|
Net Income
|
0.01B | 0.01B | 0.00B | 9.26B | 8.50B | 7.48B | 7.81B | 7.85B | 7.29B | 8.54B | 9.40B | 0.00B | 8.96B | 8.99B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | -840.00B | 0.00B | 0.00B | 0.00B | 840.00B | 0.01B | 0.01B | 0.01B | 840.00B | 0.01B | 0.01B | 0.01B | 850.00B | 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 |
|
Gains from Investment Securities
|
0.03B | -0.04B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.04B | -0.07B | | -0.01B | -0.02B | -0.04B | 0.12B | -0.05B | -0.06B | -0.07B | | -0.04B | -0.08B | -0.08B | | -0.06B | -0.09B | -0.09B | | -0.01B | -0.03B | -0.06B | | -0.02B | -0.06B | -0.10B | | -0.06B | -0.08B | -0.10B | | -0.06B | -0.00B | -0.06B | -0.02B | -0.04B | -0.03B | -0.06B | -0.02B | -0.03B | -0.07B | -0.05B | -0.03B | -0.11B | -0.01B | -0.07B | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-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 | -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 |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | 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 |
|
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 | 0.00B | -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 | -0.01B | -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 |
|
Cash from Operations
|
0.01B | 0.06B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | -0.00B | -0.00B | -0.06B | -0.00B | 0.01B | -0.00B | -0.02B | | 0.01B | 0.01B | 0.02B | | -0.00B | -0.01B | -0.00B | | -0.04B | -0.07B | -0.05B | | 0.07B | 0.06B | 0.05B | | 0.03B | 0.01B | -0.01B | | -0.04B | -0.03B | -0.02B | | -0.04B | 0.05B | -0.01B | 0.01B | -0.02B | 0.00B | -0.03B | 0.01B | 0.01B | -0.02B | 0.01B | -0.02B | -0.01B | 0.04B | -0.06B | -0.06B | 0.03B | -0.05B | -0.02B | 0.02B | -0.03B | -0.02B | 0.05B | -0.01B | 0.02B | 0.05B | 0.02B | -0.10B | -0.03B |
|
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 | -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 |
|
Amortization of Deferred Charges
|
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 | 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 |
|
Amortization
|
| | 0.00B | | | | 0.00B | | | | | | | | 0.04B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | 0.01B | 0.01B | | | 0.00B | 0.00B | | 0.01B | 0.01B | 0.02B | | 0.02B | 0.02B | 0.02B | | 0.01B | 0.01B | 0.01B | | 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 | | 0.02B | 0.00B | -0.00B | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.04B | 0.01B | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | -0.00B | | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 800.00 | 0.00B | 0.00B | 0.00B | 858.00 | -0.00B | -0.00B | -0.00B | 858.00 | -0.00B | -0.00B | -0.00B | -0.01 | -0.00B | -0.00B | -0.00B | 0.01 | | | | | | | | | | | | | | | | | 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 |
|
Long-Term Debt Issuances
|
| | | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.04B | 0.06B | 0.01B | 0.01B | 0.02B | 0.04B | | 0.04B | 0.05B | 0.07B | | 0.04B | 0.08B | 0.09B | | 0.06B | 0.09B | 0.11B | | 0.01B | 0.04B | 0.08B | | 0.02B | 0.07B | 0.11B | | 0.06B | 0.09B | 0.11B | | 0.06B | | | | 0.04B | | | | 0.10B | 0.05B | | | 0.05B | | | | | | | 0.06B | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | -0.01B | -0.02B | -0.03B | -0.03B | -0.00B | -0.03B | | -0.00B | -0.05B | -0.01B | -0.02B | | -0.05B | -0.05B | -0.07B | | -0.04B | -0.06B | -0.10B | | -0.01B | -0.02B | -0.04B | | -0.08B | -0.11B | -0.13B | | -0.07B | -0.09B | -0.10B | | -0.02B | -0.05B | -0.09B | | | | | | | | | | | | | 0.12B | 0.04B | | | | | | | | | | | | | | | | 0.21B |
|
Short-Term Debt issuances
|
0.15B | 0.09B | -0.22B | 0.00B | 0.00B | 0.00B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | 0.09B | 0.11B | | 0.06B | 0.01B | 0.06B | | 0.08B | 0.03B | 0.06B | | 0.02B | 0.14B | 0.04B | 0.04B | 0.14B | 0.02B | 0.07B | 0.09B | 0.01B | 0.09B | 0.02B | 0.03B | 0.07B | 0.06B | 0.05B | 0.04B | 0.09B | 0.06B | 0.06B | 0.12B | 0.23B |
|
Short-Term Debt repayments
|
0.01B | -0.14B | -0.01B | -0.01B | -0.02B | -0.03B | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.05B | -0.09B | | -0.07B | -0.06B | -0.05B | | -0.06B | -0.03B | -0.02B | | -0.13B | -0.11B | -0.06B | 0.62B | 0.13B | 0.06B | 0.01B | 0.03B | 0.05B | 0.04B | 0.01B | 0.14B | 0.03B | 0.03B | 0.10B | 0.04B | 0.10B | 0.10B | 0.06B | 0.15B | 0.02B |
|
Shares Issued
|
| | 816.00 | | | | 0.00B | | | | | | | | 0.00B | | | | | | | | | | 0.00B | 0.00B | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | | 0.00B | 0.01B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.05B | | | | 0.01B | 0.00B | | | 0.01B | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | 0.04B | | | -0.03B | | | | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | 0.00B |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | 0.01B | 0.00B | 0.00B | | 0.01B | 0.01B | 0.02B | | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | | -0.00B | -0.01B | -0.01B | | -0.00B | -0.01B | -0.01B | | -0.00B | -0.01B | -0.01B | -0.84 | -0.00B | -0.01B | -0.01B | -0.84 | -0.01B | -0.01B | -0.02B | -0.84 | -0.01B | -0.01B | -0.02B | -0.84 | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Cash from Financing Activities
|
0.00B | -0.10B | -0.01B | -0.01B | -0.03B | -0.03B | -0.02B | 0.00B | 0.01B | 0.06B | 0.00B | -0.01B | 0.00B | 0.02B | | -0.01B | -0.01B | -0.01B | | -0.00B | 0.00B | -0.01B | | 0.04B | 0.07B | 0.05B | | -0.06B | -0.06B | -0.05B | | -0.03B | -0.01B | 0.01B | | 0.04B | 0.03B | 0.02B | | 0.04B | -0.05B | 0.01B | 0.01B | 0.01B | -0.00B | 0.04B | -0.01B | -0.01B | 0.02B | -0.02B | 0.02B | 0.01B | -0.04B | 0.06B | 0.06B | -0.03B | 0.05B | 0.01B | -0.02B | 0.03B | 0.02B | -0.06B | 0.01B | -0.02B | -0.05B | -0.01B | 0.11B | 0.01B |
|
Change in Cash
|
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 | 0.01B | | -0.00B | -0.01B | -0.01B | | 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 | 0.02B | -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 | 0.01B | 0.02B | -0.03B |
|
Free Cash Flow
|
0.01B | 0.06B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | -0.00B | -0.00B | -0.06B | -0.00B | 0.01B | -0.00B | -0.02B | | 0.01B | 0.01B | 0.02B | | -0.00B | -0.01B | -0.00B | | -0.04B | -0.07B | -0.05B | | 0.07B | 0.06B | 0.05B | | 0.03B | 0.01B | -0.01B | | -0.04B | -0.03B | -0.02B | | -0.04B | 0.05B | -0.01B | 0.01B | -0.02B | 0.00B | -0.03B | 0.01B | 0.01B | -0.02B | 0.01B | -0.02B | -0.01B | 0.04B | -0.06B | -0.06B | 0.03B | -0.05B | -0.02B | 0.02B | -0.03B | -0.02B | 0.05B | -0.01B | 0.02B | 0.05B | 0.02B | -0.10B | -0.03B |
|
Net Cash Flow
|
0.01B | -0.04B | 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 | -0.01B | -0.01B | | 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 | 0.02B | -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 | 0.01B | 0.02B | -0.03B |