|
Net Income
|
-0.32B | -0.35B | -0.24B | -0.32B | -0.42B | -0.10B | -0.10B | | -0.21B | -0.50B | -0.47B | -0.09B | -0.12B | -0.11B | -0.50B | -0.61B | -0.49B | -0.77B | -0.29B | | -0.34B | -1.04B | | -0.30B | -0.45B | -0.01B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.12B | | | 0.13B | 0.09B | | | | | | | | 0.01B | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | -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 | 0.01B | 0.00B | 0.00B | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 0.00B | | 0.00B | -0.00B | -0.19B | | -0.47B | | | | -0.92B | 1.05B | | | |
|
Non-cash Items
|
| | | | | | | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | |
|
Change in Working Capital
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 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 | | | | | | |
|
Change in Account Payables
|
| | 1.25B | 0.26B | 1.74B | 1.99B | | 0.35B | 0.41B | 3.15B | | 0.38B | 0.00B | 0.32B | -0.01B | 2,195.64B | 2.20B | 2.16B | 0.25B | 0.27B | 1,980.09B | | 1.88B | 2,040.57B | 2.20B | |
|
Change in Accured Expenses
|
| | 0.95B | | | | | 0.09B | 0.07B | | 2.22B | 0.14B | 0.11B | 0.08B | 0.03B | | 2.99B | | 2.84B | | 2.94B | | 3.34B | | | |
|
Cash from Operations
|
-0.00B | -0.13B | -0.16B | | | -0.10B | | | | 0.01B | 0.04B | -0.10B | 0.34B | 0.10B | 0.37B | -0.27B | 0.07B | 0.02B | 0.02B | -0.32B | 0.15B | 0.23B | 0.57B | -0.42B | 1.46B | 1.72B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.27B | 0.05B | 0.04B | 0.04B | 0.04B | | | | | 0.03B | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | -0.10B | 0.13B | -0.01B | 0.17B | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | -0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | -0.00B | -0.02B | | 0.04B | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | -0.00B | | | 0.00B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 0.15B | 0.19B | 0.13B | 0.13B | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.38B | 0.15B | 0.08B | | | -1.04B | -0.31B | | | 0.10B | -0.23B | -0.08B | -0.73B | 0.32B | 0.90B | 0.32B | 0.26B | 0.17B | -1.41B | -1.17B | -0.65B | -0.46B | -1.34B | -0.49B | -0.89B | -2.72B |
|
Other financing activities
|
| | 0.09B | 0.01B | 12.14B | 13.83B | | 2.18B | 2.22B | 18.11B | | 0.01B | 18.46B | 18,512.79B | 0.01B | 18,659.51B | 18.68B | 18.71B | 2.61B | 2.62B | 18,969.91B | | 18,940.88B | 19,071.21B | | |
|
Cash from Financing Activities
|
-0.27B | 0.00B | 0.31B | | | 1.77B | 0.21B | 0.10B | | 0.53B | 1.09B | 0.10B | -0.31B | -0.13B | -0.81B | 0.10B | -0.22B | -1.26B | 1.15B | 1.11B | 0.52B | -0.18B | 1.80B | 0.55B | 2.55B | -0.43B |
|
Exchange Rate Effect
|
0.00B | -0.03B | -0.08B | 0.05B | 0.00B | -0.28B | -0.33B | 0.07B | -0.13B | 0.04B | -0.03B | -0.01B | 0.10B | 0.14B | -0.14B | -0.03B | 0.06B | -0.04B | 0.00B | -0.02B | -0.01B | -0.11B | -0.02B | 0.02B | 0.01B | -0.03B |
|
Change in Cash
|
0.11B | 0.02B | 0.23B | | | 0.63B | -0.38B | -0.64B | | 0.64B | 0.90B | -1.05B | -0.70B | 0.29B | 0.46B | 0.15B | 0.16B | -1.09B | -0.24B | -0.40B | 0.01B | -0.39B | 1.02B | -0.34B | 3.13B | -1.47B |
|
Beginning Cash Balance
|
| | | | | 3.31B | | 3.42B | 2.79B | 2.95B | 3.59B | 4.46B | 3.38B | 2.78B | 3.21B | 3.53B | 3.67B | 3.82B | 2.73B | 2.49B | 2.09B | 2.10B | 1.71B | 2.73B | 2.39B | 5.52B |
|
Free Cash Flow
|
-0.00B | -0.13B | -0.16B | | | -0.10B | | | | 0.01B | 0.04B | -0.00B | -0.08B | 0.03B | 0.20B | -0.27B | 0.07B | 0.02B | 0.02B | | 0.15B | 0.23B | | -0.42B | 1.46B | 1.72B |
|
Net Cash Flow
|
0.11B | 0.02B | 0.23B | | | 0.63B | -0.10B | 0.10B | | 0.64B | 0.90B | -0.18B | -0.06B | 0.04B | 0.46B | 0.15B | 0.10B | -1.08B | -0.24B | | 0.02B | -0.41B | | -0.36B | 3.12B | -1.44B |