|
Net Income
|
-0.16B | -0.14B | -0.16B | -0.09B | -0.06B | -0.33B | -0.46B | -0.50B | -0.27B | -0.34B | -0.53B | -0.35B | -0.41B | -0.20B | -0.17B | -0.23B | -0.20B | -0.22B | -0.27B | -0.28B | 0.03B | -0.03B | -0.06B | 0.04B | 0.09B | 0.05B | 0.07B | 0.06B | 0.09B | 0.01B | 0.03B | -0.03B | 0.03B | -0.02B | -0.03B |
|
Depreciation and Depletion
|
| | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | 0.04B | | | | 0.03B | | | | 0.02B | | | | 0.02B | | | |
|
Deferred Taxes
|
-0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | | | | -0.00B | -0.00B | | -0.00B | -0.01B | -0.00B | | | -0.01B | -0.00B | | -0.01B | 0.01B | -0.00B | | | -0.00B | | | | -0.00B | | | |
|
Gains from Equity Investments
|
-0.00B | 728.84 | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.06B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | 0.00B | 0.03B | 0.00B | -0.00B | 0.00B | | | | |
|
Gains from Sales and Divestitures
|
| | | 0.00B | 0.00B | | 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 | | | |
|
Non-cash Items
|
| | | | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.04B | | | | 0.05B | | | |
|
Cash from Operations
|
| | | | | | | | | 0.13B | 0.04B | 0.33B | -0.09B | -0.19B | -0.28B | -0.23B | -0.21B | -0.22B | -0.32B | -0.17B | -0.18B | 0.01B | 0.03B | 0.12B | 0.15B | 0.13B | 0.11B | 0.09B | 0.13B | 0.06B | 0.03B | 0.07B | 0.05B | -0.00B | -0.04B |
|
Amortizatization of Intangibles
|
| | | 0.00B | | | | 0.02B | | | | 0.10B | | | | 0.03B | | | | 0.08B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | |
|
Amortization of Deferred Charges
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Change in Account Payables
|
| | | 1.06B | 1.37B | 1.42B | 1.53B | 0.05B | | | | -0.05B | | | | 0.00B | | | | -0.03B | | | | -0.10B | | | | -0.03B | | | | -0.01B | | | |
|
Change in Accured Expenses
|
| | | 0.38B | 0.37B | 0.47B | 0.51B | 0.53B | 0.56B | 0.56B | 0.55B | 0.54B | | 0.53B | 0.49B | 0.49B | 0.65B | 0.55B | 0.55B | 0.50B | 0.45B | 0.41B | 0.35B | 0.37B | 0.39B | 0.34B | 0.35B | 0.40B | 0.44B | 0.42B | 0.40B | 0.43B | 0.42B | 0.38B | 0.36B |
|
Capital Expenditures
|
| | | | | | | | | -0.02B | -0.03B | -0.03B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.00B | -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 |
|
Change in Intangibles
|
| | | 0.14B | | | | 0.12B | | | | 0.09B | | | | 0.05B | | | | 0.06B | | | | 0.04B | | | | 0.02B | | | | 0.02B | | | |
|
Divestments
|
| | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | -0.00B | -0.01B | -0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.85B | | | | 0.36B | | | | 0.50B | | | | 0.49B | | | | 0.62B | | | | 0.13B | | | | 0.09B | | | | 0.01B | | | |
|
Cash from Investing Activities
|
| | | 0.23B | | | | -0.93B | | -1.15B | -0.13B | -0.30B | -0.23B | 0.16B | 0.05B | 0.04B | -0.43B | 0.01B | 0.29B | 0.33B | -0.01B | -0.10B | 0.06B | 0.08B | 0.02B | -0.06B | -0.01B | -0.20B | -0.03B | 0.05B | -0.23B | -0.12B | -0.00B | -0.02B | 0.11B |
|
Other financing activities
|
| | | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.00B | | -0.05B | | | -0.49B | -0.17B | 0.04B | 0.59B | | | | | | | |
|
Cash from Financing Activities
|
| | | -0.45B | | | | 1.00B | | 0.05B | -0.02B | -0.04B | -0.01B | 0.12B | 0.03B | 1.27B | 0.09B | 0.12B | 0.13B | -0.82B | 0.32B | -0.05B | -0.02B | 0.40B | -0.49B | -0.17B | 0.04B | -0.00B | 0.04B | 0.12B | -0.36B | 0.02B | 0.12B | -0.06B | 0.02B |
|
Non-Current Debt
|
| | | | | | | | | | | 13,336.79B | | | 13,581.03B | | | | | 14,702.50B | | | 13,742.88B | | | | | 13,055.42B | | | 13,115.80B | | | | |
|
Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | 0.00B | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | 13,336.79B | | | 13,581.03B | | | | | 14,702.50B | | | 13,742.88B | | | | | 13,055.44B | | | 13,115.81B | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | -0.01B | | | | -0.02B | | 0.03B | 0.04B | -0.03B | 0.01B | -0.00B | -0.02B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.02B | 0.85B | 0.73B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B |
|
Change in Cash
|
| | | | | | | | | -0.94B | -0.08B | -0.03B | -0.32B | 0.08B | -0.21B | 1.07B | -0.55B | -0.10B | 0.10B | 0.48B | 0.61B | 0.46B | 0.52B | 1.11B | 0.83B | 0.73B | 0.85B | 0.73B | 0.88B | 1.09B | 0.53B | 0.50B | 0.65B | 0.57B | 0.67B |
|
Beginning Cash Balance
|
| | 0.03B | 0.11B | 0.06B | 1.30B | 0.75B | 0.66B | 1.76B | 1.74B | 1.09B | 0.87B | 0.32B | 0.52B | 0.76B | 0.57B | 1.68B | 1.14B | 1.03B | -0.01B | -0.01B | -0.01B | -0.00B | -0.11B | -0.17B | -0.22B | -0.26B | -0.12B | -0.17B | -0.22B | -0.08B | -0.01B | -0.06B | -0.11B | -0.11B |
|
Free Cash Flow
|
| | | | | | | | | 0.15B | 0.07B | 0.37B | -0.08B | -0.18B | -0.27B | -0.23B | -0.20B | -0.21B | -0.30B | -0.17B | -0.18B | 0.02B | 0.04B | 0.12B | 0.15B | 0.13B | 0.12B | 0.09B | 0.13B | 0.06B | 0.03B | 0.08B | 0.05B | 0.00B | -0.03B |
|
Net Cash Flow
|
| | | -0.22B | | | | 0.07B | | -0.96B | -0.11B | -0.00B | -0.33B | 0.09B | -0.19B | 1.08B | -0.54B | -0.09B | 0.10B | -0.66B | 0.13B | -0.14B | 0.07B | 0.60B | -0.32B | -0.10B | 0.14B | -0.11B | 0.14B | 0.22B | -0.56B | -0.04B | 0.16B | -0.08B | 0.09B |