00 | 290.00 | 0.00B | 0.16B | 0.00B | 0.00B | | 0.23B | 0.90B | 0.57B | 0.77B | 0.81B | -0.02B | 0.71B | 0.12B | -0.12B | -0.16B | -0.10B | -0.06B | -0.04B | | |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | 0.03B | | | | 0.01B | | | | 0.01B | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 567.00 | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | -0.03B | | | | -0.04B | | -0.16B | | | | | | -0.00B | 0.00B | | | -0.00B | | | | -0.00B | | | | -0.00B | | | 0.00B | 0.00B | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | -175627.00B | | | |
|
Non-cash Items
|
| 0.01B | | | | | | | | | | | | 0.01B | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 567.00 | | | |
|
Change in Working Capital
|
| | | | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | 1,937.42B | | | 424.52B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.05B | 0.10B | 0.11B | 0.09B | 0.08B | 0.09B | 0.07B | 0.09B | 0.10B | 0.11B | 0.06B | 0.05B | 0.05B | | 0.04B | -0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | -0.00B | 0.04B | 0.01B | -0.03B | -0.03B | -0.01B | -0.02B | 0.05B | 0.05B | 0.07B | -0.10B | | -0.47B | 0.08B | -0.28B | 0.68B | 0.35B | -0.26B | 0.60B | -0.55B | -0.22B | -0.17B | -0.18B | 0.37B | -0.07B | -0.09B | -0.04B |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.14B | 0.02B | 0.02B | 0.02B | 0.14B | 0.02B | 0.04B | 0.07B | | 0.03B | 0.04B | 0.30B | 2.09B | 0.06B | 0.07B | 0.10B | 1.38B | 0.08B | 0.16B | 0.16B | -0.83B | 0.12B | 0.12B | 0.11B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | -0.00B | | | 0.00B | 0.01B | | | 0.00B | 0.01B | 0.01B | | | 0.02B | 0.02B | | | | | | | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | | 0.05B | 0.05B | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | -0.01B | 0.04B | 0.05B | | -0.02B | -0.04B | -0.03B | 0.09B | -0.02B | | | 0.05B | | | -0.01B | 0.04B | | | -0.05B | 0.10B | -0.04B | -0.11B | -0.06B | 0.20B | -0.01B | -0.05B | -0.02B | 0.08B | -0.08B | -0.26B | -0.86B | | | | -0.53B | -0.39B | -0.27B | -0.23B | -0.46B | -0.24B | -0.19B | -1.49B | -0.07B | 0.27B | -0.21B | -0.13B | -0.11B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | -0.02B | | | | -0.01B | | | | | | | | | | | | | 0.02B | | | -0.21B | 0.04B | 0.02B | 0.03B | -0.36B | 0.03B | 0.02B | 0.02B | -0.19B | -0.08B | 0.44B | 0.65B | | 0.17B | | | | -0.27B | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | 0.01B | 0.01B | | | | | | | | | | | | | | 0.02B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.19B | | | -0.01B | 0.00B | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | -33119.92B | | | | 0.01B | 0.02B | 0.05B | -0.04B | -0.02B | | | | -0.02B | | | -0.01B | -0.01B | | | -0.01B | 0.02B | -0.01B | 0.07B | 0.02B | 0.03B | -0.01B | 0.03B | -0.02B | -0.10B | 0.03B | -0.04B | 0.74B | | | | -0.10B | -0.01B | 0.06B | -0.54B | -0.12B | -0.19B | -0.01B | | | | | | |
|
Non-Current Debt
|
| 0.01B | | | | | | | | | | | | | | | | 0.50B | | | 0.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.11B | 0.06B | | 0.05B | 0.04B | 0.04B | | | | -0.02B | 0.00B | | | -0.02B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| 0.01B | | | | | | | | | | | | | | | | 0.50B | | | 0.50B | | 0.04B | 0.11B | 0.06B | | 0.05B | 0.04B | 0.04B | | | | -0.02B | 0.00B | | | -0.02B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | 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 | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.02B | -0.02B | 0.00B | 0.01B | -0.01B | -0.02B | 0.01B | -0.00B | 0.00B | 0.03B | 0.03B | -0.00B | 0.01B | 0.01B | | 0.00B | -0.07B | -0.17B | 0.10B | 0.01B | -0.18B | -0.02B | 0.08B | -0.05B | -0.00B | 0.03B | -0.02B | 0.00B | 0.00B | 0.00B |
|
Beginning Cash Balance
|
| 0.08B | 0.06B | 0.06B | 0.07B | 0.20B | 0.17B | 0.13B | 0.06B | 0.09B | 0.10B | 0.07B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.01B | 0.01B | 0.06B | 0.03B | 0.00B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.06B | 0.06B | 0.16B | 0.11B | 0.07B | 0.07B | 0.03B | 0.03B | 0.05B | 0.06B | 0.12B | 0.07B | 0.08B | 0.23B | 0.27B | 0.66B | 0.72B | 1.13B | 3.28B | 3.05B | 3.50B | 4.13B | 3.17B | 3.28B | 3.04B | 2.69B | 3.05B | 3.05B | 1.01B | 0.79B | 0.60B | 1.04B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.14B | 0.02B | 0.02B | 0.02B | 0.14B | 0.02B | 0.04B | 0.07B | | 0.03B | 0.04B | 0.30B | 2.09B | 0.06B | 0.07B | 0.10B | 1.38B | 0.08B | 0.16B | 0.16B | -0.83B | 0.12B | 0.12B | 0.11B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | -33119.93B | | | | -0.00B | 0.02B | 0.05B | -0.04B | -0.02B | | | | -0.02B | | | -0.01B | -0.01B | 0.02B | | -0.01B | -0.19B | 0.03B | 0.09B | 0.06B | -0.20B | 0.04B | 0.06B | 0.03B | -0.14B | -0.03B | 0.45B | 1.46B | | 0.20B | 0.04B | 0.20B | 2.09B | -0.14B | -0.46B | -0.03B | 1.19B | 0.07B | 0.16B | 0.16B | -0.83B | 0.12B | 0.12B | 0.11B |