|
Net Income
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 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 |
|
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 | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -312.00 | -0.00B | 0.00B | -0.00B | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | -54.00 | -0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | 0.01B | 0.02B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.03B | -0.02B | 0.00B | -0.00B | -0.02B | -0.01B | 0.01B | -0.00B |
|
Non-cash Items
|
| | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest 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 |
|
Cash from Operations
|
0.00B | 0.06B | | | | | -0.00B | -0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | -0.00B | 0.02B | 0.02B | -0.01B | -0.01B | -0.05B | 0.16B | -0.19B | 0.18B | -0.00B | 0.01B | 0.05B | -0.15B | -0.03B | 0.02B | 0.02B | -0.02B | 0.06B | 0.06B | -0.22B | 0.03B | -0.06B | -0.01B | -0.02B | 0.04B | -0.03B | 0.00B | -0.01B | 0.03B | 0.00B | -0.01B | 0.01B | -0.03B | -0.04B | 0.02B | -0.02B |
|
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 |
|
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 |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | | 0.50B | | | | 0.64B | 0.67B | | | 658,628.97B | | 0.79B | 0.79B | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | 0.00B | | 0.00B | | | -748.00 | -0.00B | -301.00 | 0.00B | 0.00B | -0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | -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 |
|
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 | 0.00B | -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 |
|
Change in 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 | 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
|
| | | | | | | | -0.02B | -0.04B | -0.03B | -0.05B | -0.01B | -0.01B | -0.02B | -0.03B | -0.02B | -0.02B | -0.07B | -0.05B | -0.07B | -0.10B | -0.03B | -0.07B | -0.03B | -0.05B | -0.09B | -0.07B | -0.06B | -0.01B | -0.02B | -0.06B | -0.09B | -0.09B | -0.06B | -0.14B | -0.07B | | | | | | | | | | | | | | |
|
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 |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.07B | | | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | 0.05B |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | 0.10B | | | | | | | | | | | | | | 0.02B | | 0.03B |
|
Short-Term Debt issuances
|
| | | | | | | | 0.02B | 0.03B | 0.03B | 0.02B | | | 0.01B | 0.03B | 0.01B | 0.01B | 0.10B | 0.08B | 0.09B | 0.09B | 0.01B | 0.06B | 0.02B | 0.06B | 0.09B | 0.07B | 0.07B | 0.01B | 0.01B | 0.02B | 0.11B | 0.05B | 0.03B | 0.08B | 0.06B | 0.03B | 0.03B | 0.03B | 0.01B | 0.02B | 0.04B | 0.03B | 0.05B | 0.05B | 0.02B | 0.07B | 0.07B | 0.04B | 0.09B |
|
Short-Term Debt repayments
|
| | | | | | | | -0.02B | -0.03B | -0.03B | -0.02B | | | -0.01B | -0.02B | -0.02B | -0.07B | -0.10B | -0.07B | -0.01B | -0.09B | -0.05B | -0.04B | -0.05B | -0.05B | -0.04B | -0.18B | -0.03B | -0.04B | -0.01B | 0.18B | -0.12B | -0.02B | 0.32B | 0.09B | 0.03B | 0.03B | 0.04B | 0.03B | 0.01B | 0.05B | 0.05B | 0.03B | 0.03B | 0.07B | 0.03B | 0.05B | 0.02B | 0.10B | 0.09B |
|
Shares Issued
|
| | | | | | | | | | | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.22B | 0.23B | -0.00B | 0.23B | 0.23B | 0.23B | 0.23B | 0.04B | 0.27B | 0.27B | 0.00B | 0.28B | 0.28B | 0.28B | 0.00B | 0.28B | 0.28B | 0.28B | 0.27B | 0.27B | 0.00B | 0.28B | 0.28B | 0.01B | 0.03B | 0.34B | 0.34B | 0.34B | 0.03B | 0.01B | 0.39B | 0.01B | 0.00B | 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 | -0.00B | -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 | -0.00B | -0.01B | 0.04B | -0.00B | -0.00B | 0.02B | 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 | 0.01B | 0.01B | 0.01B |
|
Cash from Financing Activities
|
| | | | | | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.03B | -0.00B | 0.01B | -0.02B | 0.03B | 0.02B | -0.06B | 0.02B | 0.02B | 0.07B | 0.03B | -0.02B | 0.01B | 0.01B | -0.00B | 0.05B | 0.03B | 0.05B | -0.03B | -0.01B | -0.00B | 0.07B | 0.05B | 0.01B | -0.02B | 0.04B | 0.02B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.02B | 0.02B | 0.00B | -0.01B | 0.01B | 0.03B | 0.01B | -0.01B |
|
Change in Cash
|
| | | | | | | | -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 | -0.02B | 0.01B | -0.01B | 0.01B | -0.01B | 0.00B | -0.00B | 0.02B | -0.01B | 0.02B | -0.02B | 0.01B | -0.01B | 0.02B | 0.01B | -0.02B | 0.00B | -0.01B | 0.04B | -0.03B | -0.00B | 0.00B | 0.01B | 0.02B | -0.01B | 0.00B | -0.02B | -0.01B | 0.03B | -0.03B |
|
Free Cash Flow
|
0.00B | 0.06B | | | | | -0.00B | -0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | -0.00B | 0.02B | 0.02B | -0.01B | -0.01B | -0.05B | 0.16B | -0.19B | 0.18B | -0.00B | 0.01B | 0.05B | -0.15B | -0.03B | 0.02B | 0.02B | -0.02B | 0.06B | 0.06B | -0.22B | 0.03B | -0.06B | -0.01B | -0.02B | 0.04B | -0.03B | 0.00B | -0.01B | 0.03B | 0.00B | -0.01B | 0.01B | -0.03B | -0.04B | 0.02B | -0.02B |
|
Net Cash Flow
|
0.00B | 0.06B | | | | | 0.00B | -0.03B | -0.00B | 0.00B | 0.00B | 0.05B | -0.00B | 0.02B | -0.02B | 0.02B | 0.04B | -0.04B | 0.00B | 0.01B | 0.02B | 0.20B | -0.21B | 0.19B | 0.01B | 0.01B | 0.10B | -0.11B | 0.02B | -0.01B | 0.02B | -0.02B | 0.13B | 0.10B | -0.21B | 0.01B | -0.02B | 0.00B | -0.01B | 0.04B | -0.03B | -0.00B | 0.00B | 0.01B | 0.02B | -0.01B | 0.00B | -0.02B | -0.01B | 0.03B | -0.03B |