|
Net Income
|
| | | | | | | | | | | | | | | | 187.10 | 0.00B | | | 0.00B | -0.00B | -247.05 | -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 | 575.41B | -1181.88B | -928.35B | -872892000.00B | 1,004.66B |
|
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 | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | | 453.87B | -0.00B | -0.00B | -66.62B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | 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
|
| | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | 0.00B | 0.77 | | | | | | | -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 Investment Securities
|
0.00B | | | | 0.00B | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | | 0.01B | 0.01B | 1.41 | | 0.00B | 0.77 | 6.63 | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | | | | | 0.00B | | | | | | | 7.82B | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | -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 | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | -939.24B | -0.00B | 0.00B | -2131.17B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 862.78 | -0.00B | -0.00B | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | -0.00B | 3.92 | | | | | 0.00B | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | -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 | -262.39B | -0.00B | 0.00B | -0.00B | -165.29B | 0.00B | | | | | 0.00B | 0.00B | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.52 | 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 | 0.00B | 0.00B | 0.00B | -0.01B | -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 | -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 | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | | 1,267.54B | -0.00B | -0.00B | -1056.50B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | | | -0.00B | 874.11 | -0.00B | 0.00B | | -0.00B | | -0.00B | | 0.00B | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -133.54B | -0.00B | -0.00B | 0.00B | -442.33B | -0.00B | | | | | -0.00B | -0.00B | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 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 | 390.06B | -0.00B | 0.00B | 0.00B | -249.94B | 0.00B | 0.00B | -0.00B | | | -0.00B | 0.00B | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | 0.00B | -0.00B | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | 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 | -828.00 | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | |
|
Change in Cash
|
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 | -0.00B | -0.00B | 0.00B | 0.00B | -5.88B | -0.00B | 0.00B | 0.00B | -857.56B | 0.00B | | | | | 0.00B | 0.00B | | | | | | | | |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 716.96B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | -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 | -262.39B | -0.00B | -0.00B | -0.00B | -165.29B | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | -1267.54B | 0.00B | 0.00B | 1,056.50B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | -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 | -5.88B | -0.00B | 0.00B | 0.00B | -857.56B | 0.00B | 0.00B | -0.00B | | | 0.00B | 0.00B | | | | | | | | |