|
Net Income
|
-0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.03B | 0.04B | 0.05B | 0.01B | 0.00B | 0.02B | 0.01B | 0.61B | 0.42B | -1.90B | 0.13B |
|
Depreciation and Depletion
|
| 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 | 0.02B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.02B |
|
Deferred Taxes
|
0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.02B | 0.01B | 0.01B | -0.03B | -0.01B | -0.00B | -0.01B | 0.01B | 0.02B | | |
|
Cash from Discontinued Operations
|
| | | | | | | | 0.01B | 0.00B | | | | | | |
|
Gains from Investment Securities
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.01B | 0.01B | 0.03B | 0.14B | 0.10B | -0.44B | -0.06B |
|
Asset Writedowns and Impairment
|
0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | |
|
Non-cash Items
|
| | | | -0.44B | -0.66B | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.04B | -0.00B | -0.02B | 0.02B | -0.02B | -0.00B | -0.00B | | |
|
Change in Loans
|
-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
|
0.01B | 0.02B | 0.01B | -0.03B | -0.44B | -0.63B | -0.04B | 0.02B | 0.56B | 0.12B | 0.08B | 0.07B | 0.50B | 0.70B | 0.14B | 0.08B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | 0.03B | 1.38B | |
|
Amortizatization of Intangibles
|
0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.04B | -0.05B | -0.04B | 0.11B |
|
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 | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Change in Accured Expenses
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | 0.03B | -0.07B | -0.01B | -0.00B | -0.03B | -0.01B | 0.08B | 0.05B | -0.38B |
|
Change in Taxes
|
| | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | | | | |
|
Change in Net Loans
|
| -0.04B | 0.08B | -0.16B | -0.39B | -0.38B | | | | | 0.57B | 0.33B | 3.93B | 5.82B | -0.46B | 0.66B |
|
Capital Expenditures
|
-0.00B | -0.00B | 0.00B | 0.01B | 0.05B | 0.01B | 0.08B | 0.04B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B |
|
Change in Intangibles
|
| | | | | 0.02B | 0.01B | 0.00B | 0.00B | 0.03B | | | | | | |
|
Acquisitions
|
| | | -0.04B | -0.01B | 0.02B | | | | | | | 3.76B | | 0.34B | |
|
Divestments
|
| | | | -0.45B | | | 0.25B | 0.06B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.02B | 0.06B | 0.01B | 0.13B | 0.11B | 0.99B | 4.10B | 0.98B | 0.61B | 1.20B | 0.05B | 0.37B | 2.01B | 3.03B | 0.69B |
|
Cash from Investing Activities
|
-0.01B | 0.04B | -0.17B | -0.14B | -1.30B | -0.46B | -2.26B | -2.32B | 0.15B | -0.47B | 2.80B | -0.27B | -5.71B | -3.57B | 12.61B | 1.89B |
|
Other financing activities
|
0.06B | -0.01B | 0.14B | 0.11B | 1.51B | 0.68B | 1.68B | 2.84B | -1.85B | 0.62B | -2.49B | 0.66B | | | 0.00B | 0.00B |
|
Long-Term Debt Issuances
|
0.02B | | | 0.08B | 0.13B | 0.25B | 0.40B | -0.39B | 0.81B | -0.43B | -0.20B | -0.42B | -0.07B | 1.76B | 2.51B | 1.10B |
|
Long-Term Debt Repayments
|
0.06B | 0.06B | 0.06B | 0.02B | | 0.01B | 0.47B | 0.08B | 0.10B | 0.12B | 0.12B | 0.34B | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | -0.06B | | -2.32B | -2.62B |
|
Shares Issued
|
-0.00B | 0.05B | 0.03B | | 0.07B | 0.10B | 0.00B | 0.18B | 0.00B | | | | | | 0.38B | |
|
Shares Repurchased
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | | | | 0.01B | | 0.08B | | |
|
Preferred Shares Issued
|
| | 0.03B | -0.00B | 0.04B | | 0.11B | 0.12B | | | | | | 0.50B | | |
|
Preferred Shares Repurchased
|
| 0.02B | | | | | | 0.04B | | 0.04B | 0.05B | 0.00B | 0.09B | 0.10B | | |
|
Dividends Paid - Common
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.12B | 0.12B | 0.05B | 0.07B |
|
Cash from Financing Activities
|
0.02B | -0.04B | 0.14B | 0.24B | 1.74B | 1.21B | 2.22B | 2.58B | -0.77B | 0.35B | -2.89B | 0.04B | 6.11B | 1.05B | -9.61B | -4.84B |
|
Change in Cash
|
0.02B | 0.02B | -0.01B | 0.06B | 0.00B | 0.12B | -0.08B | 0.28B | -0.05B | 0.00B | -0.02B | -0.15B | 0.90B | -1.82B | 3.14B | -2.88B |
|
Beginning Cash Balance
|
-0.02B | -0.02B | 0.01B | -0.06B | -0.00B | -0.12B | 0.23B | 0.16B | 0.44B | 0.39B | 0.39B | 3.31B | 3.16B | 4.06B | 2.24B | 5.38B |
|
Free Cash Flow
|
0.01B | 0.03B | 0.01B | -0.04B | -0.49B | -0.64B | -0.13B | -0.03B | 0.55B | 0.11B | 0.07B | 0.07B | 0.49B | 0.68B | 0.12B | 0.06B |
|
Net Cash Flow
|
0.02B | 0.02B | -0.01B | 0.06B | 0.00B | 0.12B | -0.08B | 0.28B | -0.05B | 0.00B | -0.02B | -0.15B | 0.90B | -1.82B | 3.14B | -2.88B |