|
Net Income
|
-0.20B | -0.35B | -0.24B | -0.32B | -0.42B | -0.10B | -0.10B | -0.38B | -0.21B | -0.50B | -0.47B | -0.56B | -0.82B | -0.77B | -0.50B | -0.61B | -0.49B | -0.77B | -0.29B | -0.39B | -0.34B | -1.04B | -0.21B | -0.30B | -0.45B | -0.01B |
|
Share-based Compensation
|
| | | | | | | 0.00B | -800.00 | | | 0.03B | 0.00B | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | -0.00B | -0.00B | 0.00B | -0.00B | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.01B | 0.00B | 0.02B | 0.02B | | 0.00B | 0.00B | 0.02B | | | 0.02B | 24.96B | 0.03B | 25.07B | 0.03B | 0.03B | 25,443.00B | 0.00B | 25.69B | | 25.69B | 25.69B | | |
|
Gains from Investment Securities
|
| | | | | | | 0.02B | | 0.74B | | | | 0.00B | 0.00B | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | -0.19B | | -0.47B | 0.75B | | | -0.92B | 1.05B | | | |
|
Non-cash Items
|
| | | | | | | | | | 0.00B | | | | 0.03B | | | | 0.05B | | | | 0.09B | | | |
|
Cash from Operations
|
-0.00B | -0.13B | -0.16B | | | -0.10B | | | | 0.01B | 0.04B | -0.10B | 0.05B | 0.10B | 0.05B | -0.27B | 0.07B | 0.02B | 0.16B | -0.32B | 0.15B | 0.23B | 0.57B | -0.42B | 1.46B | 1.72B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | 0.04B | 0.04B | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | 1.25B | 0.26B | 1.74B | 1.99B | -3.87B | 0.35B | 0.41B | 3.15B | -3.82B | 0.38B | -0.44B | 0.00B | -0.01B | 2,195.64B | 2.20B | 2.16B | 1,805,083.00B | 0.27B | 1,980.09B | | 1,877.00B | 2,040.57B | | |
|
Change in Accured Expenses
|
| | 0.95B | | | | | 0.09B | 0.07B | | 1.21B | 0.14B | -0.13B | 0.00B | 0.03B | | | | | | | | | | | |
|
Change in Taxes
|
| | 0.01B | 0.00B | 0.02B | 0.02B | -0.04B | 0.00B | 0.00B | 0.08B | -0.08B | -0.00B | 0.00B | 0.00B | 0.00B | 55.12B | 0.06B | 0.07B | 63,961.00B | 0.01B | 59.19B | | 69.22B | 75.53B | | |
|
Other Working Capital Changes
|
| | | 0.03B | 0.21B | | | | | | | -0.00B | -0.00B | -0.00B | -0.01B | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | -0.01B | 0.17B | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | -0.00B | -0.00B | 65.00 | 0.01B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | 0.15B | 0.18B | 0.13B | 0.13B | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.38B | 0.15B | 0.08B | | | -1.04B | -0.31B | | | 0.10B | -0.23B | -0.08B | -0.11B | 0.32B | 0.13B | 0.32B | 0.26B | 0.17B | -0.84B | -1.17B | -0.65B | -0.46B | -1.34B | -0.49B | -0.89B | -2.72B |
|
Other financing activities
|
| | | | | | | | | | | 0.01B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.27B | 0.00B | 0.31B | | | 1.77B | 0.21B | 0.10B | | 0.53B | -1.36B | 0.10B | -0.31B | -0.13B | -0.11B | 0.10B | -0.22B | -1.26B | 1.35B | 1.11B | 0.52B | -0.18B | 1.80B | 0.55B | 2.55B | -0.43B |
|
Dividends Paid - Common
|
| | | -0.00B | 0.00B | 0.00B | 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 | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | |
|
Exchange Rate Effect
|
0.01B | 0.13B | -0.08B | | 0.05B | -0.28B | -0.06B | 0.01B | -0.07B | 0.04B | -0.12B | -0.01B | 0.39B | 0.14B | -0.02B | -0.03B | 0.24B | -0.01B | -0.07B | -0.02B | -0.00B | -0.11B | -0.02B | 0.01B | 0.04B | -0.11B |
|
Change in Cash
|
| | 0.23B | -0.01B | | 0.63B | -0.01B | -0.64B | 0.18B | 0.64B | 0.90B | -1.05B | -0.70B | 0.29B | 0.46B | 0.15B | 0.14B | -1.09B | 0.66B | -0.40B | 0.01B | -0.39B | 1.02B | -0.34B | 3.13B | -1.47B |
|
Beginning Cash Balance
|
1.75B | 1.74B | 0.08B | 0.01B | | 3.24B | 0.53B | 0.64B | -0.18B | -0.64B | -0.23B | 4.44B | 1.12B | 0.17B | 0.02B | 3.42B | 3.69B | 3.82B | -0.34B | 2.49B | 2.09B | 2.10B | -0.66B | 2.73B | 2.39B | 5.52B |
|
Free Cash Flow
|
-0.00B | -0.13B | -0.16B | | | -0.10B | | | | 0.01B | 0.04B | -0.10B | 0.05B | 0.11B | -0.12B | -0.27B | 0.07B | 0.02B | 0.16B | -0.32B | 0.15B | 0.23B | 0.57B | -0.42B | 1.46B | 1.72B |
|
Net Cash Flow
|
0.11B | 0.02B | 0.23B | | | 0.63B | -0.10B | 0.10B | | 0.64B | -1.55B | -0.08B | -0.37B | 0.29B | 0.07B | 0.15B | 0.10B | -1.08B | 0.68B | -0.38B | 0.02B | -0.41B | 1.04B | -0.36B | 3.12B | -1.44B |