|
Net Income
|
| | 24,138,000.00B | 15.00B | | | | -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 | 0.21B | -0.02B | -0.00B | 0.04B | 0.01B | 0.02B | -0.00B | 0.01B | -0.03B | -0.03B | 0.01B | -0.01B | -0.01B | 0.00B | 0.03B | -0.01B | -0.00B | -0.00B | -0.01B | -0.03B | 0.00B | -0.02B | -0.06B | -0.06B | -0.01B | -0.08B | -0.05B | -0.05B | 0.06B | -0.02B | -0.11B | -0.12B |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | | | -0.01B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 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 | 0.01B | 0.02B | 0.02B | 0.03B | | 0.04B | 0.02B | 0.02B | | | 0.05B | 0.08B |
|
Cash from Operations
|
-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 | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.01B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | 0.00B | -0.01B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | | 0.00B | | | | | | | 0.00B |
|
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 | -0.00B | -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 | | | | | | |
|
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 | 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 |
|
Amortization
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 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 | 0.02B | 0.02B | 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 | 0.01B | 0.01B |
|
Change in Receivables
|
| | 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 | -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 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 | 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 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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.01B | 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 | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.01B | -0.01B |
|
Change in Net Loans
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | 0.00B | | 0.00B | -0.00B | 0.01B | 0.07B | 0.00B | 0.00B | 0.09B | 0.12B | 0.07B | 0.08B | 0.08B | 0.05B | 0.18B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.12B | 0.17B | | 0.08B | | 0.08B | -0.12B | 0.24B | 0.07B | | -0.28B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.00B | 0.00B | -0.00B | | 0.01B | | | 0.02B | | | 0.00B | | 0.02B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.04B | 0.74B | 0.00B | 0.00B | 0.08B | 0.16B | 0.02B | | 0.03B | 0.10B | | | | 0.00B | 0.00B | 0.05B | 0.14B | 0.00B | 0.00B | -0.00B | 0.10B | 0.05B | 0.03B | 0.01B | 0.00B | 0.08B | 0.00B | 0.00B | 0.08B | 0.14B | 0.00B | 0.00B | 0.03B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | -0.00B | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | 0.06B | | | 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 |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | 0.00B | 0.03B | 0.02B | | | 0.00B | 0.01B | 0.00B | | | 0.01B | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | | | | | |
|
Cash from Investing Activities
|
| | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.13B | -0.03B | 0.01B | -0.12B | -0.10B | -0.09B | -0.09B | -0.05B | -0.06B | -0.19B | -0.07B | -0.02B | -0.01B | 0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.12B | -0.16B | -0.02B | -0.03B | 0.04B | -0.06B | 0.73B | -0.26B | -0.08B | 0.08B | 0.17B | 0.05B | -0.10B | 0.01B | 0.02B | -0.02B | -0.02B | -0.01B | -0.00B | 0.01B | 0.05B | 0.14B | -0.02B | 0.01B | -0.02B | 0.08B | 0.04B | 0.02B | 0.00B | -0.05B | 0.07B | -0.01B | -0.03B | 0.05B | 0.14B | -0.01B | -0.00B | 0.03B |
|
Other financing activities
|
0.00B | 0.01B | 0.02B | 0.00B | 0.06B | 0.00B | 0.00B | 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 | 0.00B | 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 | 0.01B | 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 | |
|
Long-Term Debt Issuances
|
| | | | | | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.11B | 0.04B | 0.06B | 0.19B | 0.07B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | 0.00B | 0.00B | | | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.03B | 0.00B | 0.03B | 0.00B | 0.03B | 0.00B | 0.01B | 0.01B | 0.04B | 0.02B | 0.08B | 0.04B | 0.03B | 0.00B | 0.40B | 0.00B | 0.00B | 0.03B | 0.12B | 0.05B | 0.01B | 0.01B | 0.05B | 0.06B | 0.00B | 0.00B | 0.01B | 0.06B | 0.07B | 0.10B | 0.24B | 0.06B | 0.01B | 0.13B | 0.00B | 0.00B | 0.05B | | | | | | | | | |
|
Shares Issued
|
| | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B | 0.07B | 0.04B | 0.06B | 0.08B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | 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 | 0.02B | 0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.11B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.03B | -0.02B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
0.00B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.04B | | | 0.00B | 0.00B | 0.00B | 0.20B | 0.04B | 0.00B | 0.00B | 0.12B | 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 | |
|
Cash from Financing Activities
|
| | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B | 0.13B | 0.03B | 0.04B | 0.05B | 0.16B | 0.04B | 0.10B | 0.01B | 0.04B | 0.19B | 0.03B | 0.01B | 0.01B | 0.02B | -0.02B | -0.01B | -0.01B | 0.26B | -0.04B | 0.08B | 0.01B | 0.04B | -0.00B | 0.04B | -0.46B | 0.04B | -0.02B | -0.03B | -0.11B | -0.05B | 0.07B | -0.02B | -0.04B | 0.03B | 0.01B | 0.00B | -0.01B | 0.04B | -0.01B | -0.14B | -0.05B | -0.01B | 0.08B | -0.10B | -0.02B | -0.00B | -0.06B | 0.06B | -0.03B | -0.09B | 0.07B | -0.08B | -0.08B | -0.02B | -0.00B | -0.01B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Cash
|
-0.00B | 0.01B | -0.00B | 0.01B | -0.01B | 0.04B | 0.03B | 0.00B | -0.00B | 0.05B | -0.07B | 0.06B | -0.05B | 0.02B | -0.03B | -0.01B | -0.00B | -0.03B | -0.00B | -0.00B | 0.03B | -0.01B | -0.00B | 0.00B | 0.26B | -0.15B | -0.08B | 0.00B | 0.01B | 0.04B | -0.01B | 0.26B | -0.22B | -0.10B | 0.05B | 0.06B | -0.01B | -0.03B | -0.01B | -0.03B | 0.01B | -0.01B | -0.01B | -0.02B | 0.04B | 0.05B | 0.01B | -0.06B | -0.01B | 0.07B | -0.02B | 0.02B | 0.01B | -0.05B | 0.01B | 0.03B | -0.11B | 0.03B | -0.04B | 0.05B | -0.04B | 0.00B | 0.01B |
|
Free Cash Flow
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.07B | -0.00B | -0.00B | -0.09B | -0.12B | -0.07B | -0.08B | -0.07B | -0.04B | -0.19B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.01B | -0.00B | -0.11B | -0.16B | 0.01B | -0.08B | 0.01B | -0.08B | 0.12B | -0.24B | -0.07B | -0.00B | 0.28B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | -0.01B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.01B | -0.02B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | 0.00B | -0.02B |
|
Net Cash Flow
|
-0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.04B | 0.03B | 0.00B | -0.00B | 0.05B | -0.07B | 0.06B | -0.05B | 0.02B | -0.03B | -0.01B | -0.00B | -0.03B | -0.00B | 0.00B | 0.03B | -0.01B | -0.00B | 0.00B | 0.26B | -0.15B | -0.08B | 0.00B | 0.01B | 0.04B | -0.01B | 0.26B | -0.22B | -0.10B | 0.04B | 0.06B | -0.01B | -0.03B | -0.01B | -0.03B | 0.01B | -0.01B | -0.01B | -0.02B | 0.04B | 0.05B | 0.00B | -0.06B | -0.01B | 0.07B | -0.02B | 0.02B | 0.01B | -0.05B | 0.02B | 0.02B | -0.11B | 0.03B | -0.03B | 0.05B | -0.04B | 0.00B | 0.01B |