|
Net Income
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.04B | -0.00B | 0.02B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.24B | -0.02B | -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 | 0.39B | 0.05B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.02B | 0.02B | 0.02B | -0.00B | 0.00B | -0.00B | 0.07B | -0.00B | 0.00B | 0.03B | -0.00B | -0.00B | -0.00B | -0.00B | 0.07B | 0.01B | 0.00B | 0.00B | 0.05B | -0.00B | 0.04B | -0.01B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.08B | -0.11B | 0.00B | | -807.00 | -0.00B | -0.00B | -19.00 | -0.03B | 0.02B | 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 | -0.00B | 0.01B | 0.00B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
| | | | 0.00B | | | | -0.00B | | | | | | | | 0.00B | | | 859.00 | 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 | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Non-cash Items
|
| | | 2.59 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.24B | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | |
|
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 | 0.04B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | 0.00B | 0.08B | -0.01B | 0.02B | -0.01B | 0.01B | -0.00B | -0.01B | 0.02B | 0.01B | -0.02B | -0.01B | -0.03B | -0.06B | -0.03B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.09B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.01B | 0.03B | 0.05B | -0.00B | -0.00B | 0.00B | 0.02B | 0.06B | -0.00B | -0.00B | -0.01B | 0.02B | -0.00B | -0.01B | 0.08B | -0.01B | 0.01B | -0.01B | 0.06B | 0.01B | 0.06B | -0.01B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | | 5,710.27B | | | | 6,236.68B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 Receivables
|
| | | | | | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.03B | 0.03B | -0.06B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.03B | 0.00B | -0.04B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.03B | 0.00B | -0.04B | 0.00B | 0.00B | -0.00B | 0.08B | -0.08B | 0.01B | 0.04B | -0.01B | -0.03B | -0.01B | 0.00B | 0.01B | -0.00B | -0.01B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B |
|
Change in Inventory
|
| | | | | | | | | | | | 0.00B | 0.01B | 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 | 0.01B | 0.01B | -0.01B | 0.01B | -0.01B | -0.00B | -0.01B | | | | | -39.00 | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | -0.00B | -0.00B | -0.01B | 0.01B | -0.01B | 0.01B | -0.02B | 0.01B |
|
Change in Accured Expenses
|
| | | | | | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 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 | 0.01B | -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 | 0.01B | -0.01B | 0.01B |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | 0.02B | -0.02B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.02B | -0.02B | -0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.00B |
|
Other Working Capital Changes
|
| | | | | | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.04B | 0.04B | 0.00B | 0.03B | 0.00B | -0.19B | 0.00B | 0.01B | 0.22B | 0.02B | 0.00B | -0.00B | 0.00B | 0.00B | 0.11B | 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 | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | | -0.00B | -0.01B | | -0.00B | 0.00B | -0.00B | 0.00B |
|
Capital Expenditures
|
-0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | -1.00 | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | -3.00 | 0.00B | 2.00 | 0.00B | | | | 0.00B | 0.00B | | 0.00B | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 1.00 | 0.00B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | 1.00 | 0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | | 0.08B | -0.00B | 3.00 | -0.00B | -2.00 | -0.00B | | | | -0.00B | -0.00B | | -0.00B | | | | | | -0.00B | | | | -0.00B | -0.00B | -0.00B | -0.00B | -1.00 | -0.00B |
|
Other financing activities
|
0.07B | 0.08B | 0.08B | 0.10B | 0.10B | 0.10B | 0.12B | 0.13B | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 7.00 | 0.00B | | 0.00B | | 0.00B | | | | | 0.00B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | -0.00B | | | -0.00B | 0.06B | -0.00B | -0.00B | | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.09B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.04B | | -0.00B | -0.01B | -0.04B | | | -0.00B | -0.04B | -0.00B | -0.00B | -0.00B | -0.04B | -0.00B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | -0.00B | | | | 0.00B |
|
Change in Cash
|
-0.00B | 0.00B | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.04B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.07B | -0.01B | 0.02B | -0.01B | 0.01B | -0.00B | -0.00B | 0.02B | 0.01B | -0.02B | -0.01B | -0.03B | -0.06B | 0.04B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.08B | 0.07B | -0.00B | -0.00B | 0.00B | -0.02B | -0.08B | -0.02B | 0.03B | 0.04B | -0.01B | -0.01B | -0.01B | 0.01B | 0.05B | -0.04B | -0.00B | -0.01B | 0.02B | -0.04B | -0.01B | 0.08B | -0.01B | -0.04B | -0.01B | 0.06B | 0.01B | 0.02B | -0.01B |
|
Free Cash Flow
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.04B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | 0.00B | 0.08B | -0.01B | 0.02B | -0.01B | 0.01B | -0.00B | -0.01B | 0.02B | 0.01B | -0.02B | -0.01B | -0.03B | -0.06B | -0.03B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.09B | -0.00B | 428.00 | -0.00B | 0.00B | -0.01B | 0.00B | -0.01B | 0.03B | 0.05B | -0.00B | -0.00B | 0.00B | 0.02B | 0.06B | -0.00B | -0.00B | -0.01B | 0.02B | -0.00B | -0.01B | 0.08B | -0.01B | 0.01B | -0.01B | 0.06B | 0.01B | 0.06B | -0.01B |
|
Net Cash Flow
|
-0.00B | 0.00B | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.04B | -0.01B | -0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.07B | -0.01B | 0.02B | -0.01B | 0.01B | -0.00B | -0.00B | 0.02B | 0.01B | -0.02B | -0.01B | -0.03B | -0.06B | 0.04B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.08B | 0.07B | -0.00B | -0.00B | 0.00B | -0.02B | -0.08B | -0.02B | 0.03B | 0.04B | -0.01B | -0.01B | -0.01B | 0.01B | 0.05B | -0.04B | -0.00B | -0.01B | 0.02B | -0.04B | -0.01B | 0.08B | -0.01B | -0.04B | -0.01B | 0.06B | 0.01B | 0.02B | -0.01B |