|
Net Income
|
0.00B | -0.02B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.11B | 0.03B | 0.05B | 0.02B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.06B | 0.03B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.03B | 0.00B | 0.00B | 0.12B | 0.10B | 0.10B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B |
|
Share-based Compensation
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.00B | 0.02B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.00B | -0.01B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.03B | 0.00B | -0.00B | 0.00B | -0.03B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.03B | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.02B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.03B | -0.00B | -0.00B | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.05B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.04B | 0.00B | 0.02B | -0.00B | 0.01B | 0.01B | 0.01B | 0.05B | 0.05B | 0.02B | 0.00B | -0.01B | -0.00B | 0.03B | 0.04B | -0.00B | 0.00B | 0.04B | 0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.00B | 0.08B | 0.04B | -0.01B | | | -0.00B | 0.02B | -0.00B | -0.03B | 0.00B | 0.01B | 0.00B | -0.00B | 0.04B | -0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| -0.00B | | 0.00B | | -0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| | | | | | | | | | | | | | | | 3.31B | 3.46B | 3.39B | 2.37B | 2.23B | 2.55B | 3.29B | 2.95B | 3.09B | 3.90B | 3.97B | 3.20B | 3.35B | 4.26B | 4.68B | 4.04B | 3.51B | 3.71B | 4.30B | -11.50B | 3.41B | -3.40B | | | 3.01B | | | | 0.02B | | | 0.02B | 0.05B | | | | -0.03B | | | | | | 0.04B | | | | |
|
Cash from Operations
|
0.01B | -0.01B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.13B | 0.16B | -0.15B | 0.45B | -0.07B | 0.15B | -0.45B | 0.24B | -0.04B | -0.12B | 0.07B | 0.05B | 0.04B | 0.01B | -0.38B | 0.13B | 0.08B | 0.35B | -0.81B | -0.02B | 0.16B | 0.19B | -0.50B | 0.64B | 0.08B | 0.33B | -0.46B | -0.35B | 0.05B | -0.59B | 0.46B | 0.23B | 0.21B | 0.31B | | | -0.11B | -0.22B | 0.50B | 0.26B | 0.07B | -0.44B | 0.52B | 0.12B | 0.01B | -0.23B | 0.27B | -0.08B |
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.03B | -0.01B | -0.02B | -0.01B | -0.02B | -0.03B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | -0.03B | -0.03B | 0.01B | 0.02B | -0.01B | 0.01B | 0.00B | -0.00B | -0.01B | -0.05B | 0.03B | -0.08B | 0.15B | -0.06B | 0.10B | -0.14B | 0.11B | 0.10B | 0.20B | 0.05B | 0.03B | -0.12B | 0.03B | 0.09B | -0.04B | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
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 | -0.05B | 0.03B | -0.02B | -0.05B | -0.02B | 0.06B | 0.11B | 0.08B | -0.05B | 0.69B | -0.02B | 0.04B | -0.76B | -0.16B | 0.84B | -0.79B | 0.08B | 0.11B | -0.04B | 0.15B | -0.23B | 0.22B | -0.16B | 0.03B | -0.09B | 0.12B | 0.02B | -0.01B | 0.07B | -0.28B | -0.08B | 0.09B | 0.12B | 0.17B | | | 0.41B | -0.08B | 0.03B | 0.05B | 0.02B | -0.18B | -0.13B | 0.22B | 0.11B | -0.04B | -0.01B | 0.05B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.01B | -0.06B | 0.02B | 0.02B | -0.02B | -0.03B | 0.05B | 0.01B | 0.03B | -0.05B | 0.04B | 0.02B | -0.11B | -0.05B | 0.00B | 0.04B | 0.01B | -0.10B | -0.03B | 0.03B | 0.05B | -0.11B | 0.02B | 0.01B | 0.00B | -0.06B | 0.04B | 0.09B | 0.00B | -0.07B | 0.10B | 0.12B | 0.10B | -0.01B | | | -0.10B | 0.07B | 0.01B | 0.01B | -0.10B | 0.05B | 0.03B | 0.00B | -0.08B | -0.00B | 0.03B | 0.02B |
|
Change in Taxes
|
0.01B | -0.00B | 0.01B | -0.04B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | 0.04B | 0.01B | -0.00B | 0.09B | 0.00B | -0.07B | -0.04B | 0.00B | 0.00B | 0.02B | -0.04B | 0.17B | 0.23B | 0.05B | 0.18B | 0.09B | -0.06B | 0.25B | 0.01B | 0.01B | -0.05B | 0.10B | 0.06B | -0.00B | 0.16B | 0.11B | 0.12B | 0.04B | 0.02B | 0.61B | 0.01B | -0.19B | 0.03B | | | 0.17B | 0.16B | -0.15B | -0.11B | 0.03B | 0.09B | -0.18B | -0.05B | 0.06B | 0.09B | 0.17B | 0.08B |
|
Capital Expenditures
|
-0.00B | -0.00B | -0.00B | 0.00B | -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 | 0.01B | 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 | 0.00B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B | 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 | 0.01B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.02B | 0.00B | 0.01B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.01B | 0.00B | 0.00B | 1.08B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.06B | 0.05B | 0.04B | 0.12B | 0.17B | 0.03B | 0.07B | 0.05B | 0.16B | 0.45B | 0.10B | 0.05B | 0.07B | 0.06B | 0.19B | 0.12B | 0.03B | 0.08B | 0.11B | 0.05B | 0.05B | -0.06B | 0.15B | 0.10B | 0.03B | 0.03B | 0.04B | 0.14B | 0.09B | 0.07B | 0.12B | 0.13B | 0.11B | 0.25B | | | 0.06B | 0.09B | 0.05B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.05B | 0.08B | 0.06B | 0.06B |
|
Cash from Investing Activities
|
0.03B | 0.44B | -0.70B | 0.26B | -0.01B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | -0.05B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.19B | -0.01B | 0.46B | -0.03B | -0.04B | 0.08B | 0.04B | 0.18B | 0.52B | -0.05B | 0.11B | -0.14B | -0.17B | 0.07B | -0.26B | -0.13B | -0.04B | -0.31B | -0.01B | 0.01B | -0.01B | -0.13B | -0.16B | 0.01B | -0.32B | -0.11B | -0.14B | -0.06B | -0.02B | -0.72B | -0.22B | 0.03B | -0.31B | | | -0.14B | -0.05B | 0.23B | 0.12B | 0.02B | 0.01B | 0.28B | 0.05B | -0.03B | -0.07B | -0.17B | -0.10B |
|
Other financing activities
|
0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | 0.92B | | | | | | | | 0.07B | -0.25B | 0.18B | -0.21B | -0.09B | -0.56B | 0.01B | 0.12B | -0.56B | -0.22B | -0.01B | 0.19B | 0.14B | 0.13B | -0.16B | 0.04B | 0.25B | 0.24B | 0.06B | 0.31B | -0.02B | -0.08B | 0.05B | 0.24B | -0.16B | 0.19B | 0.29B | 0.29B | 0.85B | 1.68B | -0.33B | -0.08B | 0.50B | | | -0.21B | 0.07B | -0.03B | -0.03B | -0.19B | -0.49B | 0.37B | 0.27B | -0.23B | -0.39B | 0.27B | 0.22B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.15B | | | 0.01B | 0.13B | 0.08B | 0.09B | 0.07B | 0.10B | 0.11B | 0.12B | 0.07B | 0.20B | 0.19B | 0.21B | 0.13B | 0.23B | 0.31B | 0.38B | 0.27B | 0.59B | 0.34B | 0.25B | 0.24B | | | 0.15B | 0.18B | 0.17B | | | | | | 0.26B | 0.30B | 0.27B | 0.25B |
|
Long-Term Debt Repayments
|
| | | | -0.01B | | | | -0.01B | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B | 0.04B | 0.08B | 0.08B | 0.07B | 0.13B | 0.11B | 0.21B | 0.08B | 0.17B | 0.20B | 0.20B | 0.14B | 0.22B | 0.30B | 0.34B | 0.29B | 0.38B | 0.39B | 0.27B | 0.22B | | | 0.12B | 0.19B | 0.19B | | | | | | 0.40B | 0.34B | 0.26B | 0.25B |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | -0.15B | 0.43B | -0.70B | 0.04B | 0.15B | 0.70B | -0.34B | -0.08B | 0.07B | 0.10B | -0.20B | -0.07B | -0.11B | 0.18B | 0.25B | 0.15B | -0.66B | 0.76B | -0.04B | -0.27B | -0.14B | 0.55B | -0.39B | -0.15B | -0.15B | 0.42B | 0.16B | -0.08B | -0.09B | -0.61B | 0.06B | -0.08B | -0.02B | | | 0.60B | 0.06B | -0.75B | 0.02B | -0.01B | 0.00B | 0.02B | -0.11B | -0.14B | 0.03B | -0.06B | -0.01B |
|
Shares Issued
|
| | | | | | | 0.00B | 0.01B | | | | | | | | | | -0.04B | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | | | | | 0.00B | | | 0.00B | | | | | | | | | | | 0.01B | | | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.04B | -0.00B | 0.02B | | | 0.05B | 0.00B | 0.01B | 0.00B | 0.00B | 0.19B | 0.00B | | | 0.00B | | | 0.00B | 0.01B | 0.01B | | | 0.03B | 0.03B | 0.06B | 0.06B |
|
Preferred Shares Repurchased
|
| | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
0.79B | -0.51B | 0.25B | 0.26B | 0.78B | 0.00B | -0.14B | 0.01B | 0.66B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.00B | -0.00B | -0.00B | 0.02B | -0.00B | 0.01B | 0.00B | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | 0.01B | 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 |
|
Cash from Financing Activities
|
0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.13B | | | | | | -0.00B | | | 0.02B | -0.09B | 0.18B | -0.52B | -0.17B | 0.06B | 0.14B | -0.33B | 0.03B | -0.51B | -0.11B | -0.22B | 0.22B | 0.02B | 0.40B | 0.08B | 0.20B | -0.43B | 0.96B | 0.01B | -0.06B | -0.18B | 0.45B | -0.34B | 0.07B | -0.33B | 0.58B | 0.41B | 0.24B | 0.72B | 1.27B | -0.34B | -0.39B | 0.48B | | | 0.40B | 0.10B | -0.81B | -0.03B | -0.22B | -0.51B | 0.37B | 0.18B | -0.56B | -0.46B | 0.15B | 0.15B |
|
Change in Cash
|
0.04B | -0.51B | 0.25B | 0.26B | -0.01B | 0.00B | -0.14B | 0.01B | 0.01B | -0.02B | -0.06B | -0.01B | 0.00B | -0.00B | -0.00B | 0.15B | -0.12B | 0.02B | 0.39B | -0.27B | 0.17B | -0.23B | -0.04B | 0.17B | -0.10B | -0.10B | -0.05B | 0.12B | -0.14B | 0.09B | -0.04B | 0.14B | -0.12B | -0.16B | -0.03B | 0.11B | -0.01B | -0.19B | 0.14B | 0.15B | -0.31B | 0.02B | -0.08B | 0.23B | 0.12B | 1.09B | -0.35B | -0.15B | 0.48B | | | 0.15B | -0.16B | -0.07B | 0.35B | -0.14B | -0.93B | 1.17B | 0.35B | -0.58B | -0.76B | 0.25B | -0.03B |
|
Free Cash Flow
|
0.01B | -0.01B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | 0.11B | 0.15B | -0.15B | 0.44B | -0.08B | 0.15B | -0.46B | 0.23B | -0.05B | -0.12B | 0.06B | 0.04B | 0.03B | -0.00B | -0.39B | 0.12B | 0.07B | 0.34B | -0.82B | -0.03B | 0.15B | 0.18B | -0.51B | 0.59B | 0.07B | 0.32B | -0.47B | -0.36B | 0.04B | -0.60B | 0.45B | 0.23B | 0.20B | 0.31B | | | -0.11B | -0.22B | 0.50B | 0.26B | 0.07B | -0.44B | 0.51B | 0.12B | 0.01B | -0.23B | 0.27B | -0.10B |
|
Net Cash Flow
|
0.04B | 0.44B | -0.70B | 0.26B | -0.01B | 0.00B | -0.14B | 0.01B | 0.01B | -0.02B | -0.06B | 0.00B | 0.00B | -0.00B | -0.00B | 0.15B | -0.12B | 0.02B | 0.39B | -0.27B | 0.17B | -0.23B | -0.04B | 0.17B | -0.10B | -0.10B | -0.05B | 0.12B | -0.14B | 0.09B | -0.04B | 0.14B | -0.12B | -0.16B | -0.03B | 0.11B | -0.01B | -0.19B | 0.14B | 0.15B | -0.32B | 0.02B | -0.09B | 0.23B | 0.11B | 1.01B | -0.32B | -0.15B | 0.48B | | | 0.15B | -0.16B | -0.07B | 0.35B | -0.14B | -0.93B | 1.17B | 0.35B | -0.58B | -0.76B | 0.25B | -0.03B |