|
Net Income
|
0.01B | 0.00B | 0.01B | 0.02B | 0.02B | -0.00B | 0.05B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.03B | 0.04B | 0.19B | -0.04B | 0.09B | 0.22B | -0.03B | 0.21B | -0.09B | -0.02B | 0.12B | 0.31B | 0.01B | 0.01B | 0.01B | 0.00B | 0.33B | 0.14B | 0.04B | -0.55B | -0.03B | -0.09B | 0.31B | 0.13B | -1.87B | -0.17B | 0.20B | 0.21B |
|
Depreciation and Depletion
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 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 |
|
Deferred Taxes
|
-0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.01B | -0.00B | -0.05B | -0.02B | -0.01B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | -0.01B | -0.01B | 0.01B | 0.02B | -0.04B | 0.02B | -0.01B | 0.01B | -0.01B | -0.00B | 0.01B | -0.04B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.04B | 0.01B | 0.00B | -0.01B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.00B | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.02B | 0.07B | 0.10B | 0.07B | 0.05B | 0.12B | 0.08B | 0.17B | 0.02B | 0.07B | 0.01B | -0.23B | 0.10B | -0.04B | -0.06B | 0.16B | 0.03B | 0.13B | 0.07B | 0.06B | 0.10B | 0.03B | 0.01B | 0.03B | -0.17B | -0.05B | 0.03B | 0.01B | -0.07B | -0.02B | -0.03B | -0.04B | -0.25B | -0.02B | -0.02B | 0.29B | -0.28B | -1.04B | 0.05B | 0.99B | 0.00B |
|
Cash from Operations
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | 0.06B | 0.04B | 0.04B | 0.08B | -0.00B | -0.02B | -0.66B | 0.18B | 0.05B | 0.48B | -0.16B | -0.61B | -0.37B | -0.51B | -0.54B | -0.59B | -0.30B | -0.13B | -0.11B | -0.43B | 0.92B | 0.16B | 0.11B | 0.14B | 0.19B | 0.20B | 0.16B | 0.16B | 0.18B | 0.17B | 0.36B | 0.32B | 0.21B | 0.10B | 0.05B | 0.23B | 0.25B |
|
Amortizatization of Intangibles
|
0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.04B | -0.05B | -0.05B | -0.04B | -0.06B | -0.07B | -0.07B |
|
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 |
|
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 | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | 0.00B | 0.03B | -0.03B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | 0.00B | 0.01B | -0.01B | 0.01B | -0.01B | 0.00B | 0.01B | -0.00B | 0.01B | | | | | | | | | |
|
Change in Account Payables
|
| | 0.00B | 0.24B | 0.10B | -0.12B | -0.14B | -0.04B | 0.35B | -0.28B | 0.06B | 0.23B | 0.15B | -0.20B | -0.09B | 0.06B | -0.17B | -0.01B | 0.03B | -0.06B | 0.07B | -0.02B | -0.10B | -0.01B | -0.16B | 0.36B | -0.19B | 0.03B | -0.07B | 0.02B | 0.02B | -0.77B | 0.71B | 0.04B | -0.93B | 0.64B | 2.16B | -2.87B | 0.64B | 0.02B | -0.32B | 0.73B | -0.36B | -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 | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B | -0.00B | -0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | -0.00B | -0.01B | 0.04B | 0.01B | 0.04B | -0.00B | -0.00B | 0.01B | 0.04B | -0.05B | 0.04B | -0.02B | 0.03B | -0.07B | -0.04B | -0.02B | 0.01B |
|
Change in Taxes
|
| | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | | | 0.01B | -0.01B | 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 | | | | | | | | | |
|
Other Working Capital Changes
|
| | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.27B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.03B | -0.01B | 0.04B | -0.03B | -0.14B | 0.17B | 0.04B |
|
Capital Expenditures
|
| | | | | | | | 0.01B | 0.07B | 0.12B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | 1.44B | 2.64B | 0.90B | 0.11B | 0.47B | 0.58B | 1.59B | 0.21B | 0.13B | 0.28B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.00B | -0.00B | -0.00B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | -0.23B | -0.39B | -0.06B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | 0.07B | 0.17B | 0.07B | 0.05B | 0.89B | 0.04B | 0.17B | 0.13B | 0.25B | 2.87B | 0.80B | 0.19B | 3.07B | 0.38B | 0.81B | 0.46B | 1.90B | 0.30B | 0.90B | 1.67B | 1.09B | 3.32B | 2.27B | 1.51B | 2.79B | 7.84B | 2.41B | 2.68B | 0.60B | 2.98B | 2.05B | 1.70B | 5.40B | 6.00B | 4.85B | 3.10B | 6.11B | 1.81B | 15.59B | 1.38B | | 1.38B |
|
Cash from Investing Activities
|
-0.04B | -0.48B | -0.08B | -0.26B | -1.60B | -2.58B | -2.74B | 0.58B | -2.53B | -1.80B | -4.04B | 1.47B | -1.14B | -0.91B | 2.21B | 0.36B | -0.22B | -0.39B | -0.52B | -1.67B | 0.15B | 3.50B | 1.03B | 3.23B | -1.86B | -3.54B | -0.83B | 0.57B | -4.27B | 0.62B | -3.98B | -1.85B | 0.51B | 1.61B | 2.29B | 0.37B | 2.65B | -7.84B | 2.56B | -3.45B | 10.81B | 2.03B | 0.60B | 1.46B |
|
Other financing activities
|
| | | | | | | | -0.01B | -0.02B | -0.01B | 0.00B | | | | | | | | | | | | | | | | 0.39B | 0.09B | 0.29B | 0.84B | -0.06B | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.03B | 0.52B | 0.07B | 0.35B | 1.72B | 2.43B | 2.92B | -0.70B | 2.67B | 1.71B | 4.30B | -1.48B | 1.48B | 1.35B | -2.58B | -0.11B | 0.25B | 0.20B | 1.17B | 1.82B | 0.38B | -3.05B | -0.57B | -3.08B | 2.03B | 3.68B | 1.16B | -1.62B | 4.08B | -0.62B | 3.82B | 1.83B | -0.66B | -1.89B | -2.13B | -0.77B | -3.14B | 7.50B | -2.43B | 3.61B | -10.64B | -1.92B | -0.66B | -1.28B |
|
Dividends Paid - Common
|
| | -0.01B | -0.01B | -0.02B | -0.04B | -0.06B | 0.27B | 0.06B | 0.09B | 0.09B | 0.21B | 0.16B | 0.12B | 0.11B | 0.20B | | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.01B | 0.16B | 0.01B | 0.07B | 0.11B | 0.08B | 0.12B | 0.13B | 0.11B | 0.11B | 0.11B | 0.01B | 0.04B | 0.04B |
|
Dividends Paid - Preferred
|
0.36 | 0.33 | 0.39 | | 0.40 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | -0.01B | 0.10B | 0.14B | -0.12B | 0.23B | -0.05B | 0.19B | -0.05B | 0.34B | -0.01B | 0.32B | -0.22B | -0.19B | 0.30B | 0.51B | -0.36B | 0.04B | -0.22B | 0.01B | -0.09B | -0.12B | -0.15B | 0.04B | 0.02B | -0.10B | -0.14B | -0.03B | 0.11B | -0.02B | 0.17B | 0.05B | -0.12B | 0.33B | -0.21B | -0.32B | 0.01B | 0.46B | 0.37B | 0.27B | 0.16B | 0.16B | 0.43B |
|
Beginning Cash Balance
|
0.01B | 0.07B | 0.07B | 0.07B | 0.16B | 0.30B | 0.18B | 0.41B | 0.36B | 0.55B | 0.50B | 0.83B | 0.82B | 1.14B | 0.92B | 0.72B | 1.03B | 1.54B | 1.18B | 1.23B | 1.01B | 1.02B | 0.93B | 1.15B | 0.72B | 0.67B | 0.79B | 0.49B | 0.43B | 0.54B | 0.56B | 0.25B | 0.34B | 0.54B | 0.09B | 0.62B | 0.83B | 0.42B | 0.28B | 0.19B | 0.94B | 1.45B | 1.45B | -0.43B |
|
Free Cash Flow
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.05B | 0.06B | 0.04B | -0.03B | -0.04B | -0.10B | -0.02B | -0.66B | 0.18B | 0.05B | 0.48B | -0.16B | -0.61B | -0.37B | -0.51B | -0.54B | -0.59B | -0.30B | -0.13B | -0.11B | -0.43B | 0.92B | 0.16B | 0.11B | 0.14B | 0.19B | 0.20B | 0.16B | -1.28B | -2.46B | -0.74B | 0.25B | -0.15B | -0.37B | -1.49B | -0.16B | 0.10B | -0.03B |
|
Net Cash Flow
|
-0.00B | 0.05B | -0.01B | 0.10B | 0.14B | -0.12B | 0.23B | -0.05B | 0.19B | -0.05B | 0.34B | -0.01B | 0.32B | -0.22B | -0.19B | 0.30B | 0.51B | -0.36B | 0.04B | -0.22B | 0.01B | -0.09B | -0.12B | -0.15B | 0.04B | 0.02B | -0.10B | -0.14B | -0.03B | 0.11B | -0.02B | 0.17B | 0.05B | -0.12B | 0.33B | -0.21B | -0.32B | 0.01B | 0.46B | 0.37B | 0.27B | 0.16B | 0.16B | 0.43B |