|
Net Income
|
0.00B | 0.00B | 0.00B | 0.17B | 0.18B | 0.20B | 0.20B | 0.21B | 0.26B | 0.36B | 0.38B | 0.22B | 0.41B | 0.64B | 0.87B | 0.77B |
|
Depreciation and Depletion
|
0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B |
|
Share-based Compensation
|
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 | 0.05B | 0.05B | 0.06B |
|
Deferred Taxes
|
0.01B | 0.01B | 0.03B | 0.02B | 0.01B | -0.01B | -0.02B | 0.02B | -0.01B | 0.01B | 0.00B | -0.03B | -0.00B | -0.07B | -0.05B | 0.02B |
|
Cash from Discontinued Operations
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.00B | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-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 | 0.04B | 0.07B | 0.16B |
|
Asset Writedowns and Impairment
|
0.03B | 0.01B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Non-cash Items
|
| | 0.00B | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
0.17B | -0.07B | 0.01B | 0.01B | | | | | | | | | | | | |
|
Change in Loans
|
0.00B | 0.04B | 0.32B | 0.75B | 0.77B | 0.29B | 0.45B | 0.44B | 0.33B | 0.19B | 0.22B | 0.49B | 0.25B | 0.04B | 0.01B | 0.01B |
|
Cash from Operations
|
0.11B | 0.34B | 0.27B | 0.26B | 0.46B | 0.24B | 0.30B | 0.40B | 0.44B | 0.47B | 0.30B | 0.38B | 0.69B | 1.34B | 0.98B | 1.40B |
|
Amortizatization of Intangibles
|
| | | -0.07B | -0.06B | -0.05B | -0.05B | -0.06B | -0.05B | -0.05B | -0.05B | -0.08B | -0.13B | 0.03B | 0.02B | 0.10B |
|
Depreciation & Amortization (CF)
|
0.07B | 0.09B | 0.08B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.08B | 0.08B | 0.07B |
|
Change in Inventory
|
-0.00B | 0.01B | -0.01B | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.03B | 0.02B | -0.02B | -0.02B | -0.01B | 0.01B | 0.03B | -0.02B | 0.03B | -0.03B | -0.02B | -0.01B | 0.04B | -0.15B | -0.12B | -0.04B |
|
Change in Net Loans
|
-0.61B | 0.17B | 0.34B | 0.92B | 0.74B | 1.27B | 1.81B | 1.44B | 0.55B | 0.99B | | | | | | |
|
Capital Expenditures
|
0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B |
|
Sales of Property, Plant and Equipment
|
0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | 0.02B |
|
Acquisitions
|
| | | | | | 1.40B | | | | | | | 0.05B | 0.16B | 0.36B |
|
Divestments
|
0.10B | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.49B | 0.61B | 0.58B | 0.85B | 0.74B | 0.58B | 0.68B | 0.80B | 0.98B | 0.54B | 0.57B | 0.98B | 1.29B | 0.75B | 0.79B | 2.14B |
|
Cash from Investing Activities
|
-0.47B | -0.52B | -0.77B | -1.39B | -1.14B | -1.67B | -0.77B | -1.64B | -0.53B | -1.32B | -2.55B | -2.29B | -2.41B | -7.19B | -2.60B | -3.87B |
|
Other financing activities
|
1.76B | -0.02B | 0.05B | 0.87B | 0.32B | 0.80B | 0.85B | 1.35B | 1.69B | 0.98B | 1.47B | 4.01B | 2.51B | 0.94B | 6.72B | 3.70B |
|
Long-Term Debt Issuances
|
9.55B | 1.83B | 1.68B | 6.92B | 4.93B | 10.37B | 13.51B | 19.63B | 12.26B | 8.96B | 9.20B | 3.85B | 0.18B | 27.45B | | |
|
Long-Term Debt Repayments
|
10.34B | 1.60B | 1.19B | 6.34B | 4.70B | 9.57B | 13.70B | 19.45B | 13.42B | 8.81B | 9.08B | 5.67B | 0.30B | 22.00B | | |
|
Short-Term Debt issuances
|
-0.71B | 0.24B | 0.07B | -0.09B | 0.26B | -0.08B | -0.10B | -0.20B | -0.31B | -0.06B | 0.46B | -0.05B | -0.32B | 0.45B | -0.69B | -0.11B |
|
Shares Issued
|
0.12B | 0.12B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Repurchased
|
0.00B | 0.00B | 0.00B | 0.05B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.08B | | 0.32B | 0.11B | 0.07B |
|
Preferred Shares Issued
|
| | | 0.12B | | | | | 0.15B | | | | | | | |
|
Preferred Shares Repurchased
|
| 0.40B | | | | | | | 0.12B | | | | | | | |
|
Dividends Paid - Common
|
0.03B | 0.02B | 0.01B | 0.03B | 0.05B | 0.07B | 0.08B | 0.09B | 0.09B | 0.12B | 0.14B | 0.15B | 0.15B | 0.25B | 0.28B | 0.28B |
|
Cash from Financing Activities
|
0.26B | 0.17B | 0.54B | 1.19B | 0.64B | 1.43B | 0.46B | 1.23B | 0.12B | 0.92B | 2.17B | 1.91B | 1.91B | 6.23B | 2.49B | 2.82B |
|
Change in Cash
|
-0.09B | -0.01B | 0.04B | 0.06B | -0.03B | 0.01B | -0.01B | -0.01B | 0.04B | 0.07B | -0.07B | 0.01B | 0.20B | 0.38B | 0.88B | 0.36B |
|
Beginning Cash Balance
|
0.09B | 0.01B | -0.04B | -0.06B | 0.03B | -0.01B | 0.01B | 0.01B | -0.04B | -0.07B | 0.07B | -0.01B | -0.20B | -0.38B | -0.88B | -0.36B |
|
Free Cash Flow
|
0.08B | 0.32B | 0.24B | 0.24B | 0.44B | 0.21B | 0.27B | 0.36B | 0.42B | 0.44B | 0.28B | 0.36B | 0.67B | 1.31B | 0.94B | 1.37B |
|
Net Cash Flow
|
-0.09B | -0.01B | 0.03B | 0.06B | -0.03B | 0.01B | -0.01B | -0.01B | 0.04B | 0.07B | -0.07B | 0.01B | 0.20B | 0.38B | 0.88B | 0.36B |