|
Net Income
|
0.05B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | -0.01B | 0.01B | 0.05B | 0.05B | 0.06B | 0.02B | 0.04B | 0.04B | 0.05B | 0.04B | 0.00B | 0.02B | 0.03B | 0.05B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B |
|
Depreciation and Depletion
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
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 |
|
Deferred Taxes
|
0.00B | 0.01B | 0.01B | -0.04B | -0.01B | 0.01B | -0.02B | 0.00B | 0.01B | 0.01B | 0.01B | -0.05B | 0.01B | 0.02B | 0.02B | 0.01B | -0.01B | 0.00B | -0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.00B | 0.01B |
|
Gains from Sales and Divestitures
|
-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 | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.01B | | -0.00B | 0.00B | | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.01B | 0.00B | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
0.01B | | | -0.01B | 0.01B | | | -12.22B | | | | 0.00B | | | 0.00B | | | | | | | | | | | | | |
|
Non-cash Items
|
0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-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 | -0.01B | 0.00B | 0.00B | 0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B |
|
Change in Loans
|
0.11B | 0.12B | 0.13B | 0.14B | 0.09B | 0.10B | 0.09B | 0.05B | 0.08B | 0.10B | 0.09B | 0.08B | 0.08B | 0.10B | 0.08B | 0.10B | 0.09B | 0.06B | 0.17B | 0.34B | 0.16B | 0.15B | 0.11B | 0.11B | 0.09B | 0.06B | 0.05B | 0.03B |
|
Cash from Operations
|
0.05B | 0.03B | 0.04B | 0.08B | 0.08B | 0.05B | 0.06B | 0.04B | 0.10B | 0.06B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.06B | 0.09B | 0.03B | 0.05B | 0.13B | 0.11B | 0.11B | 0.08B | 0.10B | 0.11B | 0.10B | 0.12B | 0.11B |
|
Amortizatization of Intangibles
|
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 | 0.00B | -0.01B | -0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Accured Expenses
|
-0.01B | -0.02B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -0.02B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B |
|
Change in Net Loans
|
0.74B | 0.76B | 0.68B | 0.66B | 0.67B | 0.69B | 0.56B | -1.77B | 0.59B | 0.69B | 0.60B | -1.60B | 0.18B | 0.18B | -0.08B | 0.07B | 0.07B | 0.30B | 0.01B | -0.05B | -0.10B | -0.25B | -0.21B | -0.05B | 0.05B | | | |
|
Capital Expenditures
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Acquisitions & Divestments
|
0.06B | 0.12B | 0.09B | 0.12B | 0.05B | 0.07B | 0.05B | 0.06B | 0.10B | 0.07B | 0.14B | 0.08B | 0.06B | 0.13B | 0.30B | 0.15B | 0.10B | 0.21B | 0.77B | 0.20B | 0.53B | 0.33B | 0.29B | 0.30B | 0.21B | 0.15B | 0.16B | 0.11B |
|
Cash from Investing Activities
|
0.13B | -0.02B | 0.11B | -0.14B | 0.08B | -0.02B | -0.02B | -0.12B | 0.11B | -0.17B | -0.08B | -0.08B | -0.10B | -0.03B | 0.21B | -0.42B | -0.11B | -0.80B | 0.82B | -1.15B | -0.77B | -0.67B | -0.05B | 0.22B | -0.33B | -0.22B | 0.05B | -0.17B |
|
Other financing activities
|
0.10B | -0.21B | -0.24B | -0.18B | 0.06B | -0.12B | 0.03B | 0.25B | 0.05B | 0.15B | -0.08B | -0.15B | 0.08B | 0.11B | -0.05B | 0.22B | 0.21B | 1.13B | 0.31B | 0.11B | 0.70B | 2.06B | -0.10B | -0.19B | -0.46B | -0.19B | -0.58B | -0.48B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20B |
|
Long-Term Debt Repayments
|
0.01B | | | | | | 0.01B | 0.30B | 0.02B | | | 0.20B | | | | 0.20B | | | 0.00B | 0.05B | | 0.12B | | 0.12B | 0.10B | | 0.20B | 0.20B |
|
Short-Term Debt issuances
|
| | 0.10B | -0.50B | -0.10B | 0.10B | -0.24B | 0.17B | -0.10B | | -0.10B | 0.15B | -0.05B | | | 0.04B | 0.20B | | | | | | | | | | | 0.55B |
|
Shares Repurchased
|
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 | 0.10B | 0.05B | 0.06B | 0.05B | 0.10B | 0.07B | 0.05B |
|
Dividends Paid - Common
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Cash from Financing Activities
|
0.09B | -0.21B | -0.44B | -0.17B | -0.04B | -0.02B | 0.26B | 0.05B | -0.08B | 0.15B | -0.20B | -0.06B | 0.03B | 0.10B | -0.06B | 0.03B | 0.46B | 0.98B | 0.30B | 0.05B | 0.68B | 1.83B | -0.16B | -0.43B | -0.63B | -0.31B | -0.87B | -0.01B |
|
Change in Cash
|
0.27B | -0.20B | -0.30B | -0.23B | 0.12B | 0.01B | 0.30B | -0.02B | 0.13B | 0.04B | -0.23B | -0.07B | 0.00B | 0.15B | 0.24B | -0.33B | 0.44B | 0.21B | 1.17B | -0.98B | 0.02B | 1.27B | -0.13B | -0.12B | -0.85B | -0.43B | -0.71B | -0.07B |
|
Beginning Cash Balance
|
-0.06B | 0.41B | 0.31B | 0.24B | -0.12B | -0.00B | -0.30B | 0.04B | -0.11B | -0.03B | 0.23B | 0.07B | -0.00B | -0.15B | -0.24B | 0.33B | -0.44B | -0.21B | -1.17B | 0.98B | -0.02B | -1.27B | 0.13B | 0.12B | 0.85B | 0.43B | 0.71B | 0.07B |
|
Free Cash Flow
|
0.05B | 0.03B | 0.03B | 0.08B | 0.08B | 0.04B | 0.06B | 0.04B | 0.09B | 0.06B | 0.05B | 0.07B | 0.08B | 0.07B | 0.07B | 0.05B | 0.09B | 0.03B | 0.04B | 0.12B | 0.11B | 0.11B | 0.08B | 0.09B | 0.11B | 0.10B | 0.11B | 0.10B |
|
Net Cash Flow
|
0.27B | -0.20B | -0.30B | -0.23B | 0.12B | 0.01B | 0.30B | -0.02B | 0.13B | 0.04B | -0.23B | -0.07B | 0.00B | 0.15B | 0.24B | -0.33B | 0.44B | 0.21B | 1.17B | -0.98B | 0.02B | 1.27B | -0.13B | -0.12B | -0.85B | -0.43B | -0.71B | -0.07B |