|
Net Income
|
| -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 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 | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | -0.01B | | -0.00B | 0.00B | -0.00B | | 0.01B | | 0.02B | | | |
|
Share-based Compensation
|
0.00B | | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | 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 | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| -0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | -0.00B | -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 | | -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 | -0.01B | -0.01B |
|
Non-cash Items
|
| | 0.03B | | | 31.35B | 0.03B | 43.15B | 43.96B | 43.48B | 0.91 | 0.04B | | | 0.00B | | | | 2.85B | | | | 2.57B | | | | 0.45B | | | | 0.09B | | | 0.07B | 0.03B | 0.00B | 0.00B | | 0.04B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | 0.18B | | 0.00B | 0.00B | 0.25B | 0.22B | | |
|
Change in Working Capital
|
| -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 Receivables
|
| | | | | | 0.00B | | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.01B | |
|
Change in Account Payables
|
| | | | | | 0.00B | | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B |
|
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 | 0.00B | 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 | 0.00B | 104.00 | 31.00 | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Cash from Operations
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 17.00 | 0.01B | 0.00B | 0.01B | 299.73 | 0.00B | 0.01B | 0.01B | 120.12 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.01B | 89.64 | | | 0.01B | 0.01B | | | | 5.08B | | | | | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.00B | | | 0.02B | 0.00B | 0.01B | 0.02B | 11.41B | 0.00B | 0.02B | 0.03B | 0.03B |
|
Amortizatization of Intangibles
|
0.00B | | | | -0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | 110.00 | | 107.00 | 92.00 | | 99.00 | | 17.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | | | 812.76 | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.02B | -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 | | | | 0.00B | | | | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.05B | -0.01B | -0.01B | 0.01B | 0.00B | -0.00B | | -0.01B | -0.02B | 0.00B | | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B |
|
Cash from Financing Activities
|
| | | 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 | 0.01B | -0.02B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.01B | 0.00B | -0.00B | 0.01B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | 0.00B | -0.01B | -0.01B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | -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 | | | | 0.00B | | | | -0.00B | -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 | 0.02B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.88 | | | | 6.88 | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 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 | 302.00 | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 267.00 | 0.00B | -0.00B | -0.00B |
|
Change in Cash
|
| | | 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 | 0.01B | | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.01B | -0.01B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | 0.00B | -0.02B | -0.00B | | -0.01B | 0.00B | 0.00B | 0.01B | -0.00B |
|
Beginning Cash Balance
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B | | 0.00B | | 0.01B | -0.00B | | 0.01B | 0.01B | | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.00B | -0.01B | -0.02B | 0.02B |
|
Free Cash Flow
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 17.00 | 0.01B | 0.00B | 0.01B | 299.73 | 0.00B | 0.01B | 0.01B | 120.12 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.01B | 89.64 | | | 0.01B | 0.01B | | | | 5.08B | | | | | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.00B | | | 0.02B | 0.00B | 0.01B | 0.02B | 11.41B | 0.00B | 0.02B | 0.03B | 0.03B |
|
Net Cash Flow
|
| | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | -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 | | | 0.01B | 89.64 | | | 0.00B | 0.00B | 0.01B | | | 5.08B | 0.00B | | | | 0.01B | -0.00B | 0.01B | -0.01B | -0.01B | 0.00B | -0.00B | -0.05B | -0.00B | -0.00B | 0.03B | 0.00B | 0.00B | | 0.00B | -0.02B | 0.01B | 0.02B | 11.40B | 0.00B | 0.01B | 0.02B | 0.01B |