|
Net Income
|
-0.18B | 0.71B | 0.11B | 0.63B | 0.34B | 0.26B | -0.44B | 2.00B | -0.74B | 0.43B | -0.31B | -0.84B | -3.93B | -3.93B | -0.70B | -1.14B | -1.40B | 0.22B | 0.77B | 2.58B | 0.60B | 1.01B | 0.65B | 0.12B | 0.27B | 0.83B | 1.12B | -0.59B | 0.20B | 0.56B | 0.03B | 1.01B | 0.15B | -0.28B | -1.22B |
|
Gains from Equity Investments
|
0.04B | 0.03B | 0.04B | 0.05B | 0.04B | 0.02B | 0.02B | 0.04B | 0.01B | 0.03B | 0.03B | 0.03B | -0.02B | -0.04B | 0.05B | 0.10B | 0.11B | 0.11B | 0.21B | -0.98B | 0.07B | -0.18B | -0.02B | -0.02B | -0.02B | -0.04B | -0.02B | -0.04B | -0.05B | -0.01B | -0.04B | -0.08B | -0.03B | -0.06B | -0.06B |
|
Gains from Investment Securities
|
0.19B | -0.64B | -0.01B | 0.76B | 0.31B | -0.79B | 0.17B | 0.55B | -0.15B | 0.21B | 0.24B | -0.81B | 0.45B | -0.83B | 1.08B | 0.47B | 1.16B | 0.52B | 0.58B | 0.29B | 0.15B | 0.63B | 0.21B | -0.89B | 0.23B | -0.29B | -0.52B | 0.77B | -0.39B | 0.87B | -0.80B | 0.20B | 0.30B | 0.02B | -0.83B |
|
Asset Writedowns and Impairment
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.22B | 0.88B | 0.38B | -1.29B | -0.25B | -0.10B | 0.21B | 0.20B | -0.11B | -0.32B | 0.13B | 0.08B | -0.57B | 0.02B | 0.55B | -0.07B | -0.01B | -0.58B | 0.24B | 0.16B | -0.61B | 0.07B | 0.23B | 0.06B | -0.59B | 0.36B | 0.41B | -0.39B | 0.03B | 0.89B | 0.68B | 0.40B | 0.16B | 0.34B | 0.37B |
|
Amortization of Goodwill
|
0.37B | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.01B | -0.00B | 0.00B | | 0.01B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
-0.04B | 0.06B | 0.01B | | -0.02B | 0.03B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.35B | 1.17B | 0.07B | -0.48B | -0.25B | 0.06B | -0.48B | 0.21B | 0.06B | -0.02B | 0.90B | 0.02B | 1.93B | -0.12B | 0.06B | 0.09B | 0.06B | -0.03B | -0.14B | -0.04B | 0.04B | -0.39B | -0.13B | -0.03B | -0.10B | 0.14B | 0.16B | 0.13B | 0.12B | 0.16B | 0.08B | 0.04B | 0.03B | 0.17B | -0.20B |
|
Change in Accured Expenses
|
0.01B | | | | 0.01B | -0.01B | | 0.23B | 0.04B | 0.03B | 0.02B | 0.19B | 0.01B | 0.03B | 0.02B | 0.15B | 0.04B | 0.02B | -0.03B | 0.19B | 0.04B | 0.02B | 0.04B | 0.17B | 0.02B | 0.02B | 0.02B | 0.17B | 0.03B | 0.03B | 0.03B | 0.21B | 0.03B | 0.02B | 0.02B |
|
Change in Taxes
|
-0.26B | 0.05B | -0.34B | 0.54B | 0.12B | 0.07B | 0.01B | 0.43B | 0.17B | -0.16B | 0.02B | -0.13B | 1.42B | -0.94B | -0.24B | -0.81B | -0.43B | -0.25B | 0.16B | 0.65B | 0.08B | 0.23B | 0.15B | 0.01B | -0.74B | -0.44B | 0.30B | -0.29B | 0.08B | 0.07B | 0.03B | 0.14B | 0.01B | -0.14B | -0.62B |
|
Capital Expenditures
|
0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.06B | 0.02B | 0.03B | 0.04B | 0.03B | -0.00B | 0.02B | 0.08B | 0.07B | 0.02B | 0.04B | 0.03B | 0.04B | 0.06B | 0.04B | 0.03B | 0.03B | 0.01B | 0.01B | 0.03B |
|
Acquisitions
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | 0.14B | -0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.16B | | | | 0.21B | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
1.03B | 1.24B | 2.22B | 6.84B | 4.29B | 2.02B | 1.17B | 3.15B | 2.90B | 2.30B | 4.65B | 3.48B | 2.76B | 4.83B | 2.83B | 8.56B | 9.26B | 11.38B | 5.27B | 8.52B | 8.65B | 3.88B | 1.88B | 1.13B | 1.48B | 3.31B | 3.19B | 2.51B | 1.91B | 3.38B | 2.38B | 3.27B | 4.47B | 4.90B | 4.86B |
|
Cash from Investing Activities
|
-3.11B | -2.10B | -1.54B | -2.94B | 0.12B | 1.11B | -2.96B | -0.32B | -0.07B | -2.37B | -4.97B | -1.08B | 4.15B | -2.58B | -5.53B | -3.85B | -3.75B | -4.54B | -2.48B | -1.91B | -0.17B | -1.58B | -2.52B | -3.21B | -1.43B | -1.09B | -2.45B | 0.12B | -2.68B | -5.25B | -2.39B | -5.54B | -1.20B | -2.52B | -4.77B |
|
Other financing activities
|
| | | -0.06B | 0.00B | -0.03B | 0.03B | -0.12B | -0.05B | 0.05B | | 0.02B | -0.01B | 0.02B | 0.04B | 0.00B | -0.08B | 0.05B | -0.02B | -0.01B | -0.01B | -0.01B | 0.08B | -0.03B | 0.00B | -0.01B | 0.00B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | 0.01B | -0.02B | -0.01B |
|
Cash from Financing Activities
|
3.06B | 2.38B | 1.58B | 2.06B | 1.40B | -0.26B | 0.70B | -0.18B | 0.84B | 2.29B | 4.58B | 0.99B | 2.32B | 0.57B | 5.29B | 1.50B | 4.44B | 3.99B | 1.75B | 1.77B | 1.31B | 0.95B | 1.36B | 3.42B | 2.75B | 3.39B | 0.47B | 2.39B | 4.95B | 3.36B | 1.58B | 2.55B | 2.23B | 8.94B | 3.05B |
|
Dividends Paid - Common
|
0.11B | 0.07B | 0.08B | 0.08B | 0.14B | 0.08B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.08B | 0.07B | 0.11B | 0.08B | 0.07B | 0.10B | 0.14B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.08B | 0.10B | 0.08B | 0.08B | 0.11B | 0.13B | 0.08B | 0.08B |
|
Exchange Rate Effect
|
0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.02B | -0.01B | 0.00B | 0.01B | 0.02B | -0.00B | 0.00B | -0.01B | -0.00B | -0.01B | -0.04B | -0.04B | 0.03B | 0.01B | 0.01B | -0.02B | 0.03B | -0.01B | -0.00B | 0.02B | -0.03B | 0.01B | 0.03B | -0.01B |
|
Change in Cash
|
-0.19B | 0.72B | 0.26B | -1.63B | 0.01B | 0.74B | -2.06B | -0.31B | 0.66B | -0.40B | -0.26B | -0.00B | 5.89B | -1.99B | 0.32B | -2.40B | 0.67B | -1.13B | -0.51B | 0.01B | 0.53B | -0.60B | -0.97B | 0.30B | 0.74B | 2.67B | -1.59B | 2.13B | 2.28B | -0.99B | -0.10B | -2.62B | 1.20B | 6.79B | -1.35B |
|
Beginning Cash Balance
|
0.06B | | | | 0.47B | 2.53B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.23B | 0.86B | 0.35B | -1.32B | -0.27B | -0.12B | 0.17B | 0.16B | -0.12B | -0.34B | 0.10B | 0.06B | -0.58B | 0.01B | 0.54B | -0.13B | -0.04B | -0.61B | 0.20B | 0.13B | -0.61B | 0.05B | 0.15B | -0.00B | -0.60B | 0.32B | 0.39B | -0.43B | -0.03B | 0.86B | 0.66B | 0.37B | 0.15B | 0.33B | 0.34B |
|
Net Cash Flow
|
-0.27B | 1.16B | 0.41B | -2.17B | 1.27B | 0.76B | -2.05B | -0.30B | 0.66B | -0.39B | -0.26B | -0.02B | 5.90B | -1.99B | 0.31B | -2.42B | 0.67B | -1.13B | -0.49B | 0.01B | 0.54B | -0.56B | -0.93B | 0.27B | 0.73B | 2.67B | -1.57B | 2.11B | 2.29B | -0.99B | -0.13B | -2.59B | 1.19B | 6.76B | -1.35B |