|
Net Income
|
0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 3,689.07B | 4,216.13B | 4,504.62B | -12409.78B | 4,630.23B | 11,665.52B | 11,426.85B | 6,187.91B | -185.62B | 4,935.98B | 0.01B | 4,642.81B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | -0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B |
|
Depreciation and Depletion
|
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 | 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 | 9,704.45B | 9,743.37B | 9,812.06B | -29259.84B | 0.01B | 10,453.58B | 10,139.86B | 10,134.34B | 0.01B | 0.01B | 0.01B | 9,321.92B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 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 |
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | -0.00B | | -0.00B | | | 0.00B | | -0.00B | -0.00B | 0.02B | -0.00B | | | | 0.03B | | | 0.04B | | -0.00B | | | -0.00B | | | 0.00B | | | 72.79B | -72.79B | | 219.48B | 544.45B | -763.92B | -0.00B | -7.47B | 0.00B | | | | | | | | 0.00B | | 0.00B | -569.00 | | -0.03B | 0.00B | -0.00B | -0.00B | | -0.00B | | | | | 0.00B | |
|
Asset Writedowns and Impairment
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | 3,225.89B | 3,235.38B | -6461.27B | 0.00B | 3,776.11B | 567.59B | 3,189.86B | | | | 993.92B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.04B | 0.00B | | | 0.00B | 0.00B | 0.00B | | | | | | | 0.00B | | |
|
Cash from Operations
|
| 0.01B | 0.02B | | | -0.00B | 0.01B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | |
|
Depreciation & Amortization (CF)
|
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 | 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 | 9,704.45B | 9,743.37B | 9,812.06B | -29259.84B | 0.01B | 10,453.58B | 10,139.86B | 10,134.34B | 0.01B | 0.01B | 0.01B | 9,321.92B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 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 |
|
Change in Account Payables
|
0.01B | 0.00B | 0.00B | | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | | 0.01B | | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | | | 0.01B | 0.01B | | 0.01B | -0.01B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | 0.01B | | 0.01B | 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 | | | | 0.01B | 0.01B | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | 0.01B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | | |
|
Other Working Capital Changes
|
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 | | 0.00B | | 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 | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Capital Expenditures
|
0.03B | 0.03B | -0.11B | | | | 0.04B | | | | 0.11B | | | 0.02B | 0.13B | | | | 0.07B | 0.07B | 0.09B | 0.09B | | 0.07B | | 0.04B | 0.05B | 0.04B | 0.05B | | 0.07B | | | | 0.02B | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 0.01B | | | | | | | 0.01B | | 0.00B | 0.02B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.05B | 0.01B | | | | -0.03B | | | -0.02B | -0.03B | -0.02B | -0.00B | -0.02B | -0.04B | -0.00B | -0.04B | -0.06B | -0.12B | -0.03B | -0.05B | | | | | | | | | | | | | | | | | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.28B | 0.28B | | | 0.28B | 0.28B | -0.00B | 0.28B | 0.28B | 0.28B | -0.00B | | 0.28B | 0.28B | 0.28B | -0.00B | 0.39B | 0.00B | -0.00B | 0.42B | 0.46B | 0.00B | | 0.50B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.50B | 0.50B | -0.00B | | 0.50B | 0.50B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.50B | 0.50B | 0.50B | -0.00B | 0.44B | 0.44B | 0.44B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.45B | 0.45B | 0.45B | 0.41B | 0.41B | 0.41B | 0.41B |
|
Cash from Financing Activities
|
| 0.06B | -0.01B | | | | -0.01B | | | 0.00B | -0.01B | 0.01B | 0.00B | -0.01B | -0.01B | -0.01B | 0.10B | 0.03B | -0.00B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | -0.03B | | | | -0.03B | | | | -0.17B | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | 0.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | 0.00B | | | 0.00B | -308.00 | 0.00B | -0.00B | 0.00B | -0.00B | 885.00 | -0.00B | 0.00B | -0.00B | 0.00B | 47.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| 0.01B | 0.01B | | | | -0.01B | | | -0.00B | 0.00B | 0.00B | 0.01B | -0.02B | -0.00B | 0.00B | 0.07B | -0.01B | -0.01B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.03B | -0.02B | 0.12B | | | -0.00B | -0.03B | | | 0.01B | -0.09B | 0.01B | 0.01B | -0.01B | -0.11B | 0.01B | 0.01B | 0.01B | -0.06B | -0.05B | -0.08B | -0.09B | | -0.07B | | -0.04B | -0.05B | -0.04B | -0.05B | | -0.07B | | | | -0.02B | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| 0.01B | 0.01B | | | -0.00B | -0.04B | | | -0.00B | -0.03B | 0.00B | 0.01B | -0.02B | -0.04B | 0.00B | 0.07B | -0.01B | -0.11B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | -0.08B | | | | 0.00B | | | | | | | | -0.03B | | | | -0.03B | | | | -0.17B | | | | | | | |