|
Net Income
|
0.06B | -0.03B | 0.00B | -0.03B | -1.02B | 0.16B | 0.35B | 0.28B | 0.15B | -1.15B | -0.22B | -0.54B | -0.58B | -0.12B | -0.21B | -0.47B | 0.37B | 0.50B | 1.37B | 0.59B | 1.83B | 2.00B | 1.64B | 1.64B | 2.77B | 3.13B | 4.23B | 5.34B | 6.06B | 4.66B | 5.22B | 3.28B | 5.58B | 5.23B |
|
Share-based Compensation
|
0.02B | | 0.00B | 0.00B | 0.91B | 0.07B | 0.08B | 0.07B | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.18B | 0.17B | 0.23B | 0.24B | 0.28B | 0.27B | 0.35B | 0.22B | 0.27B | 0.20B | 0.30B | 0.36B | 0.33B | 0.35B | 0.33B | 0.30B | 0.27B | 0.29B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
| | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | 3.53B | | | | 6.60B | | | | 32.47B | | | | 1.59B | | | | 10.43B | | | | 15.19B | | | | 0.04B | | | |
|
Cash from Operations
|
0.06B | -0.10B | 0.81B | -0.11B | 0.17B | 0.24B | 0.83B | 0.07B | 0.61B | 0.37B | 1.36B | -0.08B | 0.78B | 1.20B | 2.26B | -0.57B | 1.14B | 1.35B | 2.57B | -1.43B | 2.94B | 1.70B | 3.73B | 0.20B | 3.34B | 4.50B | 5.12B | 2.95B | 6.05B | 3.84B | 4.11B | 2.13B | 2.99B | 6.41B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | 0.09B | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | 0.02B | | | | 0.03B | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | 0.46B | | -0.48B | 0.21B | 0.21B | | | 0.48B | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | 1.50B | | -0.94B | | 0.69B | | | 1.00B | 0.58B | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 851.28 | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 1.48B | | | | 2.42B | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.06B | -0.03B | -0.00B | -0.13B | -1.14B | -0.91B | -0.03B | 0.07B | -0.17B | -2.31B | -1.63B | -0.23B | -1.37B | -0.07B | -4.02B | -0.87B | -0.54B | -2.13B | -1.99B | -0.76B | -1.30B | -0.05B | -1.20B | -3.31B | -1.64B | -0.67B | -2.29B | -3.96B | -5.89B | -2.36B | -4.25B | -0.88B | -3.74B | -1.62B |
|
Cash from Financing Activities
|
0.11B | -0.00B | -0.00B | 0.92B | -0.00B | 1.70B | -0.00B | 1.18B | | 0.99B | 0.13B | 0.17B | 1.19B | 0.06B | 6.36B | -0.19B | -0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -1.25B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-Current Debt
|
| | | | | | | | | | 10,967.38B | | | 11,168.23B | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | 10,967.38B | | | 11,168.23B | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.00B | -0.00B | -0.00B | -0.01B | 0.05B | 0.05B | -0.01B | -0.03B | 0.06B | 0.04B | -0.01B | 0.01B | -0.01B | -0.00B | -0.03B | 0.01B | -0.03B | 0.00B | -0.00B | 0.00B | -0.01B | 0.04B | -0.02B | -0.05B | 0.13B | 0.03B | -0.14B | 0.02B | 0.03B | -0.15B | 0.21B | -0.01B | 0.00B | -0.09B |
|
Change in Cash
|
| -0.14B | 0.81B | 0.67B | 0.18B | 1.08B | 0.78B | 0.99B | 0.51B | -0.90B | -0.14B | -0.12B | 0.59B | 1.13B | 4.57B | -1.62B | 0.47B | -0.77B | 0.58B | -2.19B | 1.63B | 1.69B | 2.52B | -3.16B | 1.82B | 3.86B | 1.45B | -0.99B | 0.20B | 1.34B | 0.07B | 1.25B | -0.74B | 4.70B |
|
Beginning Cash Balance
|
0.49B | 0.84B | -0.34B | 1.95B | 2.62B | 2.62B | 1.27B | 4.52B | 5.46B | 5.80B | 0.96B | 4.90B | 4.59B | 5.30B | -1.19B | 13.17B | 11.11B | 12.34B | 0.43B | 12.60B | 8.39B | 9.19B | 2.31B | 16.65B | 11.36B | 11.53B | 6.86B | 18.02B | 16.63B | 16.20B | 7.97B | 8.40B | 19.44B | 18.25B |
|
Free Cash Flow
|
0.06B | -0.10B | 0.81B | -0.11B | 0.17B | 0.24B | 0.83B | 0.07B | 0.61B | 0.37B | 1.36B | -0.08B | 0.78B | 1.20B | 2.26B | -0.57B | 1.14B | 1.35B | 2.57B | -1.43B | 2.94B | 1.70B | 3.73B | 0.20B | 3.34B | 4.50B | 5.12B | 2.95B | 6.05B | 3.84B | 4.11B | 2.13B | 2.99B | 6.41B |
|
Net Cash Flow
|
0.11B | -0.13B | 0.81B | 0.68B | -0.97B | 1.02B | 0.79B | 1.32B | 0.44B | -0.94B | -0.14B | -0.14B | 0.60B | 1.19B | 4.60B | -1.63B | 0.50B | -0.78B | 0.58B | -2.19B | 1.63B | 1.65B | 2.53B | -3.11B | 1.70B | 3.83B | 1.59B | -1.01B | 0.16B | 1.48B | -0.14B | 1.26B | -0.74B | 4.79B |