|
Net Income
|
0.05B | 0.05B | 0.08B | 0.12B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.07B | 0.12B | 0.15B | 0.31B | 0.35B | 0.54B | 0.45B | 0.38B | 0.20B | 0.25B | 0.17B | 0.17B | 0.13B | 0.14B | 0.04B | 0.03B | 0.06B | 0.09B | -0.04B | 0.04B | 0.10B | 0.07B | 0.10B | 0.08B | 0.14B | 0.18B |
|
Share-based Compensation
|
| | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.02B | -0.00B | 0.01B | 0.01B | 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 |
|
Gains from Investment Securities
|
| | 13.60B | 12.14B | 11.10B | 11.73B | 11.38B | 10.35B | 8.54B | 12.65B | 17.90B | 22.13B | 19.34B | 21.19B | 26.68B | 35.63B | 37.27B | 41.74B | 39.04B | 36.40B | 31.27B | 19.57B | 16.22B | -67.18B | 0.01B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | 0.00B |
|
Non-cash Items
|
| | | | | | | 0.01B | | | | 0.06B | | | | 0.00B | | | | 0.00B | | | | 0.11B | | | | 0.21B | | | | 0.20B | | | |
|
Change in Loans
|
| | | 12.14B | 11.10B | 11.73B | 11.38B | 10.35B | 8.54B | 12.65B | 17.90B | 22.13B | 19.34B | 21.19B | 26.68B | -64.96B | 37.27B | 41.74B | 39.04B | 36.40B | 31.27B | 19.57B | 16.22B | -66.76B | | | | | | | | 0.47B | 0.65B | 1.03B | 3.98B |
|
Cash from Operations
|
| | | -0.24B | 0.54B | 0.06B | 0.14B | -0.16B | -0.13B | -0.75B | -0.81B | -0.55B | -0.73B | 1.10B | -4.29B | -2.28B | -1.25B | 2.58B | 1.44B | -0.21B | 4.43B | 1.70B | -0.59B | 0.49B | -3.26B | 2.23B | -0.98B | 0.43B | -0.90B | -1.09B | -0.39B | -2.15B | 1.07B | -0.13B | -0.70B |
|
Amortizatization of Intangibles
|
| | 0.08B | 0.06B | 0.04B | 0.05B | 0.06B | 0.09B | 0.12B | 0.16B | 0.16B | -0.43B | -0.02B | | | | 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 |
|
Amortization of Deferred Charges
|
| | 0.00B | 0.00B | 0.00B | -0.02B | 0.01B | -0.01B | -0.01B | -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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF)
|
| | | 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 |
|
Change in Account Payables
|
| | | 0.01B | -0.02B | -0.02B | -0.01B | 0.01B | -0.03B | -0.01B | -0.01B | 0.01B | -0.02B | -0.01B | 0.01B | 0.05B | 0.01B | -0.04B | -0.01B | 0.08B | -0.08B | -0.06B | -0.01B | 0.12B | -0.06B | -0.02B | -0.03B | 0.11B | -0.08B | -0.03B | -0.02B | 0.04B | -0.02B | -0.01B | -0.00B |
|
Change in Accured Expenses
|
| | | -0.03B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | -0.00B | 0.07B | -0.04B | 0.02B | 0.02B | 0.06B | 0.03B | 0.05B | 0.01B | -0.02B | -0.01B | -0.00B | -0.05B | 0.04B | -0.10B | -0.04B | 0.04B | -0.02B | 0.15B | -0.18B | 0.04B | 0.04B | 0.03B | 0.01B | 0.03B | 0.07B |
|
Change in Taxes
|
| | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.02B | 0.11B | 0.12B | -0.06B | -0.05B | 0.13B | -0.18B | 0.09B | 0.03B | 0.06B | 0.14B | 0.08B | 0.04B | 0.01B | 0.02B | 0.03B | -0.02B | 0.00B | 0.04B | 0.02B | 0.03B | 0.03B | -0.06B | 0.05B |
|
Capital Expenditures
|
| | | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Sales of Property, Plant and Equipment
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.08B | | | | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.03B | -0.06B | -0.01B | 0.05B | -0.03B | 0.03B | -0.07B | 0.02B | -0.02B | -0.07B | 0.01B | 0.09B | -0.09B | 0.01B | -0.02B | 0.00B | 0.00B | 0.07B | -0.07B | 0.03B | -0.02B | -0.01B | 0.00B | -0.00B | 0.00B | -0.01B | 0.19B | 0.48B | -0.25B | 0.02B | 0.02B | -0.40B |
|
Cash from Investing Activities
|
| | | -0.05B | -0.08B | -0.01B | -0.25B | 0.03B | -0.09B | 0.25B | 0.01B | -0.02B | 1.12B | -0.13B | -0.06B | -0.14B | -0.22B | 0.08B | -0.16B | -0.00B | -0.17B | -0.26B | -0.06B | -0.24B | -0.02B | -0.17B | -0.19B | 0.10B | -0.78B | -0.74B | -0.24B | -0.13B | 0.03B | -0.16B | 0.75B |
|
Other financing activities
|
| | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.01B | 0.01B |
|
Long-Term Debt Issuances
|
| | | 0.92B | | | | | | | | | | | | 0.15B | 0.65B | | 0.50B | | | | | 0.15B | 0.68B | | 0.20B | 0.12B | 0.72B | | | 0.33B | 0.85B | 0.85B | 0.65B |
|
Long-Term Debt Repayments
|
| | | 0.18B | 0.00B | | | 0.89B | 0.00B | | | | | | | | | | | | | | | | 0.15B | | | 0.93B | 0.62B | 0.25B | | | 0.33B | 0.50B | 0.42B |
|
Shares Issued
|
| | | 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 | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Shares Repurchased
|
| | | | | | | 0.00B | | | | | 0.00B | 0.24B | 0.01B | 0.09B | 0.29B | 0.15B | 0.26B | 0.26B | 0.14B | 0.11B | 0.10B | 0.05B | 0.05B | 0.03B | | -0.00B | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | 0.01B | | | | | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Cash from Financing Activities
|
| | | 0.26B | -0.36B | 0.01B | 0.03B | 0.19B | 0.22B | 0.58B | 0.77B | 0.56B | 0.30B | -0.93B | 3.97B | 2.42B | 1.38B | -2.78B | -1.13B | 0.07B | -4.11B | -0.52B | 0.79B | -0.48B | 3.46B | -2.03B | 0.81B | -0.77B | 1.67B | 1.50B | 0.18B | 2.37B | -1.12B | 0.24B | 0.40B |
|
Change in Cash
|
| | | -0.03B | 0.10B | 0.05B | -0.09B | 0.05B | -0.01B | 0.09B | -0.03B | -0.01B | 0.69B | 0.03B | -0.38B | 0.00B | -0.09B | -0.12B | 0.15B | -0.14B | 0.15B | 0.93B | 0.14B | -0.23B | 0.17B | 0.03B | -0.36B | -0.24B | -0.01B | -0.33B | -0.45B | 0.09B | -0.03B | -0.05B | 0.46B |
|
Free Cash Flow
|
| | | -0.24B | 0.53B | 0.05B | 0.13B | -0.16B | -0.14B | -0.76B | -0.81B | -0.56B | -0.74B | 1.08B | -4.29B | -2.29B | -1.26B | 2.57B | 1.43B | -0.22B | 4.41B | 1.68B | -0.61B | 0.48B | -3.28B | 2.22B | -0.98B | 0.42B | -0.90B | -1.10B | -0.40B | -2.16B | 1.06B | -0.14B | -0.71B |
|
Net Cash Flow
|
| | | -0.03B | 0.10B | 0.05B | -0.09B | 0.05B | -0.01B | 0.09B | -0.03B | -0.01B | 0.69B | 0.03B | -0.38B | 0.00B | -0.09B | -0.12B | 0.15B | -0.14B | 0.15B | 0.93B | 0.14B | -0.23B | 0.17B | 0.03B | -0.36B | -0.24B | -0.01B | -0.33B | -0.45B | 0.09B | -0.03B | -0.05B | 0.46B |