|
Net Income
|
-0.01B | -0.01B | -0.01B | -0.03B | -0.07B | -0.07B | 5,526.01B | | -0.06B | -0.08B | 8,601.76B | 42.03B | -0.12B | -0.12B | -0.19B | -0.15B | -0.13B | -0.15B | -0.13B | -0.04B | | 0.01B | | -0.03B | | -0.03B | | -0.00B | | -0.02B | | -0.18B | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | -0.00B | | 0.00B | | 0.00B | | -0.00B | | 0.00B | | 0.00B | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | -0.00B | -0.00B | | | | | | | | | | | -0.00B | | | -0.01B | | -0.00B | | | | | | | | -0.00B | | -0.00B | | -0.00B | | -0.02B | | | | | | | | | |
|
Non-cash Items
|
| | | 1,107.07B | | | | | | | | 0.01B | | | | 0.00B | | | | 0.01B | | 0.00B | | 0.00B | | 0.01B | | 0.00B | | | | | | 0.00B | | 0.04B | | 0.00B | | 0.00B | | 0.04B | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,308.38B | | 4,384.39B | 0.00B | | | | | | | | |
|
Change in Accured Expenses
|
| | | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | | 0.03B | 0.17B | 0.03B | 0.17B | 0.03B | 0.17B | 0.02B | 0.17B | 0.03B | 0.17B | 0.02B | 0.17B | 0.02B | 0.17B | 0.17B | 0.03B | 0.17B | 0.03B | 0.17B | | | | | |
|
Change in Taxes
|
0.02B | 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 | |
|
Other Working Capital Changes
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.03B | 0.01B | 0.04B | 0.01B | 0.04B | 0.01B | 0.04B | 0.04B | -0.00B | 0.02B | 0.00B | 0.02B | | 0.01B | | 0.01B | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.09B | 0.01B | 0.06B | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | 0.01B | | 0.01B | 0.04B | 0.01B | 0.03B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | -0.03B | 0.17B | 0.03B | 0.14B | | 0.09B | | 0.02B | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | 0.00B | | 0.00B | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30B | 4.30B | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.30B | 4.30B | | | | | | | | |
|
Dividends Paid - Common
|
0.00B | -0.00B | | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | -0.01B | -0.10B | -0.01B | -0.04B | | | | | | | | | | | | | | | | | | | | |
|
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 | | | | | | | | | |
|
Beginning Cash Balance
|
0.30B | 0.28B | 0.26B | 0.25B | 0.23B | 0.23B | | 0.21B | | | | 0.17B | | | | 0.09B | | | | 0.03B | 0.03B | 0.03B | 0.09B | 0.01B | 0.02B | 0.01B | 0.00B | 2.72 | 0.05B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.13B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |