|
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 | 0.01B | -0.02B | 0.00B | 0.00B | -0.02B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | 0.12B | 0.33B | 480,042.00B | 279.80B | 0.67B | 1,067,399.00B | 856.23B | 783.64B | 556.83B | 251,642.00B | 60,719.00B | 114.87B | 56,866.00B | -204429.00B | -100944.00B | -339458.00B | -117281.00B | -114989.00B | -8928.00B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 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 | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | 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 Discontinued Operations
|
| | | | | | | | -70.00 | -350.00 | -200.00 | -110.00 | -250.00 | 220.00 | -0.02B | -0.00B | 0.01B | 0.00B | 0.02B | 0.01B | 0.02B | -0.00B | 0.00B | 0.03B | 0.03B | 0.00B | 0.02B | 0.04B | 0.00B | -0.06B | 0.03B | 0.04B | 920.00 | -0.00B | 0.02B | 210.00 | -0.00B | -430.00 | 0.05B | 40.00 | 10.00 | | 0.03B | | | | 0.16B | | | -0.01B | 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
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | | | 0.01B | | | | 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 | -0.00B | -0.16B | 0.15B | -0.32B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | -0.00B | | | -0.00B | -0.00B | | | | -0.00B | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | -175627.00B | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.30B | 0.06B | 0.06B | 0.07B | 0.10B | 0.07B | 0.08B | 0.16B | 0.16B | 0.17B | 0.12B | 0.12B | 0.11B |
|
Change in Working Capital
|
| | | | 0.02B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22B | | | -2.88B | 0.90B | | | | | | | | | | | |
|
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 | 0.02B | 0.03B | 0.03B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | -0.00B | 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 | 0.02B | -0.17B | 0.34B | -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
|
| | | | | | | | | | | | | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | 0.07B | 0.01B | 0.05B | -0.01B | 0.05B | 0.04B | 0.02B | 0.03B | 0.08B | 0.03B | 0.02B | 0.02B | 0.14B | 0.16B | 0.28B | 0.21B | -0.01B | | | | | | | | | | | -0.10B | -0.06B | | | 0.06B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.00B | 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 | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | 0.21B | -0.00B | -0.01B | -0.00B | -0.02B | -0.00B | -0.02B | -0.05B | 0.16B | -0.03B | -0.02B | -0.02B | 0.15B | -0.02B | -0.03B | -0.02B | 0.13B | -0.02B | -0.02B | 0.01B | 0.08B | -0.01B | -0.04B | -0.02B | 0.22B | -0.06B | -0.11B | -0.06B | 0.51B | -0.01B | | | 0.20B | -0.07B | | | 0.94B | -0.10B | | | | -0.28B | -0.21B | -0.40B | 2.00B | -0.18B | -0.11B | -0.03B | 0.68B | -0.06B | -0.03B | -0.03B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | 0.01B | | | 85.00 | | | | | | | | 0.02B | -0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | | | | | | | | -0.01B | | | | 0.27B | | | | 0.01B | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | 0.02B | 0.00B | -0.00B | -0.01B | -0.02B | -0.01B | 0.04B | -0.11B | -0.01B | -0.02B | -0.04B | -0.03B | 0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.01B | -0.04B | -0.05B | -0.07B | -0.04B | -0.11B | -0.06B | -0.06B | -0.01B | -0.05B | -0.02B | -0.04B | -0.08B | -0.18B | -0.60B | 0.07B | 0.17B | -0.25B | -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 |
|
Other financing activities
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.00B | 0.15B | 0.15B | -0.00B | 0.15B | 0.20B | 0.20B | 0.01B | 0.00B | 0.23B | 0.23B | 0.02B | -0.00B | 0.24B | 0.24B | -0.02B | -0.00B | 0.24B | 0.24B | -0.00B | 0.25B | 0.36B | 0.36B | -0.00B | 0.02B | 0.38B | 0.38B | 0.01B | 0.39B | 0.40B | 0.41B | 0.03B | 0.42B | 0.42B | 1.01B | | | | | | | | -0.12B | -0.19B | | | -0.01B | 0.00B | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | -0.03B | 0.02B | 0.01B | 0.00B | 0.02B | -0.00B | 0.06B | -0.01B | 0.01B | 0.02B | 0.05B | -0.04B | -0.02B | -0.00B | -0.01B | 0.00B | -0.02B | 0.02B | -0.04B | -0.01B | -0.01B | -0.00B | 0.10B | -0.01B | 0.02B | -0.01B | 0.07B | 0.02B | 0.03B | -0.01B | 0.03B | -0.02B | -0.10B | 0.03B | -0.07B | 0.78B | -0.01B | | | -0.10B | -0.01B | 0.06B | -0.54B | -0.12B | -0.19B | -0.01B | | | | | | |
|
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 | 0.00B | -0.02B | -0.02B | 0.00B | 0.00B | -0.01B | -0.02B | 0.01B | -0.00B | 0.00B | 0.03B | 0.03B | -0.00B | 0.01B | 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 |
|
Change in Cash
|
| | | | | | | | | | | | | -0.02B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.05B | -0.05B | -0.01B | 0.01B | 0.04B | -0.03B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | 0.03B | -0.01B | 0.01B | 0.01B | 0.01B | 0.10B | -0.06B | -0.02B | 0.02B | -0.03B | -0.01B | 0.05B | 0.01B | -0.01B | -0.01B | 0.01B | 0.11B | 0.04B | 0.39B | 0.06B | 0.40B | 2.16B | -0.23B | 0.47B | 0.61B | -0.96B | 0.11B | -0.23B | -0.36B | -1.69B | -0.14B | 0.18B | -0.25B | -0.19B | -0.05B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | -0.04B | -0.06B | -0.06B | -0.13B | 0.52B | -0.03B | -0.08B | -0.13B | 0.51B | -0.02B | -0.05B | -0.03B | 0.15B | -0.03B | -0.03B | 0.04B | 0.04B | -0.02B | -0.01B | -0.01B | 0.07B | | | -0.01B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | | | | | | | -0.21B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.05B | -0.16B | 0.03B | 0.02B | 0.02B | -0.15B | 0.02B | 0.03B | 0.02B | -0.13B | 0.02B | 0.02B | -0.01B | -0.01B | 0.01B | 0.10B | 0.01B | -0.17B | 0.10B | 0.13B | 0.09B | -0.42B | 0.04B | 0.02B | 0.02B | -0.06B | 0.23B | 0.28B | 0.21B | -0.95B | 0.10B | | | | 0.28B | 0.21B | 0.40B | -2.00B | 0.18B | 0.11B | -0.06B | -0.74B | 0.06B | 0.03B | 0.09B |
|
Net Cash Flow
|
| | | | | | | | | | | | | -0.02B | 0.02B | 0.00B | -0.00B | -0.00B | -0.01B | 0.10B | -0.13B | -0.00B | 0.01B | 0.01B | -0.06B | -0.01B | -0.02B | -0.03B | -0.01B | -0.03B | 0.00B | -0.06B | -0.01B | 0.04B | -0.01B | 0.11B | -0.07B | 0.00B | -0.01B | -0.01B | -0.01B | 0.05B | 0.01B | -0.01B | -0.01B | 0.00B | 0.11B | 0.04B | 0.39B | 0.05B | 0.17B | -0.25B | -0.63B | -0.40B | -0.21B | -0.76B | -0.58B | -0.44B | -0.20B | -1.49B | -0.16B | 0.21B | -0.21B | -0.13B | -0.05B |