|
Net Income
|
0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.10B | 0.05B | 0.09B | 0.10B | 0.09B | 0.12B | 0.12B | 0.11B | 0.10B | 0.10B | 0.12B | 0.17B | 0.19B | 0.18B | 0.16B | 0.16B | 0.10B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B |
|
Share-based Compensation
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
0.01B | 0.01B | 0.02B | 0.01B | -0.00B | 0.00B | -0.00B | 0.01B | -0.03B | -0.03B | 0.04B | -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 | 0.01B |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | -0.00B | 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 |
|
Cash from Operations
|
0.21B | 0.04B | 0.21B | 0.10B | 0.15B | 0.15B | 0.29B | 0.05B | 0.25B | -0.04B | 0.27B | 0.05B | 0.22B | 0.13B | 0.20B | 0.10B | 0.33B | -0.04B | 0.24B | 0.18B | 0.17B | 0.15B | 0.24B | -0.08B | 0.49B | 0.13B | 0.31B | 0.06B | -0.30B | 0.14B | 0.25B |
|
Amortizatization of Intangibles
|
-0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Amortization of Deferred Charges
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Change in Inventory
|
-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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B |
|
Change in Accured Expenses
|
0.03B | -0.05B | 0.01B | -0.01B | -0.06B | 0.04B | 0.08B | -0.07B | 0.20B | -0.15B | -0.02B | 0.00B | -0.03B | 0.07B | 0.07B | -0.08B | 0.24B | -0.12B | -0.04B | -0.01B | -0.19B | 0.02B | 0.04B | 0.05B | -0.02B | -0.02B | 0.08B | -0.08B | -0.55B | -0.01B | -0.04B |
|
Change in Net Loans
|
0.23B | 0.37B | 0.12B | 0.29B | 0.32B | 0.07B | 0.18B | 0.12B | 0.62B | 2.67B | 0.26B | -0.70B | 0.41B | -1.29B | -0.76B | 0.50B | 0.21B | 0.20B | 0.21B | 0.21B | 0.33B | 0.27B | 0.65B | 0.44B | 0.57B | 0.61B | 0.07B | 0.72B | 0.15B | 0.36B | 0.20B |
|
Capital Expenditures
|
0.02B | 0.03B | 0.01B | 0.02B | 0.04B | 0.05B | 0.07B | 0.04B | 0.03B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.03B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B |
|
Sales of Property, Plant and Equipment
|
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 | 0.00B | 0.00B | 0.00B | 0.02B | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | |
|
Change in Acquisitions & Divestments
|
2.98B | 7.91B | 2.95B | 2.97B | 0.94B | 2.35B | 4.94B | 10.42B | 1.11B | 0.05B | | 12.73B | 0.35B | | | 15.30B | 0.24B | | | 14.54B | 6.93B | 0.66B | 0.36B | 6.03B | 2.13B | | 0.06B | 10.83B | 4.20B | | 0.00B |
|
Cash from Investing Activities
|
-0.25B | -0.63B | -0.52B | -0.51B | -0.79B | -0.17B | -0.25B | -0.18B | 0.39B | -2.47B | -0.49B | 0.94B | -0.40B | 1.16B | 0.05B | -3.34B | -3.26B | -1.71B | -1.58B | -1.73B | -0.65B | -0.07B | -0.11B | -0.11B | 0.62B | -0.69B | 0.18B | -0.29B | -1.82B | -0.06B | -0.28B |
|
Other financing activities
|
-0.19B | -0.68B | 0.35B | 0.80B | -0.85B | -0.31B | 1.10B | 0.56B | 0.50B | 4.54B | 0.82B | 1.52B | 1.91B | 1.81B | 0.88B | 3.08B | 1.74B | 1.17B | 0.96B | -2.61B | -1.77B | -1.48B | 0.29B | 0.93B | -1.11B | -0.49B | 1.40B | 1.00B | -0.33B | -0.71B | 0.83B |
|
Short-Term Debt issuances
|
-0.12B | -0.05B | 0.11B | 0.28B | -0.14B | 0.09B | -0.12B | 0.49B | -0.52B | 0.42B | 0.02B | 0.51B | -0.19B | 0.32B | -0.02B | 0.54B | -0.89B | -0.17B | 0.40B | 2.60B | -0.42B | -0.71B | 0.16B | 0.39B | -0.16B | -0.19B | 0.24B | 0.33B | 0.13B | -0.05B | 0.15B |
|
Shares Issued
|
0.02B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Shares Repurchased
|
| 0.00B | | 0.10B | 0.00B | 0.05B | 0.02B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.03B | 0.01B | 0.00B | 0.00B | 0.03B | 0.02B | 0.01B | 0.00B | 0.00B | 0.07B |
|
Preferred Shares Repurchased
|
| | | | | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Cash from Financing Activities
|
-0.33B | -0.77B | 0.41B | 0.94B | -1.03B | -0.31B | 0.92B | 1.01B | -0.23B | 4.92B | 0.80B | 2.13B | 1.70B | 2.09B | 0.81B | 3.57B | 0.80B | 0.95B | 1.31B | -0.06B | -2.25B | -2.28B | 0.38B | 1.26B | -1.33B | -0.76B | 1.57B | 1.27B | -0.27B | -0.82B | 0.85B |
|
Change in Cash
|
-0.37B | -1.37B | 0.10B | 0.54B | -1.67B | -0.34B | 0.96B | 0.88B | 0.41B | 2.40B | 0.58B | 3.11B | 1.51B | 3.38B | 1.07B | 0.33B | -2.13B | -0.80B | -0.03B | -1.60B | -2.73B | -2.19B | 0.51B | 1.07B | -0.22B | -1.32B | 2.05B | 1.04B | -2.38B | -0.74B | 0.82B |
|
Beginning Cash Balance
|
5.05B | 4.68B | 3.32B | 3.42B | 3.96B | 2.28B | 1.95B | 2.91B | 3.79B | 4.20B | 6.60B | 7.18B | 10.29B | 11.80B | 15.18B | 16.25B | 16.58B | 14.46B | 13.66B | 13.63B | 12.03B | 9.30B | 7.11B | 7.62B | 8.69B | 8.46B | 7.14B | 9.20B | 10.23B | 7.85B | 7.12B |
|
Free Cash Flow
|
0.19B | 0.01B | 0.20B | 0.08B | 0.10B | 0.09B | 0.22B | 0.01B | 0.22B | -0.06B | 0.24B | 0.04B | 0.21B | 0.11B | 0.19B | 0.07B | 0.32B | -0.05B | 0.22B | 0.14B | 0.12B | 0.12B | 0.21B | -0.12B | 0.45B | 0.10B | 0.28B | 0.03B | -0.34B | 0.11B | 0.21B |
|
Net Cash Flow
|
-0.37B | -1.37B | 0.10B | 0.54B | -1.67B | -0.34B | 0.96B | 0.88B | 0.41B | 2.40B | 0.58B | 3.11B | 1.51B | 3.38B | 1.07B | 0.33B | -2.13B | -0.80B | -0.03B | -1.60B | -2.73B | -2.19B | 0.51B | 1.07B | -0.22B | -1.32B | 2.05B | 1.04B | -2.38B | -0.74B | 0.82B |