|
Net Income
|
0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.04B | 0.06B | 0.08B | 0.18B | 0.09B | 0.10B | 0.08B | 0.09B | 0.10B | 0.12B | 0.17B | 0.20B | 0.20B | 0.19B | 0.14B | 0.18B | 0.21B | 0.24B | 0.34B | 0.41B | 0.48B | 0.58B |
|
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 | 0.01B | 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 | 0.01B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | 0.00B | -0.00B | | | -0.00B | -0.01B | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | 2.22B | | | | 0.31B | 0.54B | 2.83B | | 1.65B | 1.65B | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | -0.00B | 0.01B | | | -0.01B | 0.04B | | | | | | | | | | | |
|
Cash from Operations
|
0.09B | -0.08B | 0.42B | 0.14B | -0.10B | 0.04B | -0.09B | 0.40B | | | | | | | 2.51B | 0.10B | | 1.80B | -1.52B | 0.17B | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | | | | | -0.02B | -0.05B | | | 0.09B | -0.21B | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | 0.03B | 0.07B | | | -0.03B | -0.02B | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.00B | -0.01B | 0.00B | -0.01B | -0.00B | 0.01B | | | | | | | -0.00B | -0.15B | | | -0.00B | -0.09B | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | -1.75B | | | | -1.97B | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | 6,251.97B | | 6,207.51B | 48,700,000.00B | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | -1.00B | 1.35B | | | 2.25B | 1.96B | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | 6,251.97B | | 6,207.51B | 48,700,000.00B | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | | | -1397.99B | 0.00B | 1.39B | | | 0.00B | 0.00B | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
-0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.11B | 0.29B | -0.35B | -0.04B | 0.13B | -0.07B | 0.06B | 0.02B | | | | | | | -2.75B | -0.36B | | -0.60B | 0.27B | -0.56B | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.01B | | | | | | | 0.01B | 0.01B | | | -0.03B | -0.00B | | | | | | | | | | | |
|
Change in Cash
|
0.20B | 0.21B | 0.06B | 0.09B | 0.05B | -0.05B | -0.03B | 0.41B | | | | | | | -0.23B | -0.40B | | | -1.28B | -0.49B | | | | | | | | | | | |
|
Beginning Cash Balance
|
-0.18B | -0.13B | -0.03B | -0.06B | -0.02B | 0.11B | 0.08B | -0.36B | 0.08B | 0.10B | 0.13B | 0.13B | | 8.27B | 8.25B | 0.98B | | 8.87B | 8.86B | 1.13B | | | | 0.63B | | | | 1.50B | | | |
|
Free Cash Flow
|
0.09B | -0.08B | 0.42B | 0.14B | -0.10B | 0.04B | -0.09B | 0.40B | | | | | | | 2.51B | 0.10B | | 1.80B | -1.52B | 0.17B | | | | | | | | | | | |
|
Net Cash Flow
|
0.20B | 0.21B | 0.06B | 0.09B | 0.04B | -0.04B | -0.03B | 0.43B | | | | | | | -0.24B | -0.41B | | 1.19B | -1.25B | -0.48B | | | | | | | | | | | |