|
Net Income
|
0.01B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | -0.01B | -0.00B | -0.00B | -0.00B | -0.04B | 0.06B | 0.12B | -0.00B | 0.08B | 0.06B | 0.06B | 0.03B | 0.05B | 0.05B | 0.09B | 0.06B | 0.05B | 0.06B | 0.05B | 0.03B |
|
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 | 0.00B | 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 |
|
Deferred Taxes
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.02B | -0.01B | 0.00B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | -0.02B | 0.00B | 0.02B | 0.01B | 0.02B | -0.02B | 0.02B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Cash from Discontinued Operations
|
| | | | | | | | 0.09B | -0.13B | | | 0.26B | -0.28B | | | | | | | | | | | -0.00B | -0.00B | -0.00B | 0.02B | -0.02B | | | -0.00B | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | -0.00B | | | | 0.00B | |
|
Gains from Investment Securities
|
0.01B | 0.00B | | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.02B | | -0.00B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | | -0.02B | 0.04B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.01B | 0.06B | 0.00B | 0.00B | | 0.08B | 0.05B | | | -0.01B | 0.00B | 0.00B | | 0.05B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | |
|
Non-cash Items
|
0.02B | 0.02B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
2.87B | 3.71B | 5.24B | 5.74B | 6.29B | 8.19B | 8.33B | -22.76B | 6.69B | 9.93B | 9.85B | -26.43B | 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 | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.11B | 0.21B | 0.14B | 0.15B | 0.32B | 0.33B | 0.30B | 0.40B |
|
Cash from Operations
|
0.08B | -0.37B | -0.16B | -0.09B | -0.32B | -0.26B | 0.28B | 0.37B | -0.18B | -0.31B | -0.04B | 0.62B | 0.02B | -0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | -0.00B | -0.01B | 0.01B | 0.03B | 0.01B | -0.03B | 0.07B | 0.03B | 0.06B | 0.20B | 0.09B | -0.01B | 0.02B | 0.12B | 0.05B | 0.11B | -0.30B | 0.02B | 0.09B | 0.14B | -0.12B | -0.02B | 0.01B | 0.02B | 0.13B |
|
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 | -0.00B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 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 |
|
Change in Receivables
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.01B | -0.01B | -0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.05B | -0.06B | -0.00B | -0.03B | 0.02B | -0.00B | 0.01B | 0.01B | 0.01B | -0.02B | -0.01B | 0.02B | -0.00B | -0.04B | 0.04B | 0.04B | -0.00B | -0.03B | 0.14B | -0.02B | 0.02B | -0.03B | -0.01B | -0.02B | 0.05B | -0.04B | 0.02B | 0.02B | -0.01B | -0.01B | -0.06B | 0.00B | -0.01B | 0.03B |
|
Change in Net Loans
|
0.61B | 0.29B | 0.73B | 0.19B | 0.15B | 0.20B | 0.26B | 0.73B | 0.45B | 0.22B | -0.03B | 0.15B | 0.38B | 0.19B | 0.35B | 0.04B | 0.05B | -0.03B | 0.00B | -0.08B | -0.00B | 0.02B | -0.02B | | | | | | 0.04B | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
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 | 0.02B | 0.02B | 0.01B | 0.00B | 0.02B | 1.14B | 0.01B | 0.20B | 0.02B | 0.04B | 0.12B | 0.62B | 0.65B | 0.52B | 0.21B | 0.02B | 0.14B | 0.12B | 0.01B | 0.59B | 0.10B | 0.01B | 0.01B | 0.04B | 0.07B | 0.08B |
|
Sales of Property, Plant and Equipment
|
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 | | |
|
Divestments
|
| | | | | | | | 0.00B | -0.02B | | | 0.01B | 0.00B | | | | | | | | | | | 0.00B | -0.00B | | -0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.19B | 0.03B | | | 0.02B | 0.00B | 0.00B | 0.02B | 0.01B | | 0.00B | 0.02B | 0.01B | 0.12B | 0.55B | 0.10B | 0.01B | | 0.48B | 0.00B | 0.01B | 0.00B | 0.10B | | 0.02B | 0.11B | 0.27B | 0.01B | 0.35B | 0.05B | 0.26B | 0.02B | 0.22B | 0.40B | 0.13B | 0.30B | 0.07B | | 0.00B | 0.09B | 0.11B | 0.22B | 0.00B | 0.17B |
|
Cash from Investing Activities
|
-0.85B | -0.27B | -0.66B | -0.13B | -0.00B | -0.17B | -0.25B | -1.27B | -0.43B | -0.21B | 0.14B | -0.45B | -0.60B | -0.72B | 0.21B | 0.55B | -0.88B | -0.30B | 0.89B | 0.18B | -0.20B | -1.02B | -0.45B | 0.22B | -0.43B | -4.94B | -1.71B | 0.66B | -0.53B | -0.94B | 1.39B | -1.12B | 0.09B | -1.19B | 0.01B | -0.21B | 0.80B | 0.80B | 0.40B | 1.16B | -0.16B | -0.20B | -0.39B | -0.26B |
|
Other financing activities
|
0.65B | 0.08B | 0.59B | 0.25B | 0.36B | 0.58B | 0.31B | 0.12B | 0.48B | 0.37B | 0.63B | -0.09B | 0.03B | 0.14B | 0.12B | -0.80B | 0.24B | 0.25B | 1.22B | -1.37B | 0.28B | 0.76B | 0.74B | -0.28B | -0.24B | 2.55B | -0.13B | 0.47B | 1.16B | 1.40B | 3.10B | -0.19B | -0.36B | 0.53B | 0.58B | 0.63B | -0.44B | 0.23B | 0.25B | -0.27B | 0.04B | -0.28B | 0.37B | 0.81B |
|
Long-Term Debt Issuances
|
| 0.20B | 0.07B | | 0.03B | | | | 0.03B | 0.05B | | | | 0.10B | -0.00B | | | | | | | | | | | 4.42B | 0.39B | -0.40B | -1.13B | 0.58B | -3.87B | | | 0.50B | | | 2.56B | | | | | 0.07B | 0.08B | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | -0.10B | | | | 0.13B | | | | | | | | | | | | | | | | | 1.01B | | 0.51B | 0.34B | | 0.25B | | 0.07B |
|
Short-Term Debt issuances
|
0.19B | 0.20B | 0.23B | 0.02B | -0.10B | -0.16B | -0.40B | 0.64B | -0.02B | 0.22B | -0.87B | -0.17B | 0.34B | 0.79B | -0.54B | 0.15B | 0.64B | 0.14B | -1.55B | 0.41B | -0.22B | -0.11B | -0.22B | -0.19B | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.06B | 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 | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | | | | | | | | | | | 0.03B | 0.01B | 0.02B | | 0.01B | 0.04B | | | | | | 0.02B | 0.00B |
|
Preferred Shares Issued
|
| | | | | 0.06B | | | 0.02B | 0.06B | 0.08B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | 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 | 0.00B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
0.83B | 0.61B | 0.89B | 0.27B | 0.29B | 0.48B | -0.05B | 0.78B | 0.52B | 0.68B | -0.16B | -0.17B | 0.50B | 0.96B | -0.42B | -0.65B | 0.92B | 0.30B | -0.51B | -0.79B | 0.26B | 0.99B | 0.51B | -0.23B | 0.51B | 5.68B | 0.94B | -0.36B | 0.17B | 0.77B | -0.75B | 0.57B | -0.45B | 1.11B | 0.04B | 0.56B | 0.77B | 0.22B | -0.27B | -0.62B | 0.04B | -0.46B | 0.40B | 0.83B |
|
Change in Cash
|
0.06B | -0.02B | 0.07B | 0.04B | -0.04B | 0.06B | -0.01B | -0.12B | -0.09B | 0.15B | -0.06B | -0.00B | -0.09B | 0.24B | -0.19B | -0.07B | 0.07B | 0.04B | 0.41B | -0.60B | 0.06B | -0.02B | 0.09B | 0.03B | 0.04B | 0.81B | -0.74B | 0.36B | -0.18B | -0.08B | 0.64B | -0.56B | -0.24B | -0.03B | 0.16B | 0.05B | 1.59B | 1.11B | 0.26B | 0.43B | -0.15B | -0.65B | 0.04B | 0.70B |
|
Beginning Cash Balance
|
0.23B | 0.29B | 0.27B | 0.33B | 0.37B | 0.33B | 0.39B | 0.38B | 0.35B | 0.13B | 0.33B | 0.27B | 0.26B | 0.18B | 0.41B | 0.22B | 0.15B | 0.22B | 0.25B | 0.67B | 0.06B | 0.12B | 0.10B | 0.18B | 0.21B | 0.26B | 1.07B | 0.33B | 0.69B | 0.52B | 0.41B | 1.07B | 0.52B | 0.27B | 0.25B | 0.40B | 0.46B | 2.05B | 3.16B | 3.42B | 3.85B | 3.70B | 3.05B | -0.70B |
|
Free Cash Flow
|
0.08B | -0.37B | -0.16B | -0.09B | -0.33B | -0.26B | 0.28B | 0.37B | -0.18B | -0.31B | -0.04B | 0.62B | 0.02B | -0.01B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | -0.02B | -0.01B | 0.01B | 0.02B | -1.13B | -0.04B | -0.13B | 0.02B | 0.02B | 0.08B | -0.53B | -0.67B | -0.50B | -0.09B | 0.02B | -0.03B | -0.41B | 0.00B | -0.50B | 0.03B | -0.13B | -0.03B | -0.04B | -0.05B | 0.06B |
|
Net Cash Flow
|
0.06B | -0.02B | 0.07B | 0.04B | -0.04B | 0.06B | -0.01B | -0.12B | -0.09B | 0.15B | -0.06B | -0.00B | -0.09B | 0.24B | -0.19B | -0.07B | 0.07B | 0.04B | 0.41B | -0.60B | 0.06B | -0.02B | 0.09B | -0.01B | 0.04B | 0.81B | -0.74B | 0.36B | -0.16B | -0.08B | 0.62B | -0.53B | -0.24B | -0.03B | 0.16B | 0.05B | 1.59B | 1.11B | 0.26B | 0.43B | -0.15B | -0.65B | 0.04B | 0.70B |