|
Net Income
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 6.77B | 5.70B | | 4.73B | 4.94B | 2.18B | 2.25B | 2.44B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B |
|
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 |
|
Gains from Investment Securities
|
0.10B | -0.00B | -0.14B | | | -0.28B | -0.24B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | -0.13B | -0.02B | -0.03B | -0.06B | -0.16B | -0.18B | -0.09B | 0.18B | 0.11B | | 0.07B | 0.02B | 0.02B | -0.09B | 0.02B | 0.07B | -0.11B | 0.05B | 0.05B | 0.24B | 0.00B | -0.02B | -0.06B | 0.10B | 0.14B | 0.06B | 0.02B | 0.00B | -0.08B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 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 | 0.01B | 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 | 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 | 0.01B | -0.06B | 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
|
-0.02B | | -0.00B | | 1.89B | -17.04B | 0.01B | | 20.83B | 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 |
|
Change in Acquisitions & Divestments
|
| | 0.00B | 0.00B | 279.00 | -0.00B | | | | 0.01B | 0.05B | | 0.07B | 0.07B | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.30B | 0.30B | -0.00B | 0.52B | 0.62B | -0.00B | 0.63B | 0.77B | 0.83B | 0.01B | -0.01B | 1.58B | 0.01B | 1.58B | 0.00B | | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | |
|
Cash from Financing Activities
|
| | 0.03B | 0.03B | 0.12B | 0.03B | 0.13B | 0.18B | 0.07B | 0.12B | -0.44B | | -0.07B | -0.06B | -0.01B | 0.09B | -0.03B | -0.08B | 0.10B | -0.01B | -0.03B | -0.17B | -0.01B | 0.02B | 0.03B | -0.13B | -0.10B | -0.08B | -0.05B | -0.00B | 0.08B |
|
Net Equity Issued and Repurchased
|
| | 0.01B | 0.01B | 0.08B | -0.03B | 0.04B | -0.00B | -0.02B | 0.18B | -0.10B | | 0.05B | -0.04B | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| -0.25 | -0.01B | -0.01B | | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | 0.07B | | -0.02B | -0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B |
|
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 |
|
Change in Cash
|
| | -0.10B | 0.01B | 0.08B | -0.03B | -0.03B | -0.00B | -0.02B | 0.06B | -0.10B | | -0.01B | -0.04B | 0.01B | -0.00B | -0.01B | -0.01B | -0.01B | 0.03B | 0.02B | 0.07B | -0.01B | 0.01B | -0.03B | -0.03B | 0.05B | -0.02B | -0.03B | -0.00B | 0.00B |
|
Free Cash Flow
|
| | -0.13B | -0.02B | -0.03B | -0.06B | -0.16B | -0.18B | -0.09B | 0.18B | 0.11B | | 0.07B | 0.02B | 0.02B | -0.09B | 0.02B | 0.07B | -0.11B | 0.05B | 0.05B | 0.24B | 0.00B | -0.02B | -0.06B | 0.10B | 0.14B | 0.06B | 0.02B | 0.00B | -0.08B |
|
Net Cash Flow
|
| | -0.10B | 0.01B | 0.08B | -0.03B | -0.03B | -0.00B | -0.02B | 0.30B | -0.33B | | -0.01B | -0.04B | 0.02B | -0.00B | -0.01B | -0.01B | -0.01B | 0.03B | 0.02B | 0.07B | -0.01B | 0.01B | -0.03B | -0.03B | 0.05B | -0.02B | -0.03B | 0.00B | 0.00B |