|
Net Income
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.08B | 0.09B | 0.14B | 0.19B | 0.19B | 0.22B | 0.24B | 0.25B | 0.24B | 0.26B | 0.26B | 0.29B |
|
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 | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B |
|
Deferred Taxes
|
-0.01B | -0.01B | | | | | 0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.02B | 0.02B | -0.02B | -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 | 0.09B | -0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.02B | -0.01B | 0.01B | 0.01B | 0.01B | 0.03B | -0.00B | 0.04B | -0.05B | 0.06B | -0.12B |
|
Gains from Equity Investments
|
-0.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | 0.00B | | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | -0.00B | | 0.01B | 0.08B | -0.04B | -0.01B | 0.01B | 0.10B | -0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| | | | | | | | | | | | 0.00B | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.58B | 17.23B | 18.84B | 13.66B | 12.64B | 11.99B | 8.99B |
|
Cash from Operations
|
0.02B | 0.05B | 0.02B | -0.02B | -0.07B | 0.01B | -0.02B | 0.08B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.05B | 0.06B | 0.07B | 0.02B | 0.06B | 0.08B | 0.07B | 0.04B | 0.10B | 0.07B | 0.09B | 0.09B | 0.10B | 0.11B | 0.09B | 0.16B | 0.15B | 0.14B | 0.15B | 0.18B | 0.20B | 0.18B | 0.12B | 0.16B | 0.17B | 0.22B | 0.10B | -1.22B | -2.15B | 0.61B | 0.62B | 0.34B | 0.49B | 0.79B |
|
Amortization of Goodwill
|
0.04B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -0.01B | -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 | -0.00B | 0.04B |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
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 | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Change in Accured Expenses
|
| | | | | | 0.00B | -0.01B | -0.00B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | -0.02B | 0.01B | 0.01B | -0.02B | 0.02B | 0.00B | 0.02B | -0.02B | 0.02B | 0.00B | -0.02B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.03B | -0.03B | 0.02B | 0.01B | 0.02B | 0.04B | 0.02B | | | | | | | | | | | | | | |
|
Change in Taxes
|
-0.00B | -0.01B | -0.02B | | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| | | | | | | | | | -0.14B | -0.29B | -0.17B | -0.26B | -0.19B | -0.30B | -0.12B | 0.46B | -0.72B | 1.12B | -0.32B | -0.40B | -0.40B | 2.68B | 0.44B | 0.07B | 0.43B | 0.33B | 0.11B | 0.30B | 0.15B | 0.26B | 0.34B | 0.39B | 0.44B | 0.69B | 0.37B | 0.60B | 0.62B | 0.99B | 0.39B | 1.08B | 0.98B | 0.98B | 1.99B | 1.83B | 0.98B | 1.09B | 1.61B | 1.91B | 4.86B | 4.28B | 1.96B | 5.99B | 3.78B | -0.56B |
|
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 | 0.02B | 0.00B | 0.00B | 0.01B | 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 | -0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | 0.04B | 0.03B | 0.02B | 0.04B | 0.06B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.09B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78B | 0.33B | 0.07B | 0.02B | 0.34B | 0.02B | 0.01B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.34B | | 0.68B | | | | | | | | | | | | | | | | | | | | | | 1.01B | | 0.01B | 0.05B | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | 0.06B | 0.16B | 0.07B | 0.21B | 0.17B | 0.05B | 0.16B | 0.06B | 0.08B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.04B | 0.09B | 0.04B | 0.06B | 0.08B | 0.04B | 0.07B | 0.09B | 0.08B | 0.10B | 0.15B | 0.18B | 0.09B | 0.13B | 0.15B | 0.06B | 0.11B | 0.10B | 0.12B | 0.10B | 0.10B | 0.13B | 0.22B | 0.33B | 0.26B | 0.35B | 0.40B | 0.50B | 0.49B | 0.47B | 0.33B | 0.34B | 0.26B | 0.15B | 0.10B | 0.09B |
|
Cash from Investing Activities
|
-0.03B | -0.14B | 0.02B | -0.22B | 0.10B | -0.16B | -0.14B | -0.51B | -0.10B | 0.05B | -0.29B | -0.47B | -0.08B | -0.23B | -0.12B | -0.15B | -0.19B | -0.17B | -0.16B | -0.65B | -0.29B | -0.31B | -0.39B | -0.40B | -0.35B | 0.25B | -0.88B | -0.39B | -0.16B | -1.73B | -0.69B | -0.32B | -0.44B | -0.80B | -0.92B | -0.80B | -0.35B | -0.59B | -0.70B | -1.07B | -0.35B | -1.09B | -1.33B | -0.95B | -2.40B | -1.66B | -1.53B | -1.95B | -4.06B | -2.16B | -4.45B | -4.04B | -2.60B | -7.10B | -3.93B | 0.49B |
|
Other financing activities
|
-0.00B | 0.00B | 0.00B | 0.94B | 0.00B | 0.00B | -0.00B | 0.01B | 0.16B | 0.09B | 0.04B | 0.03B | 0.24B | 0.10B | 0.16B | 0.18B | 0.28B | -0.07B | 0.27B | 0.56B | 0.31B | 0.32B | 0.23B | 0.23B | 0.73B | 0.00B | 0.20B | 0.42B | 1.05B | 1.12B | 0.24B | 0.11B | 0.81B | 0.68B | 0.87B | 0.07B | 0.38B | 0.73B | 0.82B | 0.27B | 1.03B | 1.23B | 1.00B | 0.36B | 2.03B | 2.71B | 1.30B | 3.09B | 6.46B | 3.53B | 3.36B | 2.33B | 4.55B | 1.55B | 1.88B | -1.94B |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | 0.15B | 0.02B | -0.00B | -0.00B | | | | | | | | | | | | | | | -0.00B | | | | | 0.22B | | | -0.00B | 0.09B |
|
Long-Term Debt Repayments
|
| | | | | | 0.07B | 0.02B | 0.05B | -0.01B | -0.01B | 0.26B | -0.17B | 0.08B | 0.04B | -0.16B | 0.22B | -0.07B | -0.02B | -0.05B | 0.10B | -0.12B | 0.00B | 0.06B | -0.12B | 0.20B | 0.18B | -0.17B | -0.15B | 0.00B | 0.01B | 0.08B | -0.09B | -0.00B | -0.01B | 0.39B | -0.09B | -0.23B | -0.07B | 0.49B | -0.50B | -0.00B | 0.00B | 0.00B | 0.31B | -0.30B | -0.01B | 0.06B | -0.00B | 0.00B | 0.07B | 0.40B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | -0.15B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | 0.65B | -0.51B | 4.04B | 1.29B | 0.05B |
|
Shares Issued
|
0.00B | | | 0.19B | | | | 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 | 0.03B | 0.00B | 0.06B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | 0.00B | -0.00B | | | | | 0.21B | 0.07B | | 0.26B | 0.09B | 0.01B | 0.05B | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.04B | 0.03B | 0.04B | 0.00B | 0.06B | 0.01B | -0.00B | | | | | | | | | |
|
Dividends Paid - Common
|
-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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Cash from Financing Activities
|
0.09B | 0.43B | 0.15B | -0.12B | 0.40B | -0.12B | 0.22B | 0.03B | 0.21B | 0.07B | 0.04B | 0.28B | 0.07B | 0.18B | 0.21B | 0.01B | 0.50B | -0.04B | 0.25B | 0.40B | 0.41B | 0.21B | 0.23B | 0.23B | 0.60B | -0.00B | 0.39B | 0.21B | 0.89B | 1.35B | 0.25B | 0.18B | 0.71B | 0.67B | 0.86B | 0.46B | 0.28B | 0.50B | 0.75B | 0.72B | 0.49B | 1.20B | 0.93B | 0.33B | 2.25B | 2.61B | 1.27B | 2.98B | 6.63B | 1.44B | 4.11B | 3.03B | 4.06B | 6.04B | 3.16B | -1.85B |
|
Change in Cash
|
| | | | | | 0.06B | -0.40B | 0.15B | 0.17B | -0.23B | -0.15B | 0.02B | -0.00B | 0.13B | -0.10B | 0.35B | -0.17B | 0.13B | -0.20B | 0.16B | -0.09B | -0.11B | -0.10B | 0.33B | 0.27B | -0.43B | -0.10B | 0.81B | -0.33B | -0.34B | -0.07B | 0.36B | -0.04B | 0.04B | -0.23B | 0.02B | 0.07B | 0.19B | -0.20B | 0.29B | 0.28B | -0.20B | -0.44B | -0.02B | 1.10B | -0.10B | 1.25B | 2.67B | -1.95B | -2.48B | -0.40B | 2.09B | -0.72B | -0.28B | -0.57B |
|
Beginning Cash Balance
|
0.23B | 0.57B | 0.76B | 0.40B | 0.83B | 0.56B | 0.56B | 0.62B | 0.22B | 0.36B | 0.53B | 0.31B | 0.15B | 0.18B | 0.18B | 0.31B | 0.20B | 0.56B | 0.38B | 0.51B | 0.31B | 0.47B | 0.37B | 0.27B | 0.16B | 0.49B | 0.76B | 0.33B | 0.22B | 1.03B | 0.70B | 0.36B | 0.28B | 0.65B | 0.61B | 0.65B | 0.42B | 0.44B | 0.51B | 0.70B | 0.50B | 0.79B | 1.07B | 0.87B | 0.43B | 0.42B | 1.52B | -1.20B | 2.67B | 5.35B | 3.40B | 0.48B | 0.52B | 2.60B | 1.89B | 0.57B |
|
Free Cash Flow
|
0.02B | 0.05B | 0.02B | -0.02B | -0.07B | 0.01B | -0.02B | 0.08B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.04B | 0.02B | 0.04B | 0.02B | 0.04B | 0.06B | 0.07B | 0.01B | 0.05B | 0.08B | 0.07B | 0.04B | 0.10B | 0.06B | 0.09B | 0.08B | 0.09B | 0.11B | 0.09B | 0.16B | 0.14B | 0.15B | 0.15B | 0.17B | 0.20B | 0.16B | 0.11B | 0.16B | 0.15B | 0.22B | 0.09B | -1.23B | -2.16B | 0.58B | 0.60B | 0.32B | 0.45B | 0.74B |
|
Net Cash Flow
|
0.09B | 0.34B | 0.19B | -0.36B | 0.43B | -0.27B | 0.06B | -0.40B | 0.15B | 0.17B | -0.23B | -0.15B | 0.02B | -0.00B | 0.13B | -0.10B | 0.35B | -0.17B | 0.13B | -0.20B | 0.16B | -0.09B | -0.11B | -0.10B | 0.33B | 0.27B | -0.43B | -0.10B | 0.81B | -0.33B | -0.34B | -0.07B | 0.36B | -0.04B | 0.04B | -0.23B | 0.02B | 0.07B | 0.19B | -0.20B | 0.29B | 0.28B | -0.20B | -0.44B | -0.02B | 1.10B | -0.10B | 1.25B | 2.67B | -1.95B | -2.48B | -0.40B | 2.09B | -0.72B | -0.28B | -0.57B |