|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Sales and Divestitures
|
| | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Asset Writedowns and Impairment
|
| | | | | | 0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.05B | | | | | | | |
|
Non-cash Items
|
| | 0.00B | | | | 0.00B | | 0.00B | 150.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Change in Interest Receivables
|
| -0.00B | -0.00B | -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 | 0.00B | -0.00B | -0.00B | -0.00B |
|
Cash from Operations
|
| 0.07B | 0.08B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.09B | 0.07B | 0.05B | 0.07B | 0.06B | 0.08B |
|
Amortizatization of Intangibles
|
| -0.00B | -0.02B | 0.00B | -0.01B | 0.00B | 0.05B | -0.01B | -0.01B | -0.01B | 0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
| -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Acquisitions & Divestments
|
| 0.58B | 0.52B | 0.60B | 1.29B | 0.64B | 0.57B | 0.52B | 0.54B | 0.63B | 0.60B | 0.56B | 0.66B | 0.75B | 0.69B | 0.71B | 0.77B | 0.75B | 0.54B | 0.44B | 0.50B | 0.53B | 0.47B |
|
Cash from Investing Activities
|
| 0.24B | 0.59B | 1.34B | -0.46B | 0.09B | -0.05B | -2.07B | -0.51B | -0.08B | 0.28B | -0.11B | -0.20B | -0.47B | 0.13B | 0.35B | 0.10B | 0.74B | 0.41B | -0.43B | 0.46B | 0.48B | -0.05B |
|
Other financing activities
|
| | | | | | | | 0.00B | | | | | | | 0.09B | -0.08B | | | | | | |
|
Long-Term Debt Issuances
|
| 15.98B | 10.81B | 12.82B | 13.44B | 12.06B | 10.54B | 13.86B | 15.80B | 16.16B | 10.00B | 14.84B | 16.91B | 18.18B | 14.25B | 18.18B | 21.27B | 20.69B | -60.00B | 20.47B | 20.75B | 21.14B | -62.35B |
|
Shares Issued
|
| 0.39B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.61B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Shares Repurchased
|
| | | | | | | | | | | | | | 0.01B | | | | 0.02B | | | | |
|
Dividends Paid - Common
|
| 0.06B | 0.07B | 0.08B | 0.07B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.09B | 0.10B | 0.09B | 0.08B | 0.08B | 0.07B | 0.26B | 0.18B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Cash from Financing Activities
|
| -0.11B | -0.50B | -1.29B | 0.16B | -0.42B | 0.07B | 2.30B | 0.29B | -0.09B | -0.40B | 0.01B | 0.34B | 0.26B | -0.26B | -0.22B | -0.32B | -0.77B | -0.42B | 0.10B | -0.45B | -0.47B | -0.27B |
|
Change in Cash
|
| 0.20B | 0.17B | 0.12B | -0.24B | -0.26B | 0.07B | 0.28B | -0.13B | -0.08B | -0.03B | -0.02B | 0.22B | -0.14B | -0.05B | 0.20B | -0.15B | 0.06B | 0.06B | -0.29B | 0.07B | 0.08B | -0.24B |
|
Beginning Cash Balance
|
0.28B | 0.28B | 0.49B | 0.65B | 0.77B | 0.53B | 0.27B | 0.35B | 0.63B | 0.50B | 0.42B | 0.39B | 0.37B | 0.59B | 0.45B | 0.40B | 0.60B | 0.45B | 0.50B | 0.57B | 0.27B | 0.34B | 0.24B |
|
Free Cash Flow
|
| 0.07B | 0.08B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.07B | 0.08B | 0.07B | 0.07B | 0.09B | 0.07B | 0.05B | 0.07B | 0.06B | 0.08B |
|
Net Cash Flow
|
| 0.20B | 0.17B | 0.12B | -0.24B | -0.26B | 0.07B | 0.28B | -0.13B | -0.08B | -0.03B | -0.02B | 0.22B | -0.14B | -0.05B | 0.20B | -0.15B | 0.06B | 0.06B | -0.29B | 0.07B | 0.08B | -0.24B |