|
Net Income
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.05B | 0.03B | 0.04B | 0.04B |
|
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 |
|
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 |
|
Deferred Taxes
|
-0.00B | -0.00B | 0.00B | 0.00B | -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 Sales and Divestitures
|
| | | | | | | 0.00B | 0.00B | 0.00B | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-cash Items
|
| | | | | | | 0.00B | 0.00B | 0.00B | | | | | | |
|
Change in Interest Receivables
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B |
|
Change in Loans
|
0.07B | 0.08B | 0.03B | 0.08B | 0.08B | 0.11B | 0.15B | 0.18B | 0.12B | 0.10B | 0.12B | 0.29B | 0.20B | 0.07B | 0.02B | 0.05B |
|
Cash from Operations
|
0.00B | -0.00B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.05B | 0.04B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B |
|
Amortizatization of Intangibles
|
0.00B | -0.00B | 0.01B | -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 |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | 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 |
|
Change in Accured Expenses
|
0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B |
|
Change in Net Loans
|
0.00B | -0.01B | 0.05B | 0.01B | 0.04B | 0.06B | 0.04B | 0.01B | -0.00B | 0.00B | 0.07B | 0.27B | -0.13B | 0.28B | 0.15B | 0.14B |
|
Capital Expenditures
|
0.00B | 0.01B | 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 |
|
Sales of Property, Plant and Equipment
|
| | 0.00B | 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 |
|
Acquisitions
|
| -0.05B | 0.02B | | | 0.02B | 0.06B | | 0.07B | | | | | 0.02B | | |
|
Change in Acquisitions & Divestments
|
0.04B | 0.04B | 0.06B | 0.03B | 0.03B | 0.07B | 0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.10B | 0.08B | 0.06B | 0.05B | 0.04B |
|
Cash from Investing Activities
|
0.02B | 0.07B | -0.05B | 0.01B | -0.04B | -0.00B | -0.06B | -0.01B | 0.08B | -0.02B | -0.07B | -0.26B | 0.05B | -0.50B | -0.09B | -0.11B |
|
Other financing activities
|
0.02B | -0.03B | -0.02B | 0.04B | -0.03B | 0.04B | 0.04B | 0.00B | 0.08B | -0.09B | 0.05B | 0.39B | 0.32B | -0.26B | 0.04B | 0.11B |
|
Long-Term Debt Issuances
|
| | | | 2.09B | 13.97B | 4.93B | 2.64B | 0.13B | 0.00B | 0.01B | 0.12B | | 0.15B | 17.42B | 1.07B |
|
Long-Term Debt Repayments
|
| | | | 2.04B | 14.03B | 4.93B | 2.65B | 0.19B | 0.02B | 0.02B | 0.13B | 0.00B | 0.00B | 17.40B | 1.09B |
|
Short-Term Debt issuances
|
| | | | | -0.01B | -0.02B | | | | | | | | | |
|
Shares Issued
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Repurchased
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Dividends Paid - Common
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Cash from Financing Activities
|
-0.02B | -0.06B | 0.03B | -0.01B | 0.01B | -0.03B | 0.02B | -0.00B | 0.02B | -0.11B | 0.01B | 0.36B | 0.30B | -0.07B | 0.04B | 0.08B |
|
Change in Cash
|
0.01B | 0.01B | -0.01B | 0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.12B | -0.09B | -0.02B | 0.15B | 0.41B | -0.51B | -0.01B | 0.02B |
|
Beginning Cash Balance
|
-0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.03B | 0.15B | 0.02B | -0.15B | -0.41B | 0.51B | 0.01B | -0.02B |
|
Free Cash Flow
|
0.00B | -0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B |
|
Net Cash Flow
|
0.01B | 0.01B | -0.01B | 0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.12B | -0.09B | -0.02B | 0.15B | 0.41B | -0.51B | -0.01B | 0.02B |