|
Net Income
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.08B | 0.05B | 0.03B | 0.01B | 0.03B | 0.04B | 0.02B | 0.01B | -0.01B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.04B | 0.07B | 0.06B | -0.59B | 0.46B | 0.10B | 0.08B | 0.07B | 0.04B | -0.04B | -0.02B | -0.02B | -0.07B | 0.01B | 0.00B | 0.06B | 0.02B | 0.06B | 0.05B | 0.05B | 0.03B | 0.04B | 0.05B | 0.01B | 0.01B | 0.06B |
|
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 | 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 | 0.00B | 0.00B |
|
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 | 299.00 | 299.00 | 153.00 | 284.00 | 284.00 | 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 | -0.05B | | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.03B | 260.00 | 0.03B | 0.02B | 0.03B | -0.01B | -0.00B | 0.00B | -0.04B | 0.00B | 0.00B | 0.00B | 0.23B | 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 |
|
Cash from Restructuring
|
-0.01B | -0.03B | -0.04B | -0.03B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-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 Loans
|
| | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.26B | 1.93B | 0.75B | 3.57B | 6.58B | 5.13B | 3.91B | 4.19B | 2.59B | 2.03B | 2.77B | 3.75B | 3.15B | 2.64B | 3.06B | 4.89B | 3.61B | 3.23B | 5.23B | 6.86B | 8.20B | 4.86B | 5.79B | 7.04B | 6.63B | 5.20B | 5.36B | 8.44B | 10.38B | 9.48B | 11.33B | 17.66B | 22.67B | 19.72B | 20.17B | 26.75B | 39.67B | 33.32B | 30.18B | 29.87B | 17.55B | 11.99B | 10.23B | 9.71B | 7.15B | 5.59B | 4.88B | 3.11B | 2.36B | 1.93B | 2.24B | 5.17B | 3.07B | 2.61B | 2.37B | 2.50B |
|
Cash from Operations
|
-0.00B | -0.01B | -0.01B | 0.00B | -0.03B | -0.01B | -0.04B | -0.20B | 0.05B | -0.32B | -0.39B | -0.16B | -0.23B | -0.22B | 0.01B | 0.19B | 0.11B | -0.68B | 0.95B | -0.75B | -0.75B | -0.91B | 1.13B | -0.34B | -0.04B | -0.14B | -0.61B | 0.17B | 0.40B | -0.11B | -0.00B | -0.06B | 0.12B | -0.71B | -0.21B | 0.23B | 0.14B | -1.06B | -1.42B | -0.65B | 1.71B | 0.90B | -1.96B | 0.02B | -1.87B | -1.00B | 0.15B | -0.10B | 1.75B | -0.07B | -0.40B | 0.51B | -1.28B | 2.02B | 0.06B | 0.53B | -0.34B | 0.24B | -0.98B | -1.62B | -0.59B | -2.02B | -1.30B |
|
Amortizatization of Intangibles
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.02B | 0.01B | -0.01B | | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.01B | 0.02B | -0.00B | 0.01B | 0.00B | 0.01B |
|
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 | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B |
|
Change in Account Payables
|
| | -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 | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.08B | -0.04B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | 0.02B | -0.01B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B |
|
Change in Accured Expenses
|
| | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | -0.02B | 0.01B | -0.00B | -0.00B | -0.00B | -0.04B | 0.05B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.04B | 0.07B | -0.03B | -0.01B | 0.00B | -0.01B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.04B | 0.07B | -0.02B | -0.03B | -0.01B | 0.05B | 0.02B | -0.00B | 0.04B | -0.01B | -0.05B | 0.02B | 0.01B | -0.02B | 0.07B | -0.01B | -0.05B | -0.01B | 0.26B | -0.23B | 0.00B | -0.01B | 0.03B | -0.03B | 0.04B | -0.01B |
|
Change in Taxes
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | 0.01B | -0.02B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | -0.02B | -0.00B | -0.01B | -0.02B | 0.00B | 0.01B | 0.00B | 0.02B | -0.01B | 0.02B | -0.03B | -0.00B | -0.00B | 0.04B | 0.03B | 0.08B | -0.01B | -0.02B | 0.02B | 0.05B | -0.01B | -0.02B | -0.00B | -0.02B | 0.01B | -0.02B | 0.01B | -0.01B |
|
Change in Net Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.15B |
|
Capital Expenditures
|
| | | | 0.00B | 0.00B | | 0.00B | | | | | | | 0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.05B | 0.07B | 0.06B | 0.07B | 0.04B | 0.05B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.00B | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | | | | | | 0.00B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.00B | 0.01B | -0.07B | 0.10B | -0.09B | -0.01B | -0.00B | 0.01B | 0.01B | -0.03B | 0.02B | 0.09B | -0.10B | 0.06B | -0.07B | 0.01B | 0.05B | -0.03B | -0.01B | -0.01B | -0.05B | 0.05B | -0.00B | 0.02B | 0.05B | 0.14B | -0.19B | 0.05B | -0.02B | -0.06B | 0.09B | 0.03B | 0.07B | -0.15B | 0.26B | -0.10B | 0.04B | -0.05B | -0.09B | -0.02B | 0.22B | -0.01B | -0.23B | 0.00B | 0.10B | -0.10B | 0.07B |
|
Cash from Investing Activities
|
0.00B | 0.00B | -0.06B | -0.11B | -0.25B | -0.02B | -0.01B | 0.01B | 0.11B | -0.24B | 0.08B | -0.06B | -0.11B | 0.06B | -0.71B | -0.27B | -0.00B | 0.11B | 0.20B | -0.28B | -0.09B | 0.04B | -0.02B | 0.08B | 0.09B | 0.22B | -0.15B | 0.03B | 0.04B | 0.09B | 0.29B | 0.27B | -0.23B | -0.18B | -0.27B | -0.74B | 0.18B | -0.83B | 0.29B | -0.33B | -0.60B | 1.09B | 0.75B | -1.25B | 0.93B | 0.06B | 0.10B | -0.00B | -0.20B | -0.59B | -0.56B | -0.52B | -0.12B | -0.01B | 0.19B | -0.08B | 0.77B | -0.01B | 0.31B | 0.28B | 0.04B | 0.27B | -0.44B |
|
Other financing activities
|
| | | | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.00B | | 0.00B | | 0.01B | 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 | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | 0.14B | 0.32B | 0.30B | 0.03B | 0.04B | 0.03B | 0.03B | | 0.02B | 0.12B | 0.26B | 0.00B | 0.45B | | | 0.30B | 0.64B | | 0.38B | 0.35B | | | 0.50B | 1.55B | 0.28B | 0.15B | 0.05B | 0.38B | 0.20B | 0.14B | 0.23B | 0.01B | 0.39B | 0.21B | 0.17B | 0.31B | 0.60B | 0.40B | 0.17B | 0.94B | 1.30B | 1.38B |
|
Long-Term Debt Repayments
|
| | | | | | | | 0.00B | | | 0.03B | | | | | | | | | | 0.02B | 0.28B | 0.30B | 0.21B | | | | 0.17B | -0.04B | 0.20B | 0.34B | | | | | | 0.01B | 0.01B | 0.04B | 0.08B | 0.16B | 0.21B | 0.18B | 0.57B | 0.34B | 0.35B | 0.21B | 0.23B | 0.08B | 0.05B | 0.26B | 0.02B | 0.02B | 0.55B | 0.08B | 0.34B | 0.55B | 0.50B | 0.07B | 0.25B | 0.07B | 0.52B |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89B | 0.28B | 0.15B | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | 0.20B | 0.00B | | 0.01B | 0.05B | 0.20B | 0.36B | | | | 0.26B | | 0.08B | 0.00B | | 0.01B | 0.00B | | | | | | | | | | | | | | | | 0.15B | 0.04B | 0.06B | 0.22B | 0.01B | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Repurchased
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.02B | 0.00B | 0.06B | 0.02B | 0.01B | 0.00B | 0.00B | | 0.02B | 0.07B | 0.01B | | | | | | | | 0.01B | 0.01B | 0.01B | 0.02B | | 0.00B | 0.02B | 0.04B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | | 0.00B | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.00B | 0.09B | 0.05B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Cash from Financing Activities
|
-0.00B | 0.03B | 0.08B | 0.13B | 0.24B | 0.03B | 0.06B | 0.20B | -0.16B | 0.57B | 0.35B | 0.18B | 0.33B | 0.16B | 0.77B | 0.01B | -0.13B | 0.59B | -0.37B | 0.29B | 0.83B | 0.91B | -1.14B | 0.23B | -0.04B | -0.05B | 0.80B | -0.30B | -0.35B | -0.03B | -0.25B | -0.23B | 0.13B | 0.86B | 0.51B | 0.49B | -0.31B | 1.90B | 1.17B | 0.98B | -0.11B | -2.75B | 1.14B | 1.01B | 0.97B | 0.92B | -0.20B | 0.03B | -1.42B | 0.80B | 0.69B | 0.07B | 1.41B | -1.89B | -0.26B | -0.41B | -0.58B | -0.23B | 0.88B | 1.33B | 0.46B | 1.86B | 1.63B |
|
Change in Cash
|
| | 0.00B | 0.02B | -0.03B | -0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.04B | -0.03B | -0.01B | 0.01B | 0.07B | -0.07B | -0.02B | 0.03B | 0.01B | 0.03B | -0.01B | 0.05B | -0.03B | -0.03B | 0.01B | 0.03B | 0.04B | -0.10B | 0.09B | -0.05B | 0.03B | -0.02B | 0.02B | -0.04B | 0.03B | -0.03B | 0.01B | 0.01B | 0.04B | -0.01B | 1.00B | -0.75B | -0.07B | -0.22B | 0.04B | -0.02B | 0.06B | -0.07B | 0.13B | 0.14B | -0.27B | 0.05B | 0.01B | 0.12B | -0.00B | 0.04B | -0.15B | 0.00B | 0.21B | -0.01B | -0.09B | 0.11B | -0.10B |
|
Beginning Cash Balance
|
0.00B | 0.02B | 0.02B | 0.03B | 0.05B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.07B | 0.03B | 0.02B | 0.03B | 0.10B | 0.03B | 0.01B | 0.04B | 0.05B | 0.08B | 0.07B | 0.11B | 0.09B | 0.06B | 0.07B | 0.10B | 0.14B | 0.03B | 0.12B | 0.07B | 0.10B | 0.08B | 0.10B | 0.06B | 0.09B | 0.06B | 0.07B | 0.08B | 0.11B | 0.10B | 1.10B | 0.35B | 0.28B | 0.06B | 0.09B | 0.07B | 0.13B | 0.06B | 0.19B | 0.33B | 0.06B | 0.11B | 0.12B | 0.24B | 0.24B | 0.28B | 0.13B | 0.13B | 0.34B | 0.34B | 0.25B | 0.36B |
|
Free Cash Flow
|
-0.00B | -0.01B | -0.01B | 0.00B | -0.03B | -0.01B | -0.04B | -0.20B | 0.05B | -0.32B | -0.39B | -0.16B | -0.23B | -0.22B | 0.01B | 0.19B | 0.11B | -0.68B | 0.95B | -0.75B | -0.75B | -0.91B | 1.13B | -0.34B | -0.04B | -0.14B | -0.61B | 0.17B | 0.40B | -0.11B | -0.00B | -0.06B | 0.12B | -0.71B | -0.21B | 0.23B | 0.14B | -1.06B | -1.42B | -0.65B | 1.71B | 0.90B | -1.96B | 0.02B | -1.87B | -1.00B | 0.15B | -0.10B | 1.75B | -0.07B | -0.40B | 0.51B | -1.28B | 2.02B | 0.06B | 0.53B | -0.34B | 0.24B | -0.98B | -1.62B | -0.59B | -2.02B | -1.30B |
|
Net Cash Flow
|
0.00B | 0.02B | 0.00B | 0.02B | -0.03B | -0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.04B | -0.03B | -0.01B | 0.01B | 0.07B | -0.07B | -0.02B | 0.03B | 0.78B | -0.74B | -0.01B | 0.05B | -0.03B | -0.03B | 0.01B | 0.03B | 0.04B | -0.10B | 0.09B | -0.05B | 0.03B | -0.02B | 0.02B | -0.04B | 0.03B | -0.03B | 0.01B | 0.01B | 0.04B | -0.01B | 1.00B | -0.75B | -0.07B | -0.22B | 0.04B | -0.02B | 0.06B | -0.07B | 0.13B | 0.14B | -0.27B | 0.05B | 0.01B | 0.12B | -0.00B | 0.04B | -0.15B | 0.00B | 0.21B | -0.01B | -0.09B | 0.11B | -0.10B |