|
Net Income
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.48B | -0.48B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.73B | -0.73B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 948.00B | -948.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
-0.00B | 0.01B | 0.00B | 0.00B | 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 | 0.00B | 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 | -0.01B |
|
Gains from Sales and Divestitures
|
| 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 | 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 Investment Securities
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B |
|
Non-cash Items
|
| | | 0.03B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | 0.05B | -0.04B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Loans
|
0.03B | 0.05B | 0.07B | 0.05B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.04B | 0.05B | 0.14B | 0.12B | 0.09B | 0.09B | 0.06B | 0.06B | 0.05B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B |
|
Cash from Operations
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | -0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | -0.00B | 0.02B | 0.01B | 0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.03B | -0.02B | 0.00B | 0.03B | 0.03B | 0.04B | 0.04B | -0.03B | 0.08B | 0.03B | 0.05B | 0.01B | 0.05B | 0.02B | 0.02B | 0.02B | 0.04B |
|
Amortizatization of Intangibles
|
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 | 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 |
|
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 | 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 | 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 | 0.00B |
|
Change in Accured Expenses
|
-0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.02B | -0.01B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | 0.02B | -0.01B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.02B | -0.01B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | -0.00B | 0.01B | -0.01B | 0.01B | -0.00B | -0.02B | 0.00B | 0.01B |
|
Change in 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 | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | -0.01B | 0.00B | -0.01B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | -0.01B | -0.00B |
|
Change in Net Loans
|
0.01B | 0.02B | 0.04B | 0.05B | 0.01B | 0.05B | 0.05B | 0.02B | -0.02B | 0.02B | -0.01B | 0.06B | 0.01B | 0.00B | -0.00B | 0.03B | 0.03B | 0.10B | -0.02B | 0.00B | -0.08B | -0.06B | -0.04B | 0.05B | -0.02B | 0.22B | 0.24B | 0.00B | 0.13B | 0.01B | 0.02B | 0.03B | -0.07B | 0.02B | 0.02B | 0.00B | -0.04B | 0.06B | 0.06B |
|
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 | 0.00B | 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 | 0.00B | 0.00B |
|
Sales of Property, Plant and Equipment
|
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 | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.02B | 0.00B | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.01B |
|
Change in Acquisitions & Divestments
|
0.04B | 0.01B | 0.23B | 0.04B | 0.06B | 0.04B | 0.05B | 0.08B | 0.00B | 0.09B | 0.00B | | 0.08B | 0.04B | 0.06B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.51B | 0.08B | 0.00B | 0.08B | 0.05B | 0.07B | 0.07B | 0.07B | | 0.03B | 0.14B | 0.03B | 0.10B | 0.11B | 0.05B | 0.13B |
|
Cash from Investing Activities
|
-0.05B | -0.03B | 0.19B | -0.24B | -0.09B | -0.00B | -0.02B | -0.03B | 0.00B | 0.02B | 0.01B | -0.06B | 0.04B | 0.02B | 0.01B | -0.03B | -0.00B | -0.08B | 0.03B | -0.05B | -0.03B | 0.07B | -0.10B | 0.19B | -0.18B | -0.17B | -0.16B | 0.07B | -0.04B | 0.09B | 0.08B | 0.04B | 0.09B | -0.02B | -0.01B | 0.26B | 0.08B | -0.09B | 0.09B |
|
Other financing activities
|
0.04B | -0.01B | -0.00B | 0.04B | 0.07B | -0.03B | -0.02B | 0.03B | 0.04B | -0.05B | -0.03B | -0.02B | 0.01B | -0.05B | -0.00B | 0.05B | 0.07B | 0.26B | 0.03B | 0.06B | 0.12B | 0.03B | 0.03B | 0.06B | 0.08B | -0.20B | -0.06B | -0.17B | -0.21B | -0.18B | -0.10B | -0.04B | 0.04B | -0.09B | -0.06B | 0.04B | 0.08B | -0.05B | -0.27B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | 0.02B | | | | | | 0.00B | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | |
|
Short-Term Debt issuances
|
0.01B | 0.03B | -0.05B | 0.07B | 0.01B | -0.00B | 0.04B | -0.05B | -0.07B | 0.09B | -0.01B | 0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | -0.03B | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.02B | 0.00B | 0.01B | -0.02B |
|
Shares Issued
|
| | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | |
|
Shares Repurchased
|
| | | | 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 | 0.00B | 0.00B | | | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.01B |
|
Dividends Paid - Common
|
| | 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 | 0.03B | 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 |
|
Cash from Financing Activities
|
0.04B | 0.02B | -0.05B | 0.09B | 0.09B | -0.04B | 0.02B | 0.03B | -0.02B | -0.02B | -0.04B | 0.05B | -0.06B | -0.03B | -0.01B | 0.01B | 0.01B | 0.26B | 0.03B | 0.06B | 0.12B | 0.07B | 0.00B | 0.06B | 0.06B | -0.21B | -0.04B | -0.11B | -0.00B | -0.05B | -0.16B | -0.08B | -0.14B | 0.03B | -0.05B | -0.30B | 0.06B | -0.05B | -0.15B |
|
Change in Cash
|
-0.00B | 0.00B | 0.15B | -0.14B | 0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.02B | -0.01B | 0.00B | -0.01B | 0.02B | -0.00B | -0.00B | 0.02B | 0.18B | 0.06B | 0.02B | 0.11B | 0.15B | -0.07B | 0.23B | -0.12B | -0.35B | -0.17B | -0.00B | -0.01B | 0.01B | -0.00B | -0.01B | -0.00B | 0.02B | -0.01B | -0.02B | 0.16B | -0.11B | -0.03B |
|
Beginning Cash Balance
|
0.04B | 0.04B | 0.04B | 0.19B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.05B | 0.07B | 0.05B | 0.06B | 0.04B | 0.06B | 0.05B | 0.05B | 0.07B | 0.26B | 0.31B | 0.33B | 0.44B | 0.59B | 0.52B | 0.75B | 0.63B | 0.28B | 0.12B | 0.12B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.12B | 0.12B | 0.10B | 0.26B | 0.14B |
|
Free Cash Flow
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | -0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | -0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.02B | 0.01B | 0.03B | -0.02B | 0.00B | 0.03B | 0.03B | 0.04B | 0.03B | -0.03B | 0.08B | 0.02B | 0.04B | 0.01B | 0.05B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Net Cash Flow
|
-0.00B | 0.00B | 0.15B | -0.14B | 0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.02B | -0.01B | 0.00B | -0.01B | 0.02B | -0.00B | -0.00B | 0.02B | 0.18B | 0.06B | 0.02B | 0.11B | 0.15B | -0.07B | 0.23B | -0.12B | -0.35B | -0.17B | -0.00B | -0.01B | 0.01B | -0.00B | -0.01B | -0.00B | 0.02B | -0.01B | -0.02B | 0.16B | -0.11B | -0.03B |