|
Net Income
|
-0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.19B | 0.26B | 0.33B | 0.44B | 0.50B | 0.51B | 0.90B | 1.06B | 0.72B | 0.79B |
|
Depreciation and Depletion
|
| | | | | | | | | | 0.01B | 0.02B | 0.02B | 0.03B | 0.05B | 0.07B |
|
Share-based Compensation
|
0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B |
|
Deferred Taxes
|
-0.05B | -0.01B | 0.02B | 0.02B | -0.01B | -0.01B | 0.00B | 0.01B | 0.09B | -0.02B | -0.01B | -0.03B | 0.04B | -0.07B | -0.02B | 0.01B |
|
Gains from Sales and Divestitures
|
| | 0.00B | 0.00B | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.05B | 0.00B | 0.00B | 0.00B | | | | -0.02B | 0.10B | 0.04B | 0.04B | 0.05B | 0.18B | 0.20B | 0.12B | 0.08B |
|
Asset Writedowns and Impairment
|
0.04B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Non-cash Items
|
| | 0.00B | 0.00B | | | | | | | | | | | | |
|
Change in Loans
|
| | 0.00B | 0.00B | | | | | | | | | 56.65B | 47.28B | 42.17B | 45.75B |
|
Cash from Operations
|
0.07B | 0.00B | 0.14B | 0.16B | 0.17B | 0.17B | 0.22B | 0.28B | 0.38B | 0.54B | 0.72B | 0.67B | -2.65B | 2.25B | -0.33B | -2.74B |
|
Amortization of Goodwill
|
0.05B | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
-0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.03B | -0.04B | 0.02B | 0.08B | 0.21B |
|
Amortization of Deferred Charges
|
| | | | | | | | | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.08B | 0.09B |
|
Depreciation & Amortization (CF)
|
0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.05B | 0.06B | 0.09B |
|
Change in Accured Expenses
|
0.07B | -0.07B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | | | | | | |
|
Change in Net Loans
|
| -0.34B | -0.64B | -0.92B | 0.73B | 1.56B | 1.27B | 0.81B | 1.87B | 2.59B | 3.43B | 5.90B | 12.66B | 11.17B | -1.11B | 3.82B |
|
Capital Expenditures
|
-0.00B | -0.00B | -0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.03B | 0.07B | 0.14B | 0.11B | 0.08B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 0.02B | 0.01B | 0.00B | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | 1.18B | 0.39B | 0.80B | 0.91B |
|
Acquisitions
|
| | | 0.05B | 0.02B | | 0.34B | -1.27B | | | | | 1.02B | 0.05B | | |
|
Divestments
|
| 0.00B | | 0.00B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.12B | 0.87B | 0.51B | 0.37B | 0.21B | 0.23B | 0.27B | 0.50B | 0.43B | 0.43B | 0.79B | 1.52B | 1.63B | 0.60B | 10.04B | 10.31B |
|
Cash from Investing Activities
|
-0.37B | -0.71B | -0.81B | -0.59B | -1.17B | -1.39B | -1.37B | -2.89B | -2.96B | -2.71B | -3.72B | -7.54B | -14.71B | -13.13B | -2.16B | -5.97B |
|
Other financing activities
|
0.94B | 0.62B | 0.32B | 0.68B | 1.05B | 1.09B | 1.36B | 2.52B | 2.42B | 2.20B | 3.62B | 9.13B | 15.68B | 6.03B | 1.69B | 11.00B |
|
Long-Term Debt Issuances
|
| | | | | | 0.15B | 0.17B | | | | 0.22B | 1.06B | 0.58B | 2.66B | 3.00B |
|
Long-Term Debt Repayments
|
-0.70B | -0.13B | 0.29B | -0.20B | 0.07B | 0.04B | -0.26B | -0.07B | 0.29B | 0.10B | -0.50B | 0.07B | 0.48B | 0.03B | 0.82B | 1.03B |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | -1.74B | 4.86B | 2.34B | -1.56B |
|
Shares Issued
|
0.19B | 0.05B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.06B | 0.00B | 0.00B | | | 0.54B | 0.16B | 0.00B | 0.00B |
|
Shares Repurchased
|
| | | | | | | | | 0.04B | 0.12B | 0.07B | | | | |
|
Preferred Shares Issued
|
| | 0.14B | | | | | | | | | | 0.29B | | | |
|
Preferred Shares Repurchased
|
| | 0.14B | | | 0.07B | 0.07B | | | 0.04B | | | | | | |
|
Dividends Paid - Common
|
0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.05B | 0.10B | 0.13B | 0.17B | 0.17B | 0.18B |
|
Cash from Financing Activities
|
0.55B | 0.53B | 0.61B | 0.47B | 1.11B | 1.08B | 1.21B | 2.67B | 2.70B | 2.25B | 2.94B | 9.10B | 15.21B | 11.41B | 3.02B | 11.23B |
|
Change in Cash
|
0.26B | -0.18B | -0.06B | 0.05B | 0.10B | -0.14B | 0.06B | 0.06B | 0.13B | 0.08B | -0.06B | 2.24B | -2.16B | 0.53B | 0.53B | 2.52B |
|
Beginning Cash Balance
|
0.14B | 0.40B | 0.22B | 0.15B | 0.20B | 0.31B | 0.16B | 0.22B | 0.28B | 0.42B | 0.50B | -2.18B | 2.23B | -0.53B | -0.53B | -2.52B |
|
Free Cash Flow
|
0.08B | 0.00B | 0.14B | 0.15B | 0.15B | 0.15B | 0.21B | 0.27B | 0.37B | 0.54B | 0.68B | 0.64B | -2.72B | 2.10B | -0.44B | -2.83B |
|
Net Cash Flow
|
0.26B | -0.18B | -0.06B | 0.05B | 0.10B | -0.14B | 0.06B | 0.06B | 0.13B | 0.08B | -0.06B | 2.24B | -2.16B | 0.53B | 0.53B | 2.52B |