|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.05B | | 0.05B | 0.01B | -0.00B | 0.00B | 0.05B | -0.01B | -0.04B | | | 0.00B | |
|
Asset Writedowns and Impairment
|
| 0.00B | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
0.00B | 0.02B | 0.03B | 0.01B | 0.01B | | | | | | | | | | | |
|
Cash from Operations
|
0.01B | 0.07B | 0.31B | 0.43B | 0.49B | 0.38B | 0.36B | 0.30B | 0.29B | 0.30B | 0.34B | 0.17B | 0.15B | 0.20B | 0.24B | 0.18B |
|
Amortizatization of Intangibles
|
0.00B | 0.01B | -0.05B | -0.14B | -0.18B | -0.11B | -0.12B | -0.08B | -0.07B | -0.04B | -0.05B | -0.02B | | | | |
|
Amortization of Deferred Charges
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | -0.00B |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.01B | -0.02B | -0.03B | | | | | | |
|
Change in Account Payables
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | 0.00B | -0.00B | 0.00B | 0.02B | 0.01B | -0.05B | 0.00B | 0.02B | -0.01B | 0.02B |
|
Change in Net Loans
|
| | | | 0.04B | 0.26B | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.07B | 0.42B | 1.49B | 2.85B | 5.04B | 3.27B | 0.91B | 1.03B | 0.63B | 4.75B | 3.31B | 25.03B | 16.27B | 27.28B | 5.24B | 1.31B |
|
Cash from Investing Activities
|
-0.79B | -4.43B | -9.15B | -3.68B | -2.30B | -0.91B | 1.24B | 0.98B | -3.09B | 0.62B | -4.32B | 11.55B | 0.12B | 2.42B | -0.54B | -0.50B |
|
Other financing activities
|
-0.01B | -0.09B | 0.04B | 0.07B | 0.02B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Long-Term Debt Issuances
|
0.08B | 0.07B | | | 1.69B | 2.84B | 2.33B | 0.12B | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | 1.59B | 1.93B | 0.12B | | | | | | | | |
|
Short-Term Debt issuances
|
2.77B | 20.55B | 92.91B | 153.41B | 182.46B | 141.07B | 140.86B | 127.06B | 146.89B | 136.57B | 131.62B | 75.70B | 82.35B | 66.87B | 41.08B | 38.47B |
|
Shares Issued
|
0.17B | 0.83B | 1.30B | 0.02B | 0.40B | 0.00B | 0.00B | 0.00B | | | 0.51B | 0.42B | 0.43B | 0.08B | 0.11B | 0.12B |
|
Shares Repurchased
|
| | | | 0.16B | 0.02B | 0.13B | 0.03B | | 0.00B | | | | | | |
|
Preferred Shares Issued
|
| | | 0.14B | -0.00B | 0.15B | -0.00B | | 0.28B | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | 0.14B | 0.12B | 0.01B | 0.11B |
|
Dividends Paid - Common
|
0.01B | 0.07B | 0.27B | 0.31B | 0.33B | 0.26B | 0.24B | 0.20B | 0.21B | 0.23B | 0.27B | 0.14B | 0.13B | 0.14B | 0.10B | 0.11B |
|
Cash from Financing Activities
|
0.81B | 4.39B | 8.98B | 3.34B | 1.74B | 0.49B | -1.71B | -1.17B | 2.72B | -0.88B | 4.13B | -11.62B | -0.09B | -2.92B | 0.22B | 0.33B |
|
Change in Cash
|
0.02B | 0.04B | 0.13B | 0.09B | -0.08B | -0.05B | -0.11B | 0.11B | -0.07B | 0.05B | 0.15B | 0.10B | 0.18B | -0.30B | -0.08B | 0.01B |
|
Beginning Cash Balance
|
-0.02B | -0.04B | -0.13B | -0.09B | 0.08B | 0.05B | 0.11B | -0.11B | 0.07B | -0.05B | -0.15B | -0.10B | -0.18B | 0.30B | 0.08B | -0.01B |
|
Free Cash Flow
|
0.01B | 0.07B | 0.31B | 0.43B | 0.49B | 0.38B | 0.36B | 0.30B | 0.29B | 0.30B | 0.34B | 0.17B | 0.15B | 0.20B | 0.24B | 0.18B |
|
Net Cash Flow
|
0.02B | 0.04B | 0.13B | 0.09B | -0.08B | -0.05B | -0.11B | 0.11B | -0.07B | 0.05B | 0.15B | 0.10B | 0.18B | -0.30B | -0.08B | 0.01B |