|
Net Income
|
0.08B | 0.23B | 0.16B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 689.00 | 0.00B | 0.04B | 0.00B | 334.73 | 114.20B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.18B | 0.00B | 0.00B | 0.00B | 0.27B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 142.03B | -0.00B | -0.00B | -0.00B | -0.96B | -0.00B | -0.00B | -0.00B | -4.65B | -0.00B | -0.00B | -0.34B | 2.71B | 0.15B | -0.00B | 0.27B | 0.19B | 0.00B | 0.00B | 0.31B | 0.19B | 0.00B | 0.00B | 0.00B | 0.55B |
|
Gains from Investment Securities
|
| | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | -0.00B | | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -79.23 | -0.00B | -0.01B | -0.02B | -0.00B | -0.00B | -0.01B | -0.03B | -0.05B | -0.00B | -0.00B | -0.07B | -0.09B | -0.09B | -0.01B | -0.04B | -0.05B | -0.03B | -0.01B | -0.03B | -0.03B | -0.05B | -0.05B | -0.06B | -55.21B | -0.07B | -16.89B | -30.40B | -46.40B | -0.01B | -4.78B | -8.41B | -0.01B | -0.01B | -5.65B | -11.53B | -0.02B | -0.02B | -0.00B | -0.00B | -0.00B | -0.04B | -0.00B | -0.00B | -0.00B | -0.02B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23B | | -0.01B | 0.20B | | | -0.08B | 0.21B |
|
Change in Account Payables
|
| 0.00B | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
-0.00B | -0.02B | -0.01B | -0.22B | -0.03B | -0.02B | -0.00B | 0.00B | -0.02B | -0.00B | 0.19B | -0.08B | | -0.00B | 0.13B | -0.05B | | | | 0.00B | -0.00B | 0.02B | 0.01B | 0.08B | 0.00B | -0.08B | -0.06B | -0.05B | 0.03B | -0.05B | -0.03B | -0.03B | -0.07B | -0.04B | 0.01B | 0.03B | -0.07B | -0.01B | 0.00B | -0.03B | 0.03B | -0.20B | 0.36B | 0.14B | 0.25B | 0.22B | 0.36B | -0.09B | -569.60B | | | 0.08B | -0.10B | 0.01B | -0.00B | 0.00B | -0.02B | -0.02B | -0.01B | 0.03B | -0.02B | -0.01B | -0.01B | -0.07B | -0.07B |
|
Cash from Operations
|
| | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | | -0.11B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.36B | 0.81B | 0.00B | 0.50B | 0.00B | 0.00B | 0.00B | 0.00B | 0.17B | 0.47B | 0.00B | 1.55B | 0.00B | 0.75B | 1.16B | 2,073.31B | 0.23B | 0.85B | 1.65B | 2.83B | 181.34B | 173.40B | -327.28B | -0.49B | -199.31B | -367.48B | -359.78B | -0.18B | -3.90B | 230.87B | 0.00B | -226.88B | 441.94B | 969.87B | 0.00B | -1411.80B | 0.00B | 0.00B | 2.12B | 3.11B | 0.00B | 0.00B | 0.00B | 3.74B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | -0.04B | -0.03B | | | -0.06B | -0.14B |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 |
|
Capital Expenditures
|
| | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.37B | -0.00B | -0.00B | -1.38B | -0.19B | -0.00B | -888.93 | -0.00B | -0.30B | -0.49B | -0.00B | -0.00B | -0.00B | -0.00B | -0.52B | -0.00B | -0.00B | -0.00B | -0.00B | -0.40B | -0.18B | -0.28B | -0.50B | -0.66B | -0.18B | -0.41B | -0.59B | -1.28B | -0.13B | -209.51B | -0.26B | -0.32B | -0.03B | -83.71B | -356.05B | -0.60B | -88.89B | -0.21B | -0.00B | -0.78B | -97.89B | -263.74B | -0.43B | -0.80B | -0.00B | -0.00B | -0.78B | -1.33B | -0.00B | -0.00B | -0.00B | -1.78B |
|
Sales of Property, Plant and Equipment
|
| | | | 532.00 | | | | 0.00B | 42.00 | | 0.00B | | 0.02B | 0.00B | 0.00B | 0.00B | 0.51B | 0.00B | 517.74 | -0.51B | 0.01B | 0.02B | 0.05B | -0.02B | 0.00B | 0.00B | 0.07B | 0.08B | 0.00B | 0.02B | 0.00B | 0.03B | 0.00B | 0.22B | 0.22B | 223.75B | 0.00B | 0.03B | 0.05B | 0.05B | 0.06B | 64.94B | 0.08B | -65.01B | | | 42.00B | | | 0.02B | 0.00B | | 42.35B | 46.52B | 0.05B | -88.92B | 0.00B | 0.00B | 0.08B | 0.10B | 0.00B | 0.00B | 0.00B | 0.10B |
|
Change in Intangibles
|
| | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.04B | -0.00B | -0.00B | -36.27 | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.06B | -0.09B | -0.00B | -0.04B | -0.00B | -0.09B | -0.02B | -0.04B | -0.07B | -0.10B | -0.02B | -0.04B | -0.06B | -0.14B | -13.96B | -39.06B | -0.05B | -0.08B | -0.01B | -24.94B | -64.80B | -0.09B | -8.51B | -26.68B | -0.03B | -0.05B | -13.59B | -22.46B | -0.00B | -0.07B | -0.00B | -0.00B | -0.00B | -0.09B | -0.00B | -0.00B | -0.00B | -0.10B |
|
Change in Acquisitions & Divestments
|
| | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | -0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -30.03 | -0.00B | -0.12B | -0.09B | -0.19B | -0.00B | -0.08B | -0.17B | -0.00B | -0.23B | 0.08B | 0.07B | -0.00B | -0.16B | 0.01B | -0.02B | -0.01B | 0.04B | -0.03B | -0.06B | 0.12B | 0.24B | -86.44B | 38.88B | 22.28B | 0.01B | -15.64B | -23.36B | -49.66B | -0.09B | -23.82B | -0.07B | -0.00B | -0.13B | -30.73B | -32.58B | -0.00B | 63.32B | 0.00B | 0.00B | 0.00B | 0.12B | 0.00B | -0.00B | 0.00B | 0.06B |
|
Cash from Investing Activities
|
| | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.19B | -0.00B | -0.00B | -0.00B | 0.18B | 0.00B | -0.00B | -0.00B | -0.00B | -0.46B | -0.91B | -0.00B | -0.00B | -0.27B | -0.39B | -0.43B | -0.06B | -0.16B | -0.20B | -0.29B | -0.26B | -0.05B | -0.43B | -0.36B | -0.29B | -0.43B | -0.78B | -1.42B | 92.20B | 54.72B | 0.09B | -146.97B | -29.13B | -102.80B | -352.75B | -0.54B | -97.25B | -213.67B | -0.46B | -0.75B | -25.75B | -170.79B | -0.00B | -0.66B | -0.00B | -0.00B | -0.00B | -1.17B | -0.00B | -0.00B | -1.18B | -1.58B |
|
Other financing activities
|
| | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.12B | -0.00B | -0.00B | -0.42B | -0.00B | -0.00B | -280.98 | -0.00B | -0.08B | -0.16B | -0.00B | -0.00B | -0.09B | -0.00B | -0.23B | -0.00B | -0.00B | -0.00B | -0.00B | -0.34B | -0.09B | -0.37B | -0.00B | -0.37B | -0.09B | | | -0.40B | -1.73B | -107.79B | -107.79B | 217.19B | -3.42B | -3.80B | -6.48B | 13.69B | -0.43B | -70.02B | -0.00B | -0.46B | -2.95B | -4.13B | -0.00B | 7.08B | 719.00 | 719.00 | -0.00B | -0.07B | -880.00 | 0.00B | -0.09B | -0.09B |
|
Cash from Financing Activities
|
| | | | -0.00B | -0.00B | | | 0.00B | -0.00B | | 0.00B | | 0.12B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.14B | -0.25B | -0.21B | -0.00B | 0.00B | -0.00B | -0.33B | -0.40B | -0.22B | -0.09B | -0.00B | -1.18B | -0.00B | -0.91B | -1.05B | -1.61B | 0.12B | -0.38B | -0.82B | -1.34B | 224.56B | 0.09B | 62.84B | -286.37B | -124.80B | 312.43B | -35.24B | -152.28B | 214.79B | 90.07B | -0.11B | -303.90B | -226.29B | -533.61B | -0.00B | -1.15B | -0.00B | -0.00B | -1.11B | -1.56B | -0.00B | -0.00B | -0.00B | -2.02B |
|
Dividends Paid - Common
|
| | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | -0.00B | | -0.01B | -0.00B | -0.00B | -0.03B | -400.00 | -0.00B | -26.87 | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.04B | -0.01B | -0.00B | -0.05B | -0.07B | -0.00B | -0.06B | -0.07B | -0.07B | | -0.06B | -0.06B | -0.06B | -0.00B | -0.57B | -0.00B | -0.00B | | | | | | | | | | | | | -289.00 | -0.00B | -0.17B | -0.17B | -304.00 | -0.00B | -0.29B | -0.61B |
|
Exchange Rate Effect
|
| | | | -613.00 | 12.00 | | | -105.00 | -18.00 | | -0.00B | -0.00B | | -126.00 | 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 | -0.00B | -0.00B | -0.00B | -0.00B | -166.71B | -0.00B | -0.00B | -0.00B | -0.07B | -59.87B | -61.15B | -40.36B | 161.34B | -12.18B | -3.03B | -17.90B | 33.07B | 18.43B | -20.76B | -0.00B | -0.03B | 8.85B | 43.09B | 0.02B | -51.96B | -0.00B | -0.00B | -0.00B | -0.13B | 0.00B | 0.00B | 0.08B | 0.05B |
|
Change in Cash
|
| | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | 0.00B | | -0.19B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.08B | 0.03B | -0.00B | 0.01B | -0.12B | -0.00B | 0.20B | -0.10B | 0.20B | -0.01B | 0.19B | -0.33B | -0.37B | -0.46B | -0.06B | 0.04B | -0.02B | -0.13B | -0.01B | 0.44B | 0.26B | -178.75B | 0.62B | -353.23B | -157.85B | -747.76B | -0.65B | 113.65B | 0.09B | -0.00B | -113.53B | 189.90B | 265.47B | 0.39B | -455.75B | 0.00B | 0.00B | 0.36B | -0.05B | 0.00B | 0.00B | -0.05B | 0.13B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.27B | 0.00B | 0.00B | 1.38B | 0.19B | 0.00B | 0.00B | 0.00B | 0.66B | 1.30B | 0.00B | 0.50B | 0.00B | 0.00B | 0.52B | 0.00B | 0.17B | 0.47B | 0.00B | 1.95B | 0.18B | 1.02B | 1.66B | 2,073.98B | 0.41B | 1.26B | 2.24B | 4.10B | 181.47B | 382.92B | -327.01B | -0.17B | -199.28B | -283.77B | -3.73B | 0.41B | 84.99B | 231.09B | 0.00B | -226.10B | 539.82B | 1,233.61B | 0.43B | -1411.01B | 0.00B | 0.00B | 2.90B | 4.43B | 0.00B | 0.00B | 0.00B | 5.51B |
|
Net Cash Flow
|
| | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | 0.00B | -0.00B | -0.18B | 0.00B | 0.00B | 0.00B | 0.18B | -0.00B | -0.00B | -0.00B | 0.22B | 0.10B | -1.12B | 0.50B | -0.00B | -0.27B | -0.72B | -0.83B | -0.11B | 0.22B | -0.20B | 0.08B | -0.26B | -0.21B | -0.32B | 2,071.35B | 0.06B | 0.04B | 0.05B | 0.06B | 498.09B | 228.22B | -264.35B | -433.84B | -353.23B | -157.85B | -747.76B | -153.01B | 113.65B | 107.28B | -0.57B | -531.53B | 189.90B | 265.47B | 0.00B | -1413.61B | 0.00B | 0.00B | 1.00B | 0.37B | 0.00B | 0.00B | -1.18B | 0.14B |