|
Net Income
|
-0.22B | -0.09B | 0.06B | -0.00B | 0.13B | 0.19B | 0.27B | 0.25B | 0.29B | 0.49B | 0.58B | 0.88B | 1.16B | 0.47B | 0.58B | 0.61B |
|
Depreciation and Depletion
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Share-based Compensation
|
0.05B | 0.04B | 0.06B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Deferred Taxes
|
| | | -0.01B | 0.01B | -0.04B | -0.08B | -0.09B | -0.06B | -0.06B | -0.01B | 0.07B | 0.06B | -0.09B | -0.02B | -0.03B |
|
Cash from Discontinued Operations
|
0.52B | -0.02B | 0.02B | -0.00B | 0.14B | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.03B | 0.02B | | 0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.02B | 0.59B | 0.63B | 0.63B |
|
Asset Writedowns and Impairment
|
| | | 0.07B | 0.07B | 0.09B | 0.09B | 0.16B | 0.19B | 0.24B | 0.35B | 0.09B | -0.03B | | | |
|
Non-cash Items
|
| | 0.05B | 0.09B | 0.20B | -0.63B | -0.36B | -0.45B | -0.46B | -0.59B | -0.59B | -1.06B | -1.21B | -0.46B | -0.73B | -0.94B |
|
Change in Interest Receivables
|
-0.89B | 0.00B | -0.46B | 0.17B | 0.28B | 0.33B | 0.38B | 0.58B | 0.70B | 0.86B | 0.96B | 0.88B | 0.74B | 0.82B | 1.05B | 1.11B |
|
Cash from Operations
|
-16.43B | -6.69B | 3.08B | 0.10B | 0.07B | -0.44B | -0.09B | -0.20B | -0.17B | -0.10B | -0.02B | -0.18B | -0.05B | 0.00B | -0.14B | -0.33B |
|
Amortizatization of Intangibles
|
| | | 0.01B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | 0.00B |
|
Amortization of Deferred Charges
|
| | | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B |
|
Depreciation & Amortization (CF)
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Change in Receivables
|
| | | | | | | | | | | 0.19B | | | | |
|
Change in Account Payables
|
| | | 0.10B | 0.15B | 0.01B | -0.01B | 0.00B | -0.00B | | | | | | | |
|
Change in Accured Expenses
|
-0.52B | -0.12B | 0.07B | 0.00B | 0.04B | 0.00B | -0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.08B | -0.01B | 0.02B | 0.03B | -0.02B |
|
Change in Taxes
|
-0.03B | 0.63B | 0.04B | | | -0.04B | -0.06B | -0.06B | -0.06B | -0.04B | 0.00B | -0.05B | 0.07B | -0.02B | 0.04B | -0.02B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.02B | | | | |
|
Divestments
|
0.13B | 0.14B | 0.11B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
128.05B | 39.47B | 0.19B | 0.03B | 0.60B | 0.01B | 0.03B | 0.04B | 0.04B | 0.08B | 0.05B | 0.65B | 0.87B | 0.96B | 0.27B | 0.83B |
|
Cash from Investing Activities
|
0.31B | 7.41B | 9.47B | -1.00B | -0.73B | -1.39B | -1.85B | -3.31B | -3.16B | -3.25B | -2.31B | 0.95B | 2.60B | 1.08B | -0.01B | 0.68B |
|
Other financing activities
|
-0.95B | -0.02B | 0.70B | 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 |
|
Long-Term Debt Issuances
|
13.00B | 5.92B | 4.55B | 13.73B | | | 0.62B | 1.78B | 1.44B | 1.89B | 1.11B | 1.34B | 1.59B | 0.57B | 1.14B | 2.21B |
|
Short-Term Debt issuances
|
0.30B | | 0.24B | 0.02B | | | 1.21B | 0.38B | 0.30B | 0.30B | 0.30B | | | | | |
|
Shares Issued
|
-0.01B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | 0.30B | 0.90B | 0.60B | | | | | | 0.17B | 0.56B | 1.53B | 0.71B | 0.35B | 0.25B |
|
Preferred Shares Issued
|
| | | | | | | | -0.17B | | | -0.07B | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | 0.07B | | | | |
|
Dividends Paid - Common
|
0.12B | 0.07B | 0.15B | 0.42B | 0.12B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.05B | 0.58B | 1.40B | 0.70B | 0.55B | 0.57B |
|
Cash from Financing Activities
|
17.60B | -2.45B | -14.10B | 1.04B | 1.24B | 2.00B | 1.99B | 3.04B | 2.99B | 4.40B | 5.36B | -1.88B | -2.62B | -0.85B | -0.32B | 0.23B |
|
Change in Cash
|
2.00B | -1.73B | -1.55B | 0.13B | 0.58B | 0.18B | 0.06B | -0.47B | -0.34B | 1.05B | 3.04B | -1.11B | -0.06B | 0.23B | -0.47B | 0.57B |
|
Free Cash Flow
|
-16.43B | -6.69B | 3.08B | 0.10B | 0.07B | -0.44B | -0.09B | -0.20B | -0.17B | -0.10B | -0.02B | -0.18B | -0.05B | 0.00B | -0.14B | -0.33B |
|
Net Cash Flow
|
1.49B | -1.73B | -1.55B | 0.13B | 0.58B | 0.18B | 0.06B | -0.47B | -0.34B | 1.05B | 3.04B | -1.11B | -0.06B | 0.23B | -0.47B | 0.57B |