|
Net Income
|
| 0.01B | 0.01B | 0.03B | 0.04B | 15.77B | 15.87B | 20.77B | 22.67B | 0.05B | 0.04B | 0.04B | 18.44B | 0.04B | 0.05B | 19.33B | 19.42B | 0.02B | 0.01B | 0.02B | 0.01B | 0.05B | 0.04B | 0.04B | 0.04B | 0.12B | | | 0.11B | 0.11B | 0.13B | 0.15B |
|
Gains from Investment Securities
|
| | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.02B | -0.02B | -0.06B | -0.06B | -0.09B | -0.08B | -0.08B | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B |
|
Cash from Operations
|
| 0.04B | -0.03B | -0.19B | -0.10B | 0.03B | 0.02B | -0.23B | 0.30B | 0.00B | -0.03B | 0.04B | -0.04B | 0.02B | 0.06B | -0.04B | 0.02B | 0.03B | 0.04B | -0.06B | -0.07B | 0.03B | 0.12B | -0.13B | -0.04B | | | | 0.04B | -0.09B | -0.05B | 0.14B |
|
Amortizatization of Intangibles
|
| -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 |
|
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 |
|
Depreciation & Amortization (CF)
|
| -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.01B | 0.02B | 0.02B | 0.01B | -0.03B | 0.01B | 0.00B | -0.02B | -0.00B | -0.02B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Change in Account Payables
|
| -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| 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 |
|
Other Working Capital Changes
|
| | | 0.00B | | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | | | | | | | | | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B |
|
Change in Acquisitions & Divestments
|
| -0.05B | -0.16B | -0.24B | -0.24B | -0.01B | -0.10B | -0.20B | -0.01B | -0.05B | -0.04B | -0.13B | -0.09B | -0.11B | -0.13B | -0.26B | -0.07B | -0.07B | -0.06B | | | | | | | | | | | | | |
|
Other 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 | | | | |
|
Cash from Financing Activities
|
| 0.01B | -0.01B | 0.19B | 0.10B | 0.02B | 0.03B | 0.13B | -0.05B | -0.01B | 0.02B | -0.01B | 0.01B | 0.01B | -0.06B | 0.07B | 0.03B | 0.04B | 0.04B | -0.05B | 0.02B | 0.03B | 0.12B | -0.13B | 0.02B | | -0.30B | 0.19B | -0.04B | 0.11B | 0.04B | -0.13B |
|
Dividends Paid - Common
|
0.50 | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | | | 0.02B | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | 0.00B |
|
Change in Cash
|
| 0.02B | -0.02B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.00B | -0.01B | 0.00B | 0.03B | -0.03B | -0.00B | -0.00B | 0.00B | | | | | | | | 0.05B | -0.14B | -0.00B | 0.01B | -0.01B | 0.01B |
|
Free Cash Flow
|
| 0.04B | -0.03B | -0.19B | -0.10B | 0.03B | 0.02B | -0.23B | 0.30B | 0.00B | -0.03B | 0.04B | -0.04B | 0.02B | 0.06B | -0.04B | 0.02B | 0.03B | 0.04B | -0.06B | -0.07B | 0.03B | 0.12B | -0.13B | -0.04B | | | | 0.04B | -0.09B | -0.05B | 0.14B |
|
Net Cash Flow
|
| 0.05B | -0.05B | -0.00B | 0.00B | 0.05B | 0.05B | -0.10B | 0.25B | -0.00B | -0.00B | 0.02B | -0.03B | 0.03B | 0.00B | 0.02B | 0.05B | 0.07B | 0.08B | -0.11B | -0.05B | 0.05B | 0.24B | -0.27B | -0.02B | | -0.30B | 0.19B | -0.00B | 0.01B | -0.01B | 0.01B |