|
Net Income
|
0.00B | 0.07B | 0.02B | -0.03B | 0.02B | 0.07B | 0.06B | -0.01B | 0.10B | 0.10B | 0.10B | 0.10B | 0.13B | 0.14B | 0.12B | 0.18B | 0.13B | 0.14B | 0.15B | 0.12B | 0.14B | 0.15B | 0.15B | 0.15B | 0.13B | 0.14B | 0.14B | 0.12B | 0.06B | 0.10B | 0.15B | 0.16B | 0.20B | 0.20B | 0.23B | 0.24B | 0.28B | 0.33B | 0.32B | 0.31B | 0.34B | 0.30B | 0.29B | -2.80B | -0.06B | 0.12B | 0.22B | 0.22B |
|
Share-based Compensation
|
| | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Deferred Taxes
|
| | -0.01B | 0.01B | -0.13B | 0.13B | -0.01B | -0.20B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.04B | 0.01B | 0.09B | 0.03B | -0.00B | -0.03B | -0.01B | -0.01B | -0.01B | 0.02B | 0.12B | -0.02B | -0.00B | -0.03B | -0.02B | -0.04B | -0.01B | -0.02B | 0.02B | -0.00B | -0.02B | -0.03B | 0.13B | 0.01B | 0.01B | 0.02B | -0.01B | -0.00B | | 0.01B | 0.01B | -0.07B | -0.02B | -0.01B | 0.02B |
|
Cash from Discontinued Operations
|
| | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.01B | 0.02B | 0.07B | -0.05B | 0.03B | 0.06B | 0.01B | 0.04B | 0.03B | -0.02B | 0.02B | 0.04B | -0.00B | 0.02B | 0.02B | 0.02B | 0.06B | 0.01B | 0.01B | 0.10B | 0.04B | 0.06B | -0.10B | 0.13B | 0.02B | 0.04B | -0.00B | 0.06B | 0.05B | 0.04B | -0.00B | 0.13B | 0.12B | 0.09B | -0.01B | 0.10B | -0.00B | 0.07B | 0.01B | 0.15B | -0.01B | 0.04B | -0.01B | 0.09B | 0.06B | 0.01B |
|
Non-cash Items
|
| | | | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | 0.01B | -0.01B | -0.01B | | | 0.00B | 0.00B | | 0.01B | -0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.02B | | 0.03B | 0.01B | -0.00B | 0.01B | 0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.04B | 0.01B | 0.01B |
|
Change in Loans
|
| | -0.01B | | 0.00B | | -0.01B | 0.00B | | | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 0.17B | -0.03B | 0.31B | 0.43B | 0.26B | 0.29B | 0.15B | 0.31B | 0.29B | 0.04B | 0.16B | 0.29B | 0.30B | -0.05B | 0.26B | -0.00B | 0.15B | 0.43B | 0.21B | 0.13B | 0.22B | 0.07B | 0.34B | 0.06B | 0.27B | 0.20B | 0.25B | -0.00B | 0.16B | 0.08B | 0.40B | 0.25B | 0.20B | 0.23B | 0.36B | 0.26B | 0.35B | 0.65B | 0.04B | 0.39B | 0.44B | 0.22B | 0.70B | 0.04B | -0.02B | 0.21B |
|
Amortizatization of Intangibles
|
| | | | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -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 | -0.00B | | | -0.00B | -0.00B | | -0.00B | | -0.01B | -0.01B |
|
Depreciation & Amortization (CF)
|
| | 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 | 0.03B | 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 | 0.03B | 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 | 0.03B |
|
Change in Inventory
|
| | 0.02B | -0.00B | 0.03B | -0.03B | -0.01B | 0.02B | 0.01B | -0.03B | | 0.01B | 0.03B | -0.01B | -0.04B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | -0.01B | | 0.00B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | -0.10B | -0.09B | -0.02B | 0.01B | 0.03B | 0.04B | -0.06B | 0.02B | 0.04B | 0.06B | -0.09B | 0.04B | 0.03B | 0.06B | -0.07B | 0.04B | 0.02B | 0.05B | -0.06B | 0.00B | 0.02B | 0.03B | -0.03B | -0.05B | 0.01B | 0.04B | 0.01B | 0.03B | 0.03B | -0.03B | 0.01B | -0.02B | 0.04B | 0.01B | -0.02B | -0.03B | 0.07B | 0.03B | -0.03B | -0.06B | 0.05B | 0.01B | -0.01B | -0.05B | 0.01B | 0.02B |
|
Change in Net Loans
|
| | -2.71B | -1.15B | -1.14B | -0.07B | -0.15B | 0.09B | -0.95B | 0.12B | 0.00B | 1.51B | 0.36B | 1.02B | 0.24B | 1.88B | -0.97B | 0.41B | -1.30B | 1.31B | 1.03B | 1.40B | -0.17B | 0.89B | 0.49B | 0.70B | -0.75B | 0.21B | 0.35B | 1.04B | -1.10B | -0.15B | -0.75B | 1.12B | -0.18B | -0.02B | 0.10B | 0.55B | -0.77B | 1.17B | 0.15B | 1.53B | -0.27B | -1.09B | 3.17B | 0.06B | -1.04B | -0.05B |
|
Capital Expenditures
|
| | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | | | | | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | | 0.00B | | | | 0.00B | 0.00B |
|
Change in Acquisitions & Divestments
|
| | 3.03B | 3.08B | 0.37B | 0.31B | 0.72B | 0.76B | 0.59B | 0.44B | 0.73B | 1.02B | 0.94B | 0.96B | 0.92B | 1.02B | 0.94B | 0.82B | 0.66B | 0.43B | 0.41B | 0.41B | 0.50B | 0.45B | 0.39B | 0.45B | 0.49B | 0.42B | 0.35B | 0.40B | 0.51B | 0.44B | 1.26B | | | 0.36B | 0.44B | 0.45B | 0.47B | 0.41B | 0.99B | 0.00B | 0.62B | 0.65B | 0.60B | 0.71B | 1.03B | 1.01B |
|
Cash from Investing Activities
|
| | 1.71B | 2.57B | 1.18B | 0.38B | 0.62B | -0.97B | 1.09B | -0.24B | 0.20B | -1.89B | -0.30B | -0.90B | -0.82B | -1.65B | 0.96B | 0.04B | 1.40B | -1.23B | -1.13B | -1.39B | 0.19B | -1.42B | -0.50B | -0.92B | 0.40B | -2.23B | -0.26B | -1.12B | 1.07B | 0.05B | 0.78B | -1.17B | 0.21B | 0.07B | -0.15B | -0.57B | 0.74B | 1.13B | -0.24B | -1.58B | 0.23B | 1.10B | -3.53B | 0.19B | -1.29B | 0.03B |
|
Other financing activities
|
| | -1.56B | 0.18B | 0.06B | 0.07B | 0.79B | -0.15B | 1.23B | -0.09B | 1.76B | 0.40B | 0.60B | 1.09B | 0.45B | 2.38B | -0.01B | -0.63B | 1.64B | 0.23B | 0.26B | 0.51B | 3.44B | -0.19B | 0.18B | 0.79B | 0.39B | 1.17B | -3.54B | 0.03B | 2.82B | -0.31B | -0.01B | -2.08B | 0.88B | 0.03B | -0.08B | -0.66B | -1.24B | -0.10B | -1.59B | 1.38B | 1.31B | 0.61B | -0.03B | 10.36B | 0.73B | 4.50B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | 0.25B | | | | 0.52B | | | | | | | | | | 1.00B | | 0.85B | | 0.35B | | 0.70B | | | | | |
|
Long-Term Debt Repayments
|
| | 2.27B | 0.01B | 1.17B | 0.95B | -0.01B | 3.19B | | 0.94B | 0.52B | 0.05B | 0.00B | 0.19B | | | | 1.05B | 0.03B | | | | 0.15B | | | | 0.30B | | | | | 0.65B | | | 0.48B | | | | | | | | | | | 0.93B | 0.75B | |
|
Short-Term Debt issuances
|
| | -0.07B | 0.04B | 0.03B | -0.29B | -0.02B | -0.05B | -0.07B | 0.01B | 0.07B | -0.09B | 0.01B | 0.00B | -0.02B | 0.05B | -0.05B | 0.07B | 0.10B | 0.03B | -0.09B | 0.02B | 0.03B | -0.09B | -0.04B | -0.02B | 0.05B | -0.09B | 0.49B | -0.50B | | 0.01B | 0.02B | 0.50B | -0.03B | -0.50B | 0.04B | 0.01B | 0.03B | -0.04B | 0.89B | 0.80B | -1.68B | 0.02B | 2.19B | -1.51B | -0.74B | -0.01B |
|
Shares Issued
|
| | | | 0.85B | | | | 0.00B | 0.00B | | 0.00B | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.13B | 0.08B | 0.01B | 0.02B | 0.01B | 0.04B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B |
|
Shares Repurchased
|
| | | | 0.00B | 0.00B | | | 0.02B | | 0.05B | 0.04B | 0.04B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.06B | 0.06B | 0.07B | 0.05B | 0.06B | 0.07B | 0.05B | 0.07B | 0.10B | 0.10B | 0.13B | 0.14B | 0.15B | 0.15B | 0.17B | 0.17B | 0.50B | 0.50B | 0.44B | 0.43B | 0.37B | 0.15B | 0.20B | | | |
|
Preferred Shares Repurchased
|
| | | | 2.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | 0.03B | 0.03B | 0.04B | | | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 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 | 0.06B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B |
|
Cash from Financing Activities
|
| | -4.01B | 0.05B | -2.52B | -1.17B | -1.10B | -1.23B | 1.13B | -1.05B | 1.24B | 0.20B | 0.55B | 0.79B | 0.32B | 2.30B | -0.15B | -1.71B | 1.61B | 0.17B | 0.08B | -0.47B | 3.48B | -0.37B | 0.05B | 0.87B | 0.56B | 0.98B | -3.13B | 2.23B | 2.70B | -0.96B | -0.08B | -1.76B | 0.17B | -0.66B | 0.78B | -0.86B | -0.92B | -0.74B | -0.88B | 1.30B | -0.14B | 0.38B | 1.87B | 8.22B | -0.86B | 4.39B |
|
Change in Cash
|
| | -2.12B | 2.60B | -1.03B | -0.36B | -0.23B | -1.91B | 2.36B | -0.98B | 1.73B | -1.64B | 0.40B | 0.18B | -0.20B | 0.60B | 1.06B | -1.67B | 3.16B | -0.64B | -0.83B | -1.73B | 3.89B | -1.72B | -0.11B | 0.00B | 1.24B | -1.05B | -3.15B | 1.11B | 3.93B | -0.82B | 1.10B | -2.69B | 0.57B | -0.36B | 0.99B | -1.18B | 0.18B | -1.28B | -1.08B | 0.10B | 0.54B | 1.70B | -0.96B | 8.46B | -2.17B | 4.63B |
|
Beginning Cash Balance
|
| | 2.12B | -2.60B | 1.03B | 0.36B | 0.23B | 10.29B | -2.36B | 0.98B | 8.92B | 1.64B | -0.40B | -0.18B | 0.20B | -0.60B | -1.06B | 1.67B | -3.16B | 7.09B | 0.83B | 1.73B | -3.89B | 7.79B | 0.11B | -0.00B | -1.24B | 7.20B | 3.15B | -1.11B | -3.93B | 8.04B | -1.10B | 2.69B | -0.57B | 0.36B | -0.99B | 1.18B | -0.18B | 1.28B | 1.08B | -0.10B | -0.54B | -1.70B | 0.96B | -8.46B | 2.17B | -4.63B |
|
Free Cash Flow
|
| | 0.16B | -0.04B | 0.29B | 0.41B | 0.23B | 0.26B | 0.12B | 0.28B | 0.26B | 0.01B | 0.16B | 0.29B | 0.30B | -0.05B | 0.24B | -0.03B | 0.13B | 0.39B | 0.20B | 0.12B | 0.21B | 0.04B | 0.31B | 0.03B | 0.24B | 0.16B | 0.22B | -0.03B | 0.14B | 0.06B | 0.39B | 0.23B | 0.18B | 0.21B | 0.34B | 0.23B | 0.33B | 0.62B | 0.02B | 0.37B | 0.41B | 0.20B | 0.68B | 0.03B | -0.05B | 0.18B |
|
Net Cash Flow
|
| | -2.12B | 2.60B | -1.03B | -0.36B | -0.23B | -1.91B | 2.36B | -0.98B | 1.73B | -1.64B | 0.40B | 0.18B | -0.20B | 0.60B | 1.06B | -1.67B | 3.16B | -0.64B | -0.83B | -1.73B | 3.89B | -1.72B | -0.11B | 0.00B | 1.24B | -1.05B | -3.15B | 1.11B | 3.93B | -0.82B | 1.10B | -2.69B | 0.57B | -0.36B | 0.99B | -1.18B | 0.18B | 1.03B | -1.08B | 0.10B | 0.54B | 1.70B | -0.96B | 8.46B | -2.17B | 4.63B |