|
Net Income
|
0.09B | 0.13B | | 0.13B | 0.11B | 0.10B | 0.11B | 47.04B | 45.96B | 55.41B | 53.52B | | | | | | | | | | | -0.00B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Gains from Investment Securities
|
| | | -0.09B | 0.04B | 0.05B | -0.24B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.31B | | | 0.43B | 0.15B | -0.11B | -0.20B | 0.06B | -0.00B | -0.14B | 0.26B | 0.07B | 0.32B | 0.02B | -0.01B | 0.13B | 0.05B | -0.04B | -0.08B | 0.07B | 0.06B | 0.12B | 0.24B | 0.27B | 0.27B | -0.02B | -0.09B | -0.26B | 0.20B | -0.04B | -0.10B | 0.01B | 0.18B |
|
Amortizatization of Intangibles
|
-0.01B | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -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 |
|
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 | 0.00B | 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 |
|
Depreciation & Amortization (CF)
|
-0.00B | | | 0.03B | -0.05B | -0.05B | 0.24B | -0.07B | 0.01B | 0.14B | 0.04B | 0.76B | -0.30B | -0.47B | -0.24B | -0.13B | -0.23B | -0.05B | -0.03B | -0.22B | 0.06B | 0.07B | | | | | | | | | | | |
|
Change in Account Payables
|
0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.00B | | 0.02B | -0.00B | 0.02B | 0.00B | 0.01B | -0.01B | 0.02B | 0.01B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | -0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B |
|
Change in Taxes
|
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 | -0.00B |
|
Change in Acquisitions & Divestments
|
-0.77B | | | -0.26B | -0.45B | -0.45B | -0.61B | -0.26B | -0.28B | -0.36B | -0.20B | -0.21B | -0.05B | -0.04B | -0.08B | -0.15B | -0.18B | -0.34B | -0.21B | -0.12B | -0.22B | -0.03B | 0.37B | | | | 0.02B | 0.11B | -0.13B | 0.05B | -0.05B | | |
|
Other financing activities
|
0.05B | | | 0.03B | 0.03B | -0.08B | 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 | | | | | | |
|
Cash from Financing Activities
|
0.09B | | | -0.24B | -0.26B | 0.17B | -0.06B | -0.06B | -0.05B | 0.15B | -0.17B | 0.05B | -0.24B | -0.21B | -0.01B | -0.19B | -0.01B | -0.01B | 0.05B | -0.01B | -0.02B | -0.01B | -0.01B | -0.31B | -0.47B | 0.07B | 0.29B | -0.03B | -0.04B | -0.04B | 0.06B | -0.14B | -0.05B |
|
Dividends Paid - Common
|
-0.08B | | | -0.06B | -0.05B | -0.05B | -0.05B | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Change in Cash
|
-0.22B | | | 0.19B | -0.10B | 0.07B | -0.25B | 0.00B | -0.05B | 0.01B | 0.09B | 0.12B | 0.08B | -0.19B | -0.02B | -0.06B | 0.04B | -0.04B | -0.04B | 0.06B | 0.04B | 0.12B | 0.24B | -0.04B | -0.19B | 0.05B | 0.20B | -0.29B | 0.16B | -0.08B | -0.04B | -0.13B | 0.13B |
|
Free Cash Flow
|
-0.31B | | | 0.43B | 0.15B | -0.11B | -0.20B | 0.06B | -0.00B | -0.14B | 0.26B | 0.07B | 0.32B | 0.02B | -0.01B | 0.13B | 0.05B | -0.04B | -0.08B | 0.07B | 0.06B | 0.12B | 0.24B | 0.27B | 0.27B | -0.02B | -0.09B | -0.26B | 0.20B | -0.04B | -0.10B | 0.01B | 0.18B |
|
Net Cash Flow
|
-0.22B | | | 0.19B | -0.10B | 0.07B | -0.25B | 0.00B | -0.05B | 0.01B | 0.09B | 0.12B | 0.08B | -0.19B | -0.02B | -0.06B | 0.04B | -0.04B | -0.04B | 0.06B | 0.04B | 0.12B | 0.24B | -0.04B | -0.19B | 0.05B | 0.20B | -0.29B | 0.16B | -0.08B | -0.04B | -0.13B | 0.13B |