|
Net Income
|
0.01B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | -0.01B | 0.01B | -0.01B | -0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.05B | 0.03B | 0.02B | 0.02B | -1.20B | -0.20B | -0.02B | -0.48B | 0.03B | 0.03B | 0.01B | 0.06B | 0.05B | 0.03B | 0.07B |
|
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 | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.03B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 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 | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.02B | -0.00B | 0.00B | -0.00B | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | -0.03B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.01B | | | 0.13B | 0.00B | | | 0.09B | 0.00B | | | -0.44B | -0.01B | 0.00B | -0.05B | -0.00B | -0.00B | -0.01B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.00B | -0.00B | 0.00B | 0.02B | 0.00B | 0.03B | 0.02B | -0.02B | 0.01B | -0.02B | 0.01B | 0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | -0.02B | -0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.04B | -0.00B | 0.02B | 0.01B | 0.00B | -0.02B | | | | | | | | |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | | | -0.02B | 0.08B | 0.00B | | 0.02B | 0.04B | 0.02B | | 0.02B | 0.02B | 0.02B |
|
Cash from Operations
|
-0.07B | 0.00B | 0.11B | -0.08B | -0.20B | -0.04B | 0.09B | 0.16B | -0.02B | 0.40B | 0.13B | 0.05B | 0.01B | 0.04B | 0.05B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | -0.01B | 0.04B | 0.04B | 0.02B | 0.04B | 0.01B | 0.43B | 0.01B | 0.07B | 0.04B | 0.59B | -0.04B | 0.06B | 0.03B | 0.08B | -0.09B | 0.04B | 0.05B | 0.08B | 0.02B | 0.06B | 0.08B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38B | | | | | | | | | | |
|
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 | -0.04B | 0.00B | 0.00B | 0.00B | -0.05B | -0.01B | 0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.08B | 0.01B | 0.01B | 0.01B |
|
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 | | | | | | | | |
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Accured Expenses
|
-0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.01B | 0.02B | 0.01B | -0.05B | -0.03B | -0.01B | 0.03B | -0.01B | 0.00B | 0.01B | -0.00B | 0.01B | -0.01B | 0.01B | -0.01B | -0.01B | -0.02B | 0.01B | -0.00B | -0.00B | 0.03B | -0.02B | -0.02B | -0.01B | -0.00B | 0.00B | 0.08B | -0.11B | 0.14B | 0.00B | 0.01B | -0.18B | -0.06B | -0.09B | -0.05B | -0.08B | -0.04B | -0.03B |
|
Change in Taxes
|
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 Net Loans
|
0.01B | -0.18B | -0.19B | | -0.29B | -0.65B | -0.51B | | -0.31B | -0.16B | -0.23B | | -0.29B | -0.31B | | | | | | | 0.28B | 0.07B | 0.08B | -0.10B | 0.27B | 0.01B | 0.01B | 3.64B | 0.20B | 0.28B | 0.33B | 5.01B | 0.08B | -0.57B | 0.05B | -0.01B | 0.20B | -0.10B | 0.30B | 0.26B | 0.34B | 0.61B | -0.20B |
|
Capital Expenditures
|
0.00B | 0.00B | 0.00B | 0.08B | 0.01B | 0.01B | 0.02B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.05B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Change in Intangibles
|
0.00B | | 0.00B | | 0.00B | | | | | | | 0.00B | 0.03B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76B | | | | -0.01B | | | | 0.34B | | | | | | | |
|
Divestments
|
| | -0.05B | 0.05B | | 0.00B | | 0.25B | 0.06B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.00B | | 0.40B | 0.59B | 2.25B | 1.30B | 0.23B | 0.31B | 0.38B | 0.43B | 0.13B | 0.04B | 0.19B | 0.20B | 0.09B | 0.13B | 0.50B | 0.28B | 0.04B | 0.37B | 0.03B | | | 0.02B | | 0.10B | 0.02B | 0.25B | 0.02B | 0.02B | | 1.97B | 0.06B | 0.07B | 0.07B | 2.82B | 0.04B | 0.04B | 0.60B | 0.01B | 0.10B | 0.11B | 0.12B |
|
Cash from Investing Activities
|
-0.01B | -0.12B | -1.02B | -1.11B | -0.99B | -0.43B | -1.01B | 0.12B | -0.07B | 0.52B | 0.04B | -0.34B | -0.07B | 0.09B | -0.10B | -0.39B | 0.68B | 0.55B | 0.93B | 0.63B | 0.16B | -0.11B | -0.10B | -0.22B | 0.09B | -0.30B | -0.21B | -5.30B | -0.15B | 0.02B | 0.15B | -3.58B | 0.15B | 5.78B | 0.72B | 5.96B | 0.11B | 0.39B | 1.66B | -0.27B | -0.38B | -0.49B | 0.29B |
|
Other financing activities
|
0.19B | 0.24B | 0.36B | 0.88B | 0.53B | 1.09B | 1.15B | 0.06B | -0.54B | -0.55B | -0.64B | -0.11B | -0.18B | 0.03B | 0.27B | 0.51B | -0.19B | -1.43B | -0.52B | -0.34B | 0.14B | 0.47B | -0.01B | 0.05B | 0.06B | 0.06B | 0.34B | -0.46B | 0.04B | 0.08B | -0.28B | 0.16B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Long-Term Debt Issuances
|
-0.22B | -0.10B | 0.72B | | 0.27B | -0.21B | -0.16B | -0.28B | 0.54B | -0.21B | 0.65B | -0.17B | 0.18B | 0.20B | -0.79B | -0.02B | -0.58B | 0.89B | -0.15B | -0.35B | -0.19B | -0.25B | -0.06B | 0.08B | 0.10B | -0.14B | -0.09B | 0.07B | 0.08B | -0.04B | 0.17B | 1.56B | 10.37B | -4.25B | -0.06B | -3.55B | 0.30B | 0.30B | 0.50B | | 0.28B | 0.42B | 0.09B |
|
Long-Term Debt Repayments
|
0.01B | 0.10B | 0.15B | 0.20B | | 0.08B | | | 0.05B | 0.02B | 0.03B | | | | 0.03B | 0.10B | | | 0.03B | 0.10B | 0.02B | 0.21B | | 0.10B | | | | | | | | | 0.25B | 1.27B | 0.00B | | 1.07B | 1.00B | 0.35B | | 0.00B | 0.18B | 0.00B |
|
Short-Term Debt issuances
|
| | | | 0.26B | -0.26B | | | 0.03B | 0.03B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| 0.00B | | 0.00B | 0.08B | 0.10B | -0.00B | -0.00B | | | 0.00B | 0.00B | | | | | | | | | | | | | 0.00B | | | -0.00B | | | | | | | | 0.38B | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | 0.00B | 0.04B | 0.01B | 0.02B | 0.00B | 0.02B | -0.00B | | | | | | 0.04B | 0.11B | 0.04B |
|
Preferred Shares Issued
|
| 0.11B | | | 0.12B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | 0.05B | | 0.00B | 0.00B | 0.00B | | 0.09B | | | | 0.10B | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.00B | 0.11B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Cash from Financing Activities
|
0.11B | 0.31B | 0.83B | 0.97B | 1.24B | 0.53B | 1.03B | -0.21B | 0.06B | -0.82B | -0.07B | 0.07B | 0.02B | -0.09B | 0.04B | 0.38B | -0.79B | -0.55B | -0.75B | -0.80B | -0.10B | 0.10B | -0.07B | 0.11B | 0.05B | 0.04B | 0.22B | 5.80B | 0.18B | -0.10B | -0.17B | 1.14B | 4.33B | -5.82B | -1.37B | -6.74B | -2.31B | -0.82B | -1.85B | 0.13B | 0.21B | 0.44B | -0.32B |
|
Change in Cash
|
0.03B | 0.19B | -0.08B | -0.22B | 0.06B | 0.06B | 0.10B | 0.07B | -0.03B | 0.10B | 0.10B | -0.22B | -0.04B | 0.04B | -0.01B | 0.02B | -0.09B | 0.01B | 0.21B | -0.15B | 0.06B | -0.02B | -0.13B | -0.07B | 0.16B | -0.22B | 0.02B | 0.93B | 0.03B | -0.01B | 0.01B | -1.84B | 4.44B | 0.02B | -0.63B | -0.69B | -2.29B | -0.39B | -0.14B | -0.05B | -0.16B | 0.01B | 0.04B |
|
Beginning Cash Balance
|
0.23B | 0.27B | 0.46B | 0.38B | 0.16B | 0.22B | 0.27B | 0.37B | 0.44B | 0.41B | 0.51B | 0.61B | 0.39B | 0.35B | 0.39B | 0.37B | 0.39B | 0.30B | 0.31B | 0.53B | 0.37B | 0.44B | 0.42B | 3.23B | 0.22B | 0.38B | 0.16B | 3.13B | 0.23B | 0.25B | 0.24B | 4.09B | 2.24B | 6.68B | 6.70B | 6.07B | 5.38B | 3.09B | 2.70B | 2.55B | 2.50B | 2.34B | 2.35B |
|
Free Cash Flow
|
-0.07B | 0.00B | 0.10B | -0.16B | -0.20B | -0.05B | 0.07B | 0.15B | -0.03B | 0.40B | 0.13B | 0.05B | 0.01B | 0.03B | 0.04B | 0.03B | 0.01B | 0.01B | 0.03B | 0.02B | 0.00B | -0.01B | 0.04B | 0.04B | 0.02B | 0.04B | 0.01B | 0.41B | 0.00B | 0.07B | 0.03B | 0.57B | -0.05B | 0.06B | 0.03B | 0.08B | -0.09B | 0.03B | 0.04B | 0.08B | 0.01B | 0.06B | 0.08B |
|
Net Cash Flow
|
0.03B | 0.19B | -0.08B | -0.22B | 0.06B | 0.06B | 0.10B | 0.07B | -0.03B | 0.10B | 0.10B | -0.22B | -0.04B | 0.04B | -0.01B | 0.02B | -0.09B | 0.01B | 0.21B | -0.15B | 0.06B | -0.02B | -0.13B | -0.07B | 0.16B | -0.22B | 0.02B | 0.93B | 0.03B | -0.01B | 0.01B | -1.84B | 4.44B | 0.02B | -0.63B | -0.69B | -2.29B | -0.39B | -0.14B | -0.05B | -0.16B | 0.01B | 0.04B |