|
Net Income
|
| | | | | | | | | | | | | -0.23B | 0.08B | 0.12B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | |
|
Gains from Sales and Divestitures
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.04B | 0.03B | 0.00B | 0.00B | 0.01B | 0.01B | | 0.03B | -0.01B | 0.01B | -0.12B |
|
Asset Writedowns and Impairment
|
0.02B | 0.01B | 0.01B | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | |
|
Non-cash Items
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.01B | -0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | | | | | | | | | |
|
Cash from Operations
|
0.27B | 0.25B | 0.33B | 0.31B | 0.30B | 0.26B | 0.28B | 0.18B | 0.18B | 0.15B | 0.22B | 0.04B | 0.14B | 0.36B | 0.11B | 0.20B |
|
Amortizatization of Intangibles
|
-0.02B | 0.04B | 0.04B | 0.05B | 0.06B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.05B | | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | |
|
Change in Accured Expenses
|
-0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.04B | 0.06B | -0.01B | -0.01B | 0.00B | 0.02B | -0.05B | 0.01B | -0.01B | 0.06B | -0.01B |
|
Change in Net Loans
|
| | | | | 0.01B | 0.05B | 0.10B | 0.16B | 0.53B | 1.38B | 1.83B | 2.01B | 1.88B | 1.45B | 2.20B |
|
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 | 0.01B | 0.00B | | |
|
Sales of Property, Plant and Equipment
|
| | 0.01B | | | | 0.00B | 0.03B | 0.08B | 0.12B | 0.11B | 0.28B | 0.19B | 0.13B | 0.12B | 0.09B |
|
Acquisitions
|
| | | | | | | | | | | | 0.01B | | | |
|
Change in Acquisitions & Divestments
|
1.93B | 3.09B | 2.29B | 2.67B | 2.77B | 1.94B | 2.92B | 3.34B | 4.00B | 2.33B | 2.10B | 3.79B | 0.16B | 0.05B | 0.04B | 0.08B |
|
Cash from Investing Activities
|
1.77B | 0.92B | -2.38B | -0.65B | 1.60B | 0.45B | 0.55B | 0.93B | 1.82B | -2.16B | -1.13B | 6.38B | -2.18B | -1.12B | -1.55B | -0.42B |
|
Other financing activities
|
| | | | 0.01B | | | | 0.00B | 0.00B | | | | | | |
|
Long-Term Debt Issuances
|
59.53B | 48.87B | 55.82B | 64.18B | 0.13B | | | 81.71B | 70.49B | 0.07B | 0.22B | | | | | 0.18B |
|
Long-Term Debt Repayments
|
| | | | | 0.25B | 0.09B | 0.02B | 0.02B | 0.10B | 0.11B | | | | | |
|
Shares Issued
|
0.40B | 0.00B | 0.61B | 0.01B | 0.08B | 0.04B | 0.00B | 0.00B | 0.20B | 0.39B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B |
|
Shares Repurchased
|
| | | 0.01B | 0.02B | | | | | | | 0.05B | 0.09B | 0.10B | | 0.00B |
|
Preferred Shares Issued
|
| | | | 0.20B | | | | | | | 0.28B | | | | |
|
Preferred Shares Repurchased
|
| | | | 0.10B | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.22B | 0.26B | 0.33B | 0.34B | 0.59B | 0.29B | 0.30B | 0.30B | 0.31B | 0.34B | 0.36B | 0.11B | 0.17B | 0.18B | 0.14B | 0.14B |
|
Cash from Financing Activities
|
-1.75B | -1.47B | 2.10B | 0.35B | -1.73B | -1.09B | -0.85B | -1.03B | -1.85B | 1.63B | 0.96B | -5.74B | 1.63B | 0.85B | 1.43B | 0.34B |
|
Change in Cash
|
0.29B | -0.31B | 0.05B | 0.01B | 0.16B | -0.38B | -0.02B | 0.08B | 0.15B | -0.38B | 0.05B | 0.69B | -0.42B | 0.09B | -0.01B | 0.11B |
|
Beginning Cash Balance
|
0.36B | 0.65B | 0.35B | 0.39B | 0.40B | 0.38B | 0.02B | -0.08B | -0.15B | 0.38B | -0.05B | -0.69B | 0.42B | -0.09B | 0.01B | -0.11B |
|
Free Cash Flow
|
0.27B | 0.25B | 0.33B | 0.31B | 0.30B | 0.26B | 0.28B | 0.18B | 0.18B | 0.15B | 0.21B | 0.03B | 0.13B | 0.36B | 0.11B | 0.20B |
|
Net Cash Flow
|
0.29B | -0.31B | 0.05B | 0.01B | 0.16B | -0.38B | -0.02B | 0.08B | 0.15B | -0.38B | 0.05B | 0.69B | -0.42B | 0.09B | -0.01B | 0.11B |