|
Net Income
|
-0.07B | -0.03B | 0.10B | 0.12B | 0.11B | 0.14B | 0.16B | 0.18B | 0.18B | 0.27B | 0.28B | 0.22B | 0.30B | 0.36B | 0.35B | 0.27B |
|
Depreciation and Depletion
|
0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | |
|
Share-based Compensation
|
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 |
|
Deferred Taxes
|
0.04B | 0.04B | -0.01B | -0.00B | 0.02B | -0.03B | -0.00B | -0.02B | -0.03B | -0.00B | -0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.02B |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.00B | 0.00B | 0.00B | | | | | | |
|
Gains from Investment Securities
|
-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 | 0.00B |
|
Non-cash Items
|
| | | | | | | 0.00B | 0.00B | | | | | | | |
|
Change in Interest Receivables
|
-0.01B | -0.00B | -0.00B | -0.01B | | | | | | | | | | | | |
|
Change in Loans
|
0.04B | -0.00B | -0.00B | | | | | | | | | | | | | |
|
Cash from Operations
|
0.15B | 0.17B | 0.17B | 0.16B | 0.12B | 0.15B | 0.18B | 0.23B | 0.25B | 0.34B | 0.43B | 0.32B | 0.33B | 0.47B | 0.38B | 0.33B |
|
Amortizatization of Intangibles
|
-0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B |
|
Amortization of Deferred Charges
|
| | | | 0.00B | 0.00B | 0.03B | 0.03B | 0.00B | 0.04B | 0.04B | 0.06B | 0.05B | 0.04B | 0.09B | 0.07B |
|
Depreciation & Amortization (CF)
|
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 |
|
Change in Accured Expenses
|
-0.03B | -0.01B | 0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.00B | -0.00B | 0.01B | 0.02B | -0.02B | 0.00B | 0.11B | -0.02B | -0.04B |
|
Change in Net Loans
|
-0.18B | 0.15B | 0.36B | 0.40B | 0.68B | 0.82B | 0.83B | 1.05B | 0.96B | 1.13B | 1.15B | 0.58B | 0.72B | 1.27B | 1.33B | 0.04B |
|
Capital Expenditures
|
0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Sales of Property, Plant and Equipment
|
0.05B | 0.09B | 0.06B | 0.05B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | |
|
Acquisitions
|
| | | | | | -0.01B | | 0.00B | | | | | 0.07B | | |
|
Divestments
|
| | | | | | | | | | | 0.00B | | | | |
|
Change in Acquisitions & Divestments
|
2.76B | 2.88B | 0.52B | 0.55B | 0.58B | 0.59B | 0.39B | 0.46B | 0.56B | 0.45B | 0.30B | 0.73B | 0.42B | 0.21B | 0.52B | 1.41B |
|
Cash from Investing Activities
|
-0.28B | 0.60B | 0.13B | -0.05B | -0.31B | -0.46B | -1.18B | -0.85B | -0.90B | -1.13B | -1.38B | -0.24B | -0.86B | -1.85B | -1.48B | 0.18B |
|
Other financing activities
|
0.53B | 0.22B | 0.24B | 0.15B | 0.60B | 0.80B | 1.31B | 1.17B | 0.20B | 1.01B | 0.99B | 1.42B | 1.95B | -0.13B | 0.82B | 0.36B |
|
Long-Term Debt Issuances
|
0.82B | 0.53B | 4.73B | 0.53B | 2.40B | 9.82B | 5.09B | 3.56B | 4.82B | 5.13B | 4.36B | 1.45B | 0.05B | 5.48B | 14.04B | 6.97B |
|
Long-Term Debt Repayments
|
1.34B | 0.91B | 5.06B | 0.61B | 2.03B | 9.92B | 5.24B | 3.48B | 4.77B | 5.03B | 4.21B | 1.97B | 0.18B | 5.01B | 13.98B | 7.45B |
|
Short-Term Debt issuances
|
-0.10B | 0.00B | -0.16B | -0.15B | -0.45B | -0.35B | -0.05B | -0.05B | -0.25B | -0.10B | 0.03B | | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | 0.03B | | | | |
|
Shares Issued
|
0.12B | 0.12B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | |
|
Shares Repurchased
|
| | | | | | 0.06B | 0.05B | | 0.04B | 0.04B | 0.02B | 0.17B | 0.14B | 0.02B | 0.08B |
|
Preferred Shares Issued
|
-0.00B | | 0.01B | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | 0.26B | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.05B | 0.06B | 0.07B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B |
|
Cash from Financing Activities
|
0.15B | -0.78B | -0.27B | -0.09B | 0.21B | 0.33B | 1.00B | 1.09B | 0.00B | 0.86B | 0.94B | 0.75B | 1.55B | 0.09B | 0.76B | -0.30B |
|
Change in Cash
|
0.02B | -0.01B | 0.03B | 0.03B | 0.01B | 0.02B | 0.00B | 0.47B | -0.65B | 0.07B | -0.01B | 0.83B | 1.03B | -1.29B | -0.33B | 0.21B |
|
Beginning Cash Balance
|
-0.02B | 0.01B | -0.03B | -0.03B | -0.01B | -0.02B | -0.00B | 0.72B | 1.99B | 1.21B | 1.49B | 0.24B | 0.13B | 2.83B | 0.36B | -0.16B |
|
Free Cash Flow
|
0.13B | 0.16B | 0.17B | 0.16B | 0.11B | 0.15B | 0.17B | 0.23B | 0.25B | 0.33B | 0.43B | 0.31B | 0.33B | 0.46B | 0.38B | 0.33B |
|
Net Cash Flow
|
0.02B | -0.01B | 0.03B | 0.03B | 0.01B | 0.02B | 0.00B | 0.47B | -0.65B | 0.07B | -0.01B | 0.83B | 1.03B | -1.29B | -0.33B | 0.21B |