|
Net Income
|
0.08B | 0.34B | 0.40B | -0.07B | 0.62B | 0.01B | -0.04B | 0.56B | -0.04B | -0.03B | 1.31B | 1.34B | -0.04B | -0.04B | 2.45B | 0.77B | -0.04B | -0.26B | 4.42B | 1.27B | -0.04B | -0.04B | 2.84B | 1.11B | 0.92B | 0.88B | 4.01B | 1.15B | 0.73B | 0.98B | 4.08B | 182.03B | 1.14B | 0.99B | 3.31B | 1.59B | 2.56B | -0.00B | 0.76B | 1.37B | 0.97B | -0.02B | 4.66B | 1.34B | -0.03B | 0.98B | 3.28B | -0.00B | 0.00B | -0.36B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
-0.00B | 0.00B | 0.01B | 0.04B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | 1.12B | | | | -0.09B | | | | 0.02B | | | | -0.24B | | | -0.95B | | | | 0.43B | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.02B | | | | | | | | | | | | -0.01B | -0.32B | -0.13B | -0.13B | -0.10B | -0.35B | -0.13B | -0.20B | -0.00B | -0.00B | 0.00B | | | | | | -0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.05B | -0.00B | 0.00B | -0.00B | 0.02B | -0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | -0.19B | -0.53B | -0.30B | -0.38B | -0.29B | -0.23B | -0.22B | -0.27B | -0.29B | -0.21B | 0.48B | -0.00B | -0.00B | -0.00B | -0.60B | -0.00B | -0.16B | -0.00B | -0.22B | 0.00B | -0.25B | -0.20B | 0.99B | -0.00B | -0.40B | -0.22B | -0.43B | -0.00B | 0.00B | -0.18B | 0.10B | 0.00B | | | -0.41B | | | | -0.67B | -0.28B | | -0.31B | 0.35B | -0.30B | | -0.31B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | -1.11B | 0.04B | 0.00B | -3.67B | -1.16B | 0.04B | -0.01B | -4.41B | -1.20B | -0.15B | 0.00B | -3.62B | -1.17B | 0.05B | -0.01B | -3.22B | -1.37B | 0.01B | 0.04B | -3.83B | -1.34B | 0.03B | 0.10B | -3.96B | -1.73B | 0.04B | -0.02B |
|
Change in Working Capital
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | 0.02B | 0.79B | -0.24B | -0.62B | -1.19B | 0.75B | -0.80B | 1.17B | -1.17B | 0.98B | 0.13B | | -1.41B | 1.31B | -0.20B | -1.71B | -1.48B | 0.89B | 0.10B | -0.54B | -1.68B | 0.99B | -0.03B | 4.48B | -1.41B | 0.67B | 0.12B |
|
Change in Accured Expenses
|
-0.00B | -0.01B | -0.00B | 0.02B | -0.00B | | | 0.10B | -0.11B | 0.00B | 0.00B | -0.03B | 0.00B | -0.01B | 0.03B | | | | | 0.00B | -0.00B | 0.00B | | -0.00B | -0.01B | -0.01B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.02B | 0.03B | | 0.03B | 0.04B | 0.06B | | 0.02B | 0.03B | 0.01B | | -0.04B | -0.01B | 0.00B | | -0.00B | 0.00B | |
|
Cash from Operations
|
0.04B | 0.02B | -0.02B | -0.01B | 0.63B | | | -0.31B | 0.59B | -0.20B | 2.51B | -0.27B | 1.34B | 0.35B | 1.89B | 0.52B | -1.63B | -0.12B | 2.16B | -0.11B | 0.07B | -0.16B | -5.40B | 1.12B | 0.76B | -0.24B | 4.52B | | | | | | | 0.27B | 2.37B | | | -0.23B | 4.54B | -0.14B | 0.87B | 0.09B | -0.42B | -0.36B | 0.97B | -0.07B | 2.78B | 0.30B | 0.65B | 0.04B |
|
Amortizatization of Intangibles
|
0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.17B | 0.43B | 0.50B | 0.33B | 0.00B | -0.00B | 0.00B | -1.23B | | | 0.04B | -1.62B | 0.32B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | 0.28B | -1.39B | 0.01B | 0.01B | 1.37B | -1.11B | 3.38B | 3.34B | 1.05B | -1.19B | 3.08B | 3.03B | | 3.17B | 3.22B | 3.19B | | -1.41B | 3.64B | 3.89B | -0.98B | -1.48B | 0.11B | 0.04B | 0.42B | -1.68B | 0.36B | 0.10B | | -1.73B | 0.04B | -0.02B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
0.16B | 0.28B | 0.25B | -1.48B | | | | | | -0.04B | 0.09B | 0.29B | 0.22B | 0.18B | 0.00B | 0.17B | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
-0.00B | -0.00B | -0.00B | 0.33B | -0.03B | | | -0.00B | -0.00B | -0.00B | 0.11B | -0.00B | -0.00B | -0.19B | -0.22B | -0.02B | -0.04B | -0.03B | -0.14B | -0.02B | 0.02B | -0.00B | 0.13B | -0.00B | -0.03B | -0.12B | 0.38B | -0.05B | -0.04B | -0.08B | 0.44B | -0.05B | -0.05B | -0.07B | 0.44B | -0.05B | -0.06B | -0.05B | -0.01B | -0.03B | -0.05B | -0.05B | -0.02B | -0.03B | -0.04B | -0.05B | 0.31B | -0.03B | -0.04B | -0.04B |
|
Sales of Property, Plant and Equipment
|
| | 0.00B | 0.06B | 0.00B | | | 0.00B | 0.00B | -0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.01B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.00B | 0.18B | 0.02B | 0.01B | 0.00B | 0.00B | 0.03B | 0.01B | 0.06B | 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 |
|
Change in Intangibles
|
| | | | -0.00B | | | -0.00B | -0.00B | -0.00B | -0.11B | -0.00B | -0.00B | -0.05B | -0.08B | -0.02B | -0.02B | -0.02B | -0.14B | -0.03B | -0.05B | -0.01B | 0.07B | -0.53B | 0.34B | -0.18B | 0.34B | -0.09B | -0.05B | -0.12B | 0.24B | -0.13B | -0.06B | -0.14B | 0.27B | -0.14B | -0.11B | -0.10B | -0.10B | -0.09B | -0.06B | -0.12B | -0.03B | -0.10B | -0.12B | -0.08B | 0.26B | -0.08B | -0.08B | -0.05B |
|
Acquisitions
|
| | | | | | | | | | | | | | -0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | 0.97B | 0.00B | | -0.90B | 1.37B | 0.00B | | | 0.80B | 0.01B | | | 1.31B | 0.00B | | | -1.70B | -0.29B | | | 1.11B | 0.05B | -1.23B | | 1.23B | 0.00B | 0.17B | | 1.20B | 0.01B | -1.11B | | 1.37B | | | | 1.38B | | | | 1.76B | | |
|
Change in Acquisitions & Divestments
|
| | | | 0.10B | -0.13B | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | | | -0.13B | 0.43B | -0.33B | | | -0.66B | -0.24B | | | -0.43B | | | | -1.15B | | | |
|
Cash from Investing Activities
|
0.12B | 0.30B | 0.24B | -7.16B | -2.73B | | | -0.00B | 0.00B | 0.00B | -4.58B | -0.00B | 0.09B | -4.01B | -6.57B | -1.59B | -3.03B | -1.94B | -9.78B | 0.21B | -0.30B | -0.13B | -4.67B | -5.60B | -5.27B | -5.52B | -3.14B | -0.87B | 2.33B | -1.62B | -2.60B | -2.06B | -1.78B | -3.44B | -3.18B | -4.44B | -2.04B | -1.02B | 0.43B | -0.15B | -0.54B | -1.67B | 0.15B | 0.92B | -0.11B | -0.14B | -0.53B | 0.36B | -2.03B | -2.00B |
|
Other financing activities
|
| | | 0.01B | -0.04B | | | -0.30B | -0.01B | -0.01B | -0.00B | 0.05B | 0.01B | -0.45B | 14.89B | -0.02B | 0.03B | -0.02B | -0.24B | -0.00B | -0.17B | -0.00B | 14.99B | -0.03B | 0.26B | 0.05B | -0.01B | 0.02B | 0.01B | 0.23B | 0.24B | -0.21B | 0.07B | 0.10B | -0.03B | -0.03B | -0.21B | 0.24B | -0.00B | 0.30B | -0.25B | -0.02B | 0.01B | -0.20B | -0.02B | 0.27B | -0.06B | -0.19B | 0.27B | -0.24B |
|
Long-Term Debt Issuances
|
0.04B | | 0.00B | 13.80B | 4.62B | | | 0.08B | | | 14.20B | 0.50B | 0.34B | 1.27B | 2.93B | 0.35B | 0.69B | 1.79B | 1.88B | | | -0.24B | 22.42B | | | 1.18B | 23.58B | | | 0.72B | 15.84B | | | 0.12B | 23.67B | | | 1.45B | 0.01B | | | | 0.02B | | | | | | | |
|
Long-Term Debt Repayments
|
-0.07B | -0.17B | -0.03B | 15.04B | -5.87B | | | -0.08B | | -0.00B | -0.00B | | | | | 0.54B | | | | -0.29B | | | | | | | | 1.23B | | | | -1.98B | | | | 3.02B | | | | 3.55B | -2.67B | 4.10B | -0.50B | -1.40B | 1.11B | -1.30B | | 0.38B | 3.08B | -1.94B |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.05B | -0.05B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
0.93B | | | -0.03B | 2.08B | 2.04B | 2.01B | 2.41B | 2.41B | 2.27B | 2.29B | 2.21B | 2.28B | 2.36B | 2.29B | 2.30B | 2.34B | 2.34B | 7.17B | 2.47B | 2.45B | 2.36B | 7.04B | 2.35B | 2.35B | 2.29B | 2.33B | 2.33B | 2.28B | 2.50B | 0.56B | 2.67B | 2.65B | 2.57B | 2.51B | 2.47B | 2.36B | 2.22B | 5.84B | | | 2.26B | 6.01B | 2.24B | 2.17B | 2.19B | 2.13B | 2.05B | 2.12B | 2.14B |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.14B | -0.23B | | -0.00B | -0.12B | 0.00B | | -0.00B | | | | -0.03B | -0.09B | | | -0.11B | -0.11B | -0.08B | | -0.11B | -0.11B | -0.11B | | -0.19B | -0.27B | -0.19B |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | -0.97B | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | | -0.00B | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.17B | -0.00B | -0.00B | 0.41B | -0.02B | | | -0.03B | -0.45B | -0.01B | -0.47B | -0.03B | -0.52B | -0.01B | -0.58B | -0.04B | -0.58B | -0.00B | -0.64B | -0.03B | -0.62B | -0.01B | 1.26B | -0.05B | -0.63B | -0.02B | 1.40B | -0.05B | -0.71B | -0.02B | 1.72B | -0.05B | -0.72B | -0.17B | 1.92B | -0.05B | -0.78B | -0.19B | 2.08B | -0.05B | -0.58B | -0.25B | -0.12B | -0.03B | -0.43B | -0.23B | 1.59B | -0.03B | -0.43B | -0.23B |
|
Cash from Financing Activities
|
0.33B | -0.69B | -0.24B | 9.04B | -2.63B | | | 0.20B | -0.59B | 0.20B | -0.14B | 0.02B | -1.60B | 4.94B | 4.19B | 1.55B | -1.96B | 8.68B | 8.46B | 0.47B | 4.46B | 2.95B | 4.61B | 3.04B | 3.91B | 3.01B | 3.69B | 0.53B | -0.87B | 2.11B | 5.20B | -1.31B | 3.54B | -0.28B | 2.35B | 2.49B | 2.49B | 3.29B | -0.03B | 0.65B | -2.78B | 5.25B | -0.43B | 0.23B | 0.99B | 1.82B | -3.10B | -2.67B | 2.94B | -1.31B |
|
Exchange Rate Effect
|
| | | | -0.02B | | | 0.00B | 0.01B | 0.01B | -0.01B | -0.01B | 0.02B | -0.04B | -0.02B | -0.02B | -0.00B | -0.01B | -0.04B | -0.03B | 0.02B | -0.05B | 0.03B | -0.05B | 0.03B | 0.03B | 0.01B | 0.02B | 0.01B | -0.01B | -0.07B | 0.04B | 0.01B | 0.05B | 0.01B | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.49B | -0.37B | -0.01B | 2.40B | 1.61B | | | -0.11B | 912.54 | -857.59 | -0.76B | -0.25B | -0.17B | 1.91B | 0.89B | 0.46B | -0.47B | 0.47B | 0.07B | 0.61B | 0.64B | 1.62B | -1.08B | -0.69B | -0.06B | 2.09B | -1.07B | -0.50B | 1.88B | -0.51B | 2.40B | 0.18B | 1.45B | 1.85B | -5.68B | -1.39B | 0.72B | 5.95B | -0.56B | 3.93B | 2.09B | -1.09B | 0.16B | 0.25B | -0.11B | 6.63B | -3.11B | 2.18B | -2.19B | 5.68B |
|
Free Cash Flow
|
0.04B | 0.02B | -0.02B | -0.34B | 0.66B | | | -0.31B | 0.59B | -0.20B | 2.40B | -0.27B | 1.34B | 0.53B | 2.10B | 0.54B | -1.59B | -0.09B | 2.30B | -0.09B | 0.04B | -0.16B | -5.53B | 1.13B | 0.79B | -0.12B | 4.14B | 0.05B | 0.04B | 0.08B | -0.44B | 0.05B | 0.05B | 0.34B | 1.93B | 0.05B | 0.06B | -0.18B | 4.55B | -0.11B | 0.92B | 0.14B | -0.40B | -0.32B | 1.01B | -0.02B | 2.47B | 0.33B | 0.69B | 0.09B |
|
Net Cash Flow
|
0.49B | -0.37B | -0.01B | 1.87B | -4.73B | | | -0.11B | 912.54 | -857.59 | -2.21B | -0.25B | -0.17B | 1.27B | -0.49B | 0.48B | -6.61B | 6.61B | 0.84B | 0.57B | 4.23B | 2.65B | -5.47B | -1.43B | -0.60B | -2.75B | 5.07B | -0.34B | 1.45B | 0.49B | 2.60B | -3.37B | 1.76B | -3.45B | 1.54B | -1.95B | 0.45B | 2.04B | 4.94B | 0.36B | -2.44B | 3.68B | -0.70B | 0.79B | 1.86B | 1.61B | -0.85B | -2.01B | 1.55B | -3.27B |