|
Net Income
|
0.00B | 0.00B | 22.70B | 0.01B | 0.01B | 0.01B | 32.05B | 0.01B | 0.01B | 0.01B | 52.61B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 19.47B | 22.07B | 20.65B | 20.02B | 16.82B | 20.83B | -0.00B | 15.19B | | 0.04B | | | 0.04B | 0.01B | | | 10,185.16B | | | 0.00B | 2,702,000,000.00B | 3,862.00B | 0.03B | -0.00B | -0.03B | -0.07B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.02B | -0.00B |
|
Deferred Taxes
|
| | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
0.00B | | | -0.05B | -0.03B | | | | | | | 0.03B | | | | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.01B | -0.02B | -0.06B | -0.02B | -0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 0.01B | | -0.01B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | 0.02B | 0.00B | | 0.00B | -85.00 | 112.00 | -0.01B | 0.01B | 0.00B | 940.00 | 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 | -0.03B | 0.12B | 0.08B | 0.00B | -0.15B | -0.01B | -0.00B | 0.00B | -0.03B | -0.01B | 0.00B | -0.00B | -0.03B | -0.00B | -0.02B | 0.06B |
|
Cash from Operations
|
0.00B | -0.02B | -0.03B | -0.05B | -0.03B | -0.02B | -0.03B | -0.03B | -0.03B | 0.02B | -0.10B | 0.03B | -0.08B | -0.03B | -0.04B | -0.04B | -0.03B | 0.07B | 0.03B | -0.10B | -0.03B | | | -0.06B | 0.06B | 0.05B | -0.04B | -0.00B | 0.01B | 0.02B | 0.12B | | | | | | | | | | | | | | | | -0.18B | 0.09B | -0.10B | -0.01B | 0.07B | 0.06B | 0.11B | -0.16B | 0.00B | -0.02B | -0.00B | 0.02B | 0.14B | 0.05B | -0.11B | 0.13B |
|
Amortizatization of Intangibles
|
-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 | -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 |
|
Amortization of Deferred Charges
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | | | | 0.00B | 0.00B | -0.01B | | | | | 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 |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
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 | 0.01B | 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 | | |
|
Change in Accured Expenses
|
-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 | 0.01B | -0.00B | 0.01B | 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
|
0.00B | -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 | 0.00B | 0.00B | | | | | | | | | | | | | | | | 0.01B | | 0.02B | 0.01B | 0.00B | | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B |
|
Change in Acquisitions & Divestments
|
0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.06B | 0.06B | 0.09B | 0.05B | 0.12B | 0.05B | 0.07B | 0.05B | 0.06B | 0.03B | -0.17B | -0.08B | 0.52B | 0.17B | -0.23B | -0.14B | | | -0.16B | -0.07B | -0.11B | 0.74B | -0.13B | -0.09B | -0.09B | 0.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | 0.00B | -0.00B | 0.00B | -0.01B | | | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.03B | -0.01B | 0.07B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.14B | -0.06B | 0.06B | 0.01B | 0.04B | 0.06B | 0.01B | -0.08B | 0.01B | 0.08B | 0.05B | | | 0.05B | -0.05B | -0.03B | 0.00B | -0.02B | -0.00B | -0.02B | -0.09B | | | | | | | | | | | | | | | | 0.20B | -0.08B | 0.11B | -0.01B | -0.03B | -0.08B | -0.12B | 0.15B | -0.01B | 0.04B | -0.00B | -0.01B | -0.17B | -0.01B | 0.09B | -0.14B |
|
Net Equity Issued and Repurchased
|
0.03B | -0.03B | | 0.01B | -0.01B | 0.00B | | 0.00B | | | | | | | | 0.03B | -0.01B | -0.00B | | 0.03B | 0.03B | 0.01B | | 0.05B | 0.01B | 0.02B | | 0.03B | 0.01B | 0.00B | | 0.05B | 0.07B | 0.10B | 0.07B | 0.17B | 0.11B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.05B | 0.02B | 0.03B | 0.01B | 0.04B | 0.03B | 0.03B | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.01B | -0.01B | 0.02B | -0.01B | -0.01B | -0.01B | 0.02B | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
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 | 0.00B | 0.00B | -0.00B | -0.00B |
|
Change in Cash
|
0.03B | -0.03B | 0.03B | -0.03B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.03B | 0.04B | -0.03B | -0.02B | -0.02B | -0.00B | 0.02B | -0.01B | -0.00B | 0.04B | -0.03B | 0.03B | | | -0.01B | 0.01B | 0.02B | -0.03B | -0.02B | 0.01B | 0.00B | 0.04B | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | -0.02B | 0.04B | -0.02B | -0.01B | -0.00B | -0.00B | 0.02B | -0.01B | 0.01B | -0.02B | 0.04B | -0.02B | -0.01B |
|
Free Cash Flow
|
0.00B | -0.02B | -0.03B | -0.05B | -0.03B | -0.02B | -0.03B | -0.03B | -0.03B | 0.02B | -0.10B | 0.03B | -0.08B | -0.03B | -0.04B | -0.04B | -0.03B | 0.07B | 0.03B | -0.10B | -0.03B | | | -0.06B | 0.06B | 0.05B | -0.04B | -0.00B | 0.01B | 0.02B | 0.12B | | | | | | | | | | | | | | | | -0.18B | 0.09B | -0.10B | -0.01B | 0.07B | 0.06B | 0.11B | -0.16B | 0.00B | -0.02B | -0.00B | 0.02B | 0.14B | 0.05B | -0.11B | 0.13B |
|
Net Cash Flow
|
0.03B | -0.03B | 0.03B | -0.03B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.03B | 0.04B | -0.03B | -0.02B | -0.02B | -0.00B | 0.02B | -0.01B | -0.00B | 0.04B | -0.03B | 0.03B | | | -0.01B | 0.01B | 0.02B | -0.03B | -0.02B | 0.01B | 0.00B | 0.04B | | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | -0.02B | 0.04B | -0.02B | -0.01B | -0.00B | -0.00B | 0.02B | -0.01B | 0.01B | -0.02B | 0.04B | -0.02B | -0.01B |