|
Net Income
|
| | | | | | | | | | 0.05B | -0.01B | 0.08B | -0.01B | 0.09B | 0.12B |
|
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 |
|
Gains from Investment Securities
|
-0.88B | -2.19B | -3.46B | -2.17B | -1.71B | -4.76B | -3.57B | -2.03B | -1.96B | -1.87B | 0.04B | 0.03B | 0.02B | 0.03B | 0.06B | 0.12B |
|
Change in Interest Receivables
|
0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | | | | | | |
|
Change in Loans
|
| | | | | | | | | | | | | 0.00B | 0.01B | 0.04B |
|
Cash from Operations
|
-0.22B | -0.35B | -0.05B | -0.05B | -0.24B | -0.60B | 0.65B | 0.07B | -0.46B | -0.49B | 0.08B | 0.12B | 0.05B | 0.04B | -0.24B | -0.43B |
|
Amortizatization of Intangibles
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | -0.02B | -0.02B | -0.03B | -0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.01B | -0.00B |
|
Amortization of Deferred Charges
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | |
|
Change in Receivables
|
| | | | | | | | | | -0.02B | 0.01B | -0.06B | -0.01B | -0.01B | -0.00B |
|
Change in Accured Expenses
|
-0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.01B | -0.01B |
|
Change in Net Loans
|
| | | | | | | | | | 0.30B | 0.44B | 0.38B | 1.05B | 2.55B | 2.50B |
|
Capital Expenditures
|
| | | | | | | | | | 7.05B | 7.59B | 19.35B | 37.69B | 38.17B | 41.65B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 0.02B | 0.01B | 0.02B | 0.01B | 0.04B | 0.04B |
|
Acquisitions
|
| | | | | | | | | | | | | -0.04B | 0.03B | |
|
Divestments
|
| | | | | | | | | | 0.05B | 0.03B | 0.17B | 0.22B | 0.15B | 0.25B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 7.04B | 7.62B | 19.26B | 37.59B | 38.22B | 41.48B |
|
Cash from Investing Activities
|
| | | | | | | | | | -1.66B | 0.51B | -2.03B | -1.75B | 0.17B | -0.73B |
|
Other financing activities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Long-Term Debt Issuances
|
| | | 0.00B | | | | 0.04B | 0.11B | 0.10B | 0.25B | 0.43B | 0.79B | 0.86B | 1.73B | 1.92B |
|
Short-Term Debt issuances
|
| | | | 3.29B | 23.41B | 9.76B | 5.76B | 9.92B | 8.08B | 9.05B | 4.14B | 5.91B | 12.65B | 37.57B | 65.81B |
|
Shares Issued
|
| 0.10B | | 0.09B | 0.13B | 0.19B | | | | | 0.16B | 0.10B | 0.25B | 0.10B | 0.12B | 0.10B |
|
Shares Repurchased
|
0.01B | | 0.00B | 0.00B | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B |
|
Preferred Shares Issued
|
| | | | | | | | | | 0.11B | | 0.12B | 0.00B | 0.10B | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | 0.02B |
|
Dividends Paid - Common
|
0.03B | 0.03B | 0.04B | 0.05B | 0.09B | 0.09B | 0.08B | 0.07B | 0.06B | 0.05B | 0.06B | 0.07B | 0.09B | 0.12B | 0.15B | 0.16B |
|
Cash from Financing Activities
|
0.26B | 0.28B | 0.07B | 0.05B | 0.37B | 0.53B | -0.58B | -0.13B | 0.39B | 0.49B | 1.61B | -0.59B | 1.95B | 1.84B | 0.08B | 1.14B |
|
Change in Cash
|
0.04B | -0.07B | 0.03B | -0.00B | 0.12B | -0.07B | 0.07B | -0.06B | -0.08B | -0.00B | 0.03B | 0.04B | -0.02B | 0.13B | 0.01B | -0.02B |
|
Beginning Cash Balance
|
-0.04B | 0.07B | -0.03B | 0.00B | -0.12B | 0.07B | -0.07B | 0.06B | 0.08B | 0.00B | -0.03B | -0.04B | 0.02B | -0.13B | -0.01B | 0.02B |
|
Free Cash Flow
|
-0.22B | -0.35B | -0.05B | -0.05B | -0.24B | -0.60B | 0.65B | 0.07B | -0.46B | -0.49B | -6.97B | -7.47B | -19.30B | -37.65B | -38.41B | -42.08B |
|
Net Cash Flow
|
0.04B | -0.07B | 0.03B | -0.00B | 0.12B | -0.07B | 0.07B | -0.06B | -0.08B | -0.00B | 0.03B | 0.04B | -0.02B | 0.13B | 0.01B | -0.02B |