|
Net Income
|
0.09B | 0.06B | 0.10B | 0.14B | 0.12B | 0.13B | 0.14B | 0.15B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.12B | 0.12B | 0.12B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.11B | 0.13B | 0.13B | 0.13B | 0.11B | 0.10B | 0.12B | 0.11B | 0.14B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.41B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.17B | 0.15B | 0.17B | 2.01B | 0.41B | 0.21B | -2.71B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 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 | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
0.00B | 0.01B | 0.04B | -0.04B | -0.00B | -0.01B | 0.01B | -0.03B | -0.02B | -0.02B | -0.01B | 0.08B | -0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | -0.01B | 0.01B | -0.00B | -0.00B | | 0.01B | | | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.00B | -0.04B | 0.03B | 0.00B | 0.00B | 0.03B | -0.01B | 0.00B | 0.02B | 0.02B | 0.06B | 0.04B | 0.03B | 0.02B | 0.12B | 0.03B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | 0.01B | -0.00B | 0.01B | -0.06B | 0.01B | -0.15B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | |
|
Gains from Investment Securities
|
0.07B | 0.10B | 0.01B | 0.01B | 0.02B | 0.13B | 0.09B | | -0.01B | 0.10B | 0.02B | | 0.00B | 0.13B | 0.02B | | 0.01B | 0.09B | 0.02B | | 0.01B | 0.11B | 0.05B | | 0.01B | 0.01B | 0.01B | 0.00B | 0.13B | 0.01B | 0.05B | 0.00B | 0.03B | | 0.19B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.07B | | 0.00B | 0.01B | | 0.01B | 0.10B | 0.00B | 0.32B | 0.14B | -0.46B | 0.96B | 1.69B | 0.43B | -3.07B | 1.30B | 1.13B | -2.42B | 0.00B |
|
Asset Writedowns and Impairment
|
| | 0.01B | 0.04B | 0.00B | 0.00B | 0.01B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
0.02B | 0.03B | 0.03B | 0.77B | 0.91B | 2.04B | 3.13B | 4.05B | 2.21B | 1.17B | 1.33B | 2.71B | 3.03B | 2.09B | 2.83B | 3.04B | 2.86B | 2.01B | 1.57B | 0.67B | 0.62B | 0.68B | 0.95B | | 1.40B | | | 0.80B | 1.13B | 1.31B | 1.32B | 0.76B | 0.51B | 0.66B | 0.12B | | | | | | | | | | | | | | | | | | | | -0.15B | -0.06B | 0.97B | -0.30B | -0.65B |
|
Cash from Operations
|
-0.08B | 0.06B | 0.13B | 0.11B | -0.20B | -0.07B | -0.12B | 0.33B | 0.85B | 0.11B | -0.32B | 0.19B | 0.74B | -0.35B | 0.14B | 0.04B | 0.63B | 0.03B | 0.67B | 0.05B | 0.19B | -0.09B | 0.40B | 0.23B | 0.08B | | | 0.31B | -0.02B | 0.11B | 0.36B | 0.37B | 0.17B | 0.78B | 0.01B | 0.15B | 0.20B | -0.13B | 0.32B | 0.16B | 0.10B | 0.08B | 0.17B | 0.13B | 0.02B | 0.09B | 0.09B | 0.12B | -0.11B | 0.06B | 0.21B | 0.18B | 0.21B | 0.23B | 0.40B | 3.04B | -4.61B | 1.05B | 0.78B |
|
Amortizatization of Intangibles
|
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 | 0.00B | 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 | 0.00B | 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 | -0.01B | -0.00B | | | -0.03B | -0.04B | 0.04B | 0.04B | 0.44B |
|
Amortization of Deferred Charges
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01B | 0.00B | 0.01B | 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 | 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 | 0.01B | 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 | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Accured Expenses
|
-0.17B | 0.03B | -0.02B | 0.07B | 0.10B | 0.05B | -0.06B | -0.07B | -0.03B | -0.05B | 0.00B | -0.04B | 0.02B | 0.05B | 0.04B | -0.11B | 0.01B | 0.03B | -0.03B | 0.03B | 0.05B | -0.05B | 0.01B | -0.02B | 0.03B | | | -0.02B | 0.00B | 0.01B | 0.01B | -0.03B | 0.08B | 0.13B | -0.16B | -0.01B | 0.04B | -0.06B | -0.03B | 0.03B | 0.02B | -0.06B | 0.02B | -0.02B | 0.01B | 0.01B | 0.01B | -0.03B | 0.00B | -0.01B | 0.03B | 0.03B | -0.01B | 0.03B | -0.15B | 2.70B | -3.67B | 0.61B | 0.10B |
|
Change in Net Loans
|
0.10B | 0.49B | 0.27B | 0.30B | -0.09B | 0.10B | -0.15B | -0.04B | 0.19B | 0.46B | 0.54B | 0.30B | 0.90B | -0.20B | 0.27B | 0.39B | 0.71B | -0.23B | 1.00B | 0.55B | 0.88B | 1.00B | 0.66B | | 0.56B | | | 0.91B | 0.13B | 0.32B | 0.32B | 0.21B | 0.15B | 1.90B | 0.03B | 0.03B | 0.05B | 0.10B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.00B | -0.00B | | | 0.03B | | 0.00B | | | | | | | | | |
|
Capital Expenditures
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | | 0.01B | | | 0.01B | 0.05B | 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 | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.56B | 0.00B | -0.01B | 0.00B | 5.03B | 0.01B | 0.04B | -0.01B | 4.29B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | |
|
Acquisitions
|
| | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 25.04B | | | -0.14B |
|
Change in Acquisitions & Divestments
|
0.93B | 0.97B | 0.14B | 0.43B | 0.42B | 1.36B | 1.73B | 0.60B | 0.23B | 0.74B | 0.86B | 0.98B | 0.25B | 1.13B | 0.46B | 0.63B | 0.34B | 0.17B | 0.11B | 0.06B | 0.14B | 0.14B | 0.28B | | 0.14B | | | 1.92B | 0.25B | 0.18B | 0.14B | 0.14B | 0.41B | | | 0.35B | 0.07B | 0.31B | 0.09B | 0.32B | 0.19B | 1.07B | 0.38B | 0.43B | 0.53B | 0.64B | 0.47B | 0.49B | 0.44B | 0.47B | 0.33B | 0.16B | 0.23B | 0.17B | 0.16B | 0.66B | 0.48B | 0.11B | 0.15B |
|
Cash from Investing Activities
|
0.04B | -0.43B | -0.08B | 4.21B | 0.47B | 0.75B | 0.14B | -0.06B | -0.20B | -1.24B | -0.04B | 0.26B | -1.26B | 0.89B | -1.19B | -0.17B | -1.24B | -0.28B | -2.22B | -1.44B | -0.86B | -0.88B | -0.34B | -0.07B | 0.42B | | | 1.74B | -0.33B | -0.28B | 0.09B | 0.27B | 0.75B | 1.46B | -1.42B | -0.47B | -1.35B | -1.06B | -1.14B | -0.37B | -0.33B | -0.15B | -1.21B | -0.10B | 0.33B | -0.60B | -0.65B | -0.68B | -0.12B | 0.04B | -2.00B | -1.07B | -2.00B | -1.67B | -1.58B | 25.11B | -0.96B | -1.73B | -1.73B |
|
Other financing activities
|
-0.12B | 0.10B | 0.11B | -0.36B | 0.02B | -0.29B | -0.22B | -0.42B | 0.39B | -0.40B | 0.95B | -0.48B | 0.67B | 2.06B | -0.48B | 0.30B | 0.60B | -0.19B | 0.02B | 0.35B | 1.09B | 0.60B | 0.96B | | 0.60B | | | 0.56B | -0.10B | 0.26B | -0.25B | -0.16B | 0.17B | -0.00B | 0.21B | 0.13B | 0.32B | 0.76B | 0.45B | 0.84B | 0.73B | -0.76B | 0.09B | 0.32B | -0.24B | -0.02B | 0.73B | 1.76B | -0.02B | 0.44B | 0.44B | 2.90B | 3.29B | 0.46B | 1.02B | -7.50B | 3.69B | -5.83B | -1.10B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.20B | | | | -0.02B | | 1.00B | | | | | 1.95B | 1.50B | 0.25B | 1.97B | 0.75B | 0.76B | 1.78B | 1.50B | 2.15B | 0.97B | 1.50B | 2.30B | 0.33B | 0.30B | 0.03B | 1.42B | 1.00B | 1.96B | 3.98B | 2.55B | | 0.50B | 3.17B | 16.18B |
|
Long-Term Debt Repayments
|
0.05B | -0.00B | -0.01B | -0.90B | -0.33B | -0.21B | -0.37B | -0.26B | -0.02B | -0.00B | -0.10B | -0.52B | -0.00B | -0.09B | -0.00B | -0.12B | -0.03B | -0.71B | -0.05B | -0.00B | -0.00B | -0.00B | -0.00B | | 0.00B | | | | 0.18B | | -0.18B | | | | 2.45B | 1.52B | 1.05B | 0.20B | 1.60B | 1.70B | 0.93B | 1.24B | 1.67B | 3.12B | 1.00B | 0.95B | 1.47B | 0.65B | 0.60B | 0.05B | 1.24B | 1.07B | 2.44B | 6.30B | 4.15B | 2.38B | 1.00B | 6.35B | 9.65B |
|
Short-Term Debt issuances
|
0.16B | 0.35B | -0.15B | -1.38B | | | | 0.20B | -0.50B | | | | 0.32B | -1.59B | 1.01B | -0.05B | -0.23B | 0.53B | 1.62B | 0.54B | -0.28B | 0.48B | -0.90B | | -1.16B | | | -2.40B | 0.38B | 0.09B | -1.33B | -0.46B | | | | | | | | | | | | 1.35B | 0.10B | 0.12B | -0.42B | | | | | -1.15B | -0.55B | 1.81B | 2.44B | 2.40B | -4.45B | 1.34B | 0.15B |
|
Shares Issued
|
0.00B | | 0.06B | 0.95B | 0.03B | | | | 0.00B | 0.00B | | | | | | | 0.00B | | 0.00B | -0.00B | 0.00B | 0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.16B | 0.07B | | | -0.00B | 0.03B | 0.02B | | | | | | | | 0.01B | | | 0.01B | -0.01B | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Cash from Financing Activities
|
0.00B | 0.37B | -0.06B | -1.80B | -0.39B | -0.61B | -0.40B | -0.59B | -0.24B | -0.51B | 1.24B | -0.04B | 0.87B | 0.26B | 0.43B | 0.02B | 0.23B | -0.49B | 1.49B | 0.78B | 0.70B | 0.96B | -0.06B | -0.26B | -0.48B | | | -1.94B | 0.38B | 0.27B | -0.66B | -0.21B | -0.78B | -0.09B | 0.66B | 0.47B | 0.68B | 0.72B | 0.56B | -0.28B | 0.47B | -0.30B | 0.93B | 0.57B | -0.28B | 0.56B | 1.04B | 1.33B | -0.41B | 0.33B | 1.48B | 1.57B | 2.17B | -0.14B | 1.57B | -7.79B | -0.84B | -8.21B | 5.43B |
|
Change in Cash
|
-0.04B | -0.00B | -0.01B | 2.52B | -0.12B | 0.07B | -0.38B | | 0.42B | -1.64B | 0.89B | | 0.35B | 0.80B | -0.62B | -0.11B | -0.37B | -0.74B | -0.07B | -0.61B | 0.03B | -0.00B | -0.01B | -0.10B | 0.02B | | | 0.11B | 0.02B | 0.10B | -0.21B | 0.43B | 0.15B | 2.15B | -0.75B | 0.15B | -0.48B | -0.47B | -0.26B | -0.48B | 0.24B | -0.37B | -0.11B | 0.59B | 0.07B | 0.05B | 0.49B | 0.78B | -0.64B | 0.44B | -0.31B | 0.69B | 0.38B | -1.58B | 0.38B | 20.35B | -6.41B | -8.89B | 4.48B |
|
Beginning Cash Balance
|
0.20B | 0.17B | 0.16B | 0.15B | 2.67B | 2.55B | 2.62B | 1.93B | 1.93B | 2.35B | 0.71B | 2.00B | 2.00B | 2.36B | 3.16B | 2.54B | 2.43B | 2.06B | 1.32B | 1.25B | 0.64B | 0.67B | 0.67B | 0.66B | 0.56B | 0.59B | 0.59B | 0.54B | 0.65B | 0.67B | 0.77B | 0.56B | 0.98B | 1.13B | 3.28B | 2.53B | 2.68B | 2.20B | 1.73B | 0.52B | -0.21B | 0.41B | 0.85B | 0.74B | 1.33B | 1.40B | 1.46B | 1.95B | 2.72B | 2.09B | 0.38B | 2.21B | 2.90B | 3.28B | 1.65B | 1.90B | 6.41B | 8.89B | -4.48B |
|
Free Cash Flow
|
-0.08B | 0.06B | 0.13B | 0.10B | -0.21B | -0.08B | -0.13B | 0.29B | 0.84B | 0.10B | -0.33B | 0.18B | 0.74B | -0.35B | 0.13B | 0.02B | 0.62B | 0.02B | 0.66B | 0.03B | 0.18B | -0.11B | 0.38B | 0.23B | 0.07B | | | 0.30B | -0.07B | 0.10B | 0.35B | 0.36B | 0.16B | 0.77B | 0.01B | 0.14B | 0.19B | -0.13B | 0.32B | 0.16B | 0.10B | 0.08B | 0.18B | 0.13B | 0.02B | 0.10B | 0.09B | 0.12B | -0.11B | 0.06B | -2.34B | 0.18B | 0.23B | 0.23B | -4.63B | 3.02B | -4.65B | 1.06B | -3.51B |
|
Net Cash Flow
|
-0.04B | -0.00B | -0.01B | 2.52B | -0.12B | 0.07B | -0.38B | -0.31B | 0.42B | -1.64B | 0.89B | 0.41B | 0.35B | 0.80B | -0.62B | -0.11B | -0.37B | -0.74B | -0.07B | -0.61B | 0.03B | -0.00B | -0.01B | -0.10B | 0.02B | | | 0.11B | 0.02B | 0.10B | -0.21B | 0.43B | 0.15B | 2.15B | -0.75B | 0.15B | -0.48B | -0.47B | -0.26B | -0.48B | 0.24B | -0.37B | -0.11B | 0.59B | 0.07B | 0.05B | 0.49B | 0.78B | -0.64B | 0.44B | -0.31B | 0.69B | 0.38B | -1.58B | 0.38B | 20.35B | -6.41B | -8.89B | 4.48B |