|
Net Income
|
-0.01B | -0.00B | 0.00B | -0.01B | -1224.93B | -9546.11B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.00B | -0.00B | -0.05B | -0.02B | 0.01B | -0.00B | 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 |
|
Deferred Taxes
|
| | 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 | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | 0.02B | | | 0.02B | 0.00B | | 0.03B | 0.01B | | | | | | |
|
Gains from Equity Investments
|
| | | | | 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 |
|
Gains from Investment Securities
|
| | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.00B | 0.00B | | | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.01B | -0.00B | 0.00B | 0.01B | | 0.00B | | |
|
Non-cash Items
|
| | | | | | 0.00B | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | -7697.68B | -0.00B | 0.00B | 0.01B | -20285.25B | 0.02B | 0.01B | 0.01B | 15,478.42B | 0.00B | 0.01B | 21,783.23B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | -0.01B |
|
Amortizatization of Intangibles
|
| | 0.00B | 167.00 | -144.00 | -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 |
|
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 | -0.00B | 0.00B | 0.00B | 0.00B |
|
Amortization
|
| | 0.39B | | | | | | | | | 0.00B | | | | 0.00B | | | | | | |
|
Change in Account Payables
|
| | 0.00B | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.01B | 0.02B | 0.00B | 0.02B | 0.03B | 0.03B | 0.00B | 0.00B | 0.03B | 0.03B | -0.00B | 0.03B | 0.04B | 0.03B |
|
Change in Taxes
|
| | 0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | -0.01B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Other Working Capital Changes
|
| | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | 0.01B | -0.00B | -0.00B | -0.10B | 0.21B | 0.01B | 0.01B | -0.00B | 0.05B | -0.00B | 0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.02B | -0.01B | -0.01B | -0.01B |
|
Divestments
|
| | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | -267.00 | | | | | | | |
|
Cash from Investing Activities
|
| | -7719.05B | -0.00B | -0.00B | -97799.91B | -111500.74B | 0.01B | 0.01B | -0.00B | -12976.55B | 0.00B | 0.00B | -6455.68B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B |
|
Other financing activities
|
| | 0.64B | | | 0.24B | 0.24B | 0.24B | 0.26B | 0.25B | 0.26B | -0.00B | 0.27B | 0.28B | -0.00B | 0.28B | 0.29B | 0.30B | | 0.33B | 0.34B | 0.29B |
|
Cash from Financing Activities
|
| | 17,320.09B | 0.01B | 0.12B | 0.00B | 181,317.57B | 0.00B | 0.01B | 0.01B | -779.12B | 0.00B | 0.00B | 8,421.78B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B |
|
Net Equity Issued and Repurchased
|
0.00B | | 4,535.25B | 0.01B | | 28,861.50B | 54,066.83B | 0.02B | 0.02B | | | 0.02B | 0.02B | | 0.03B | 0.02B | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B |
|
Change in Cash
|
| | 1,903.37B | 0.01B | 0.12B | 0.10B | 49,531.58B | 0.03B | 0.01B | 0.00B | -29234.08B | 0.00B | 0.01B | 23,749.32B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.01B |
|
Free Cash Flow
|
| | -7697.69B | 0.00B | 0.00B | 0.11B | -20285.45B | 0.00B | 0.00B | 0.01B | 15,478.37B | 0.01B | 0.01B | 21,783.23B | -0.02B | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.03B | 0.00B |
|
Net Cash Flow
|
| | 1,903.37B | 0.01B | 0.12B | -97799.90B | 49,531.58B | 0.03B | 0.03B | 0.02B | 1,722.76B | 0.01B | 0.01B | 23,749.32B | 0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.01B |