|
Net Income
|
-0.00B | -1.00B | 0.02B | -3.63B | 0.01B | 0.75B | 4.47B | -6.28B | 9.58B | -106.87B | -0.00B | -0.00B | -0.01B | 0.02B | 0.00B | -0.17B | 0.05B | 0.03B | 0.01B | -0.03B | 0.04B | 0.02B | | | | | | | | | | 0.02B | 0.01B | 0.03B | 1.10B | 0.05B | -0.02B | 0.03B | -5.47B | 0.16B |
|
Depreciation and Depletion
|
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 | | | | | | | | |
|
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 | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B |
|
Deferred Taxes
|
-0.00B | 0.01B | 0.00B | -0.43B | -0.00B | 0.01B | 0.00B | -10.81B | -0.01B | -0.00B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | | | 0.01B | -0.04B |
|
Cash from Discontinued Operations
|
| | 25.41B | 17.51B | 10.86B | 25.10B | 32.46B | 27.08B | 15.10B | 10.36B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.04B | 0.05B | -0.00B | -0.00B | 0.04B | 0.01B | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 11,993.83B | 11,139.85B | 10,939.36B | | 10,897.31B | 11,564.29B | 9,901.17B | 12,001.48B | 11,472.84B | | | 0.00B | 0.00B | 0.00B | | | | | 0.00B | | | | | 0.00B | 0.00B | | | | | | 0.00B | | | | | | | -0.01B | -0.02B |
|
Non-cash Items
|
-0.00B | 0.01B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | -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 | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.02B | 0.03B | 0.06B | 0.02B | 0.04B | 0.03B | 0.15B |
|
Change in Working Capital
|
-0.01B | 0.01B | -0.00B | 54.57B | -0.01B | 0.01B | 0.01B | 36.18B | 0.01B | -0.02B | -0.00B | 0.06B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.02B | -0.01B | 0.01B | 0.01B | -0.00B | 0.01B | -0.01B |
|
Change in Taxes
|
0.00B | | | | 0.00B | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.02B | | -0.01B | -0.01B | -0.03B |
|
Cash from Operations
|
-0.01B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.04B | 0.03B | 0.02B | 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 | 0.02B | 0.01B | 0.00B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.06B |
|
Depreciation & Amortization (CF)
|
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 | | | | | | | | |
|
Capital Expenditures
|
-0.04B | -0.05B | -0.03B | 0.25B | -0.03B | -0.02B | -0.03B | 0.04B | 0.03B | -0.02B | -0.00B | 0.11B | 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 | -0.01B | -0.02B | 0.11B | -0.02B | -0.03B | -0.04B | -0.20B |
|
Divestments
|
-0.03B | | -8.95B | -13.45B | -19.62B | -17.56B | -25.35B | -33.04B | -20.99B | 0.01B | 0.16B | -0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 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 | 0.06B | -0.01B | -0.02B | -0.03B | -0.02B | -0.03B | -0.03B | -0.22B |
|
Cash from Investing Activities
|
-0.03B | -0.05B | -0.01B | -0.02B | -0.03B | -0.02B | -0.03B | -0.20B | -0.03B | -0.02B | 0.16B | -0.03B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.00B | | 1.36B | -2.20B | 0.16B | -2.72B | -2.44B | -2.79B | -2.69B | 10.58B | | -0.00B | | | 0.00B | -0.00B | -0.02B | -0.03B | 0.00B | 0.00B | -0.03B | -0.02B | | | | | | | | -0.00B | | | -0.00B | | | -0.00B | | | | |
|
Cash from Financing Activities
|
0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.16B | | | | 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 | 0.02B | -0.00B | -0.00B | -0.00B | -0.03B |
|
Net Equity Issued and Repurchased
|
0.07B | 0.03B | 0.06B | 44.74B | 0.05B | 0.05B | 0.06B | 38.83B | 0.04B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | 0.05B | 0.05B | 0.05B | | 0.06B | 0.06B | 0.06B | | 0.13B | 0.12B | 0.12B | | 0.11B | 0.11B | 0.12B | |
|
Exchange Rate Effect
|
0.00B | 0.00B | -0.00B | -0.27B | -0.00B | 0.00B | 0.00B | -0.31B | 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 |
|
Change in Cash
|
-0.05B | -0.03B | 0.02B | 1.59B | -0.01B | 0.01B | 0.01B | -9.06B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.02B | 0.02B | 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 | 0.08B | -0.01B | -0.00B | -0.02B | 0.00B | 0.01B | 0.00B | -0.01B |
|
Free Cash Flow
|
0.02B | 14.02B | 0.07B | | 0.04B | 25.10B | | | | | 0.01B | -0.11B | 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 | 0.02B | 0.02B | 0.02B | 0.05B | -0.09B | 0.05B | 0.06B | 0.08B | 0.25B |
|
Net Cash Flow
|
-0.05B | -25.93B | 0.02B | | -0.01B | 4.82B | | | | | -0.00B | -0.03B | 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 | 0.02B | 0.01B | 0.00B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.02B |