|
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 | 0.01B |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.02B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Interest Receivables
|
0.00B | 0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.00B | 0.01B | 0.00B |
|
Cash from Operations
|
0.02B | 0.03B | 0.07B | 0.15B | 0.21B | 0.21B | 0.22B | 0.21B | 0.20B | 0.18B | 0.18B | 0.17B | 0.15B | 0.13B | 0.06B | 0.01B |
|
Amortizatization of Intangibles
|
| | | 0.09B | 0.13B | 0.14B | 0.15B | 0.15B | 0.16B | 0.14B | 0.13B | 0.13B | 0.12B | 0.10B | 0.07B | 0.05B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.01B | 0.03B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
-0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.02B | 0.04B | -0.01B |
|
Change in Net Loans
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Divestments
|
0.03B | 0.05B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | |
|
Change in Acquisitions & Divestments
|
0.02B | 0.06B | 0.47B | 0.68B | 0.91B | 0.52B | 0.49B | 0.45B | 1.07B | 0.73B | 0.54B | 0.47B | 0.47B | 0.59B | 0.35B | 0.08B |
|
Cash from Investing Activities
|
-0.35B | -0.69B | -0.92B | -1.69B | -0.17B | 0.42B | -0.21B | 0.07B | 0.09B | -0.87B | -1.61B | 2.35B | -0.56B | -0.07B | -2.96B | -1.03B |
|
Other financing activities
|
0.00B | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | 0.00B |
|
Long-Term Debt Issuances
|
| 0.05B | | | 29.18B | 22.55B | 23.56B | 40.59B | 84.88B | 105.24B | 102.51B | 31.05B | 12.64B | 16.25B | 23.50B | 66.44B |
|
Long-Term Debt Repayments
|
-0.02B | 0.06B | 0.02B | -0.04B | 29.16B | 23.12B | 23.46B | 40.81B | 85.21B | 104.53B | 101.02B | 33.37B | 12.22B | 16.45B | 20.77B | 65.26B |
|
Short-Term Debt issuances
|
0.36B | 0.60B | 0.86B | 1.47B | 0.02B | -0.57B | | | | | | | | | | |
|
Shares Issued
|
0.01B | 0.12B | 0.10B | 0.12B | 0.01B | 0.00B | 0.00B | 0.00B | 0.05B | 0.04B | 0.06B | 0.01B | 0.24B | 0.25B | 0.04B | 0.33B |
|
Shares Repurchased
|
| | | 0.00B | 0.01B | | 0.04B | 0.00B | | | 0.03B | 0.00B | | | | |
|
Preferred Shares Issued
|
| | | 0.06B | 0.05B | | | 0.00B | 0.03B | 0.00B | 0.02B | 0.11B | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | 0.10B | -0.07B | | | |
|
Dividends Paid - Common
|
0.02B | 0.02B | 0.04B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.06B | 0.07B | 0.09B | 0.12B |
|
Cash from Financing Activities
|
0.33B | 0.64B | 0.88B | 1.55B | -0.03B | -0.66B | -0.01B | -0.26B | -0.30B | 0.69B | 1.47B | -2.35B | 0.52B | -0.03B | 2.69B | 1.40B |
|
Change in Cash
|
0.01B | -0.01B | 0.03B | 0.01B | 0.01B | -0.03B | -0.00B | 0.01B | -0.01B | 0.00B | 0.04B | 0.17B | 0.11B | 0.03B | -0.21B | 0.38B |
|
Beginning Cash Balance
|
-0.01B | 0.01B | -0.03B | -0.01B | -0.01B | 0.03B | 0.00B | -0.01B | 0.01B | -0.00B | -0.04B | -0.17B | -0.11B | -0.03B | 0.21B | -0.38B |
|
Free Cash Flow
|
0.02B | 0.03B | 0.07B | 0.15B | 0.21B | 0.21B | 0.22B | 0.21B | 0.20B | 0.18B | 0.18B | 0.17B | 0.15B | 0.13B | 0.06B | 0.01B |
|
Net Cash Flow
|
0.01B | -0.01B | 0.03B | 0.01B | 0.01B | -0.03B | -0.00B | 0.01B | -0.01B | 0.00B | 0.04B | 0.17B | 0.11B | 0.03B | -0.21B | 0.38B |