|
Net Income
|
0.23B | 0.43B | 0.65B | 0.74B | 0.58B | 0.05B | 0.89B | 0.67B | 0.92B | 0.20B | 1.45B | 1.41B | 0.31B | -0.08B | 0.05B | 0.13B | 0.83B | 0.55B | 0.07B | 0.01B | 0.05B | 0.05B | -0.05B | -0.81B | 0.64B | 0.59B | -0.04B | -0.23B | -0.15B | -0.02B | 0.08B | 0.21B | -0.06B | 0.15B | 0.38B | 0.39B |
|
Share-based Compensation
|
| | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | -0.06B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.00B | 0.08B | | | | 0.07B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | -0.34B | 0.44B | -0.22B | | -0.22B | 0.39B | -0.49B | | | | | | | | | | -0.16B | -0.11B | -0.05B | -0.01B | -0.10B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.04B | -0.01B |
|
Non-cash Items
|
| | | | 0.21B | | | | 0.00B | | | | 0.08B | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | 0.03B | | | |
|
Cash from Operations
|
233.91B | | 0.53B | 889.41B | -1.86B | 0.49B | | | | 1.20B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | 0.01B | | | | | |
|
Change in Net Loans
|
| | | | | 10.32B | | | | 6.30B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 1.37B | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-749.31B | 0.45B | -0.33B | 1,042.10B | 1.15B | -1.27B | | | | -1.45B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| 0.08B | | 0.13B | 7.57B | 7.59B | 7.19B | 6.35B | 6.16B | 6.19B | 5.51B | | 3.97B | 0.56B | 0.57B | 0.59B | 4.01B | 4.01B | 0.62B | 0.62B | 4.02B | 0.63B | 4.03B | 4.03B | 4.04B | 4.04B | 4.03B | 4.03B | 4.03B | 4.03B | 4.03B | 4.03B | 4.03B | 4.03B | 4.03B | 4.02B |
|
Long-Term Debt Issuances
|
| | | | | 1.48B | | | | 1.80B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | -3.43B | | | | -1.27B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | 107.00 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
647.80B | | 0.25B | -1093.52B | 0.95B | -1.88B | | | | 0.50B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | -0.14B | 0.11B | 0.06B | 0.00B | -0.01B | 0.01B | | 0.04B | -0.00B | -0.00B | | -0.01B | | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.03B | -0.02B | -0.00B | 0.07B | -0.00B | -0.04B | 0.02B | 0.01B | -0.06B | 0.06B | -0.01B | -0.01B | -0.02B |
|
Change in Cash
|
132.40B | | 0.45B | 837.99B | 0.23B | -2.81B | | | | 0.23B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
| | 0.79B | | | -0.69B | | | | 2.84B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
233.91B | | 0.53B | 889.41B | -1.86B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
132.40B | 0.45B | 0.45B | 837.99B | 0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |