|
Net Income
|
0.00B | 0.01B | 0.02B | 0.03B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.13B | 0.15B | 0.11B | 0.27B | 0.22B | 0.27B | 0.26B |
|
Depreciation and Depletion
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B |
|
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 | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
-0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | -0.03B | 0.04B | -0.00B | -0.01B | -0.01B |
|
Gains from Sales and Divestitures
|
| | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.03B | 0.07B | 0.04B | 0.06B | 0.10B | 0.08B |
|
Non-cash Items
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | | | | | | | | |
|
Change in Interest Receivables
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.02B | 0.01B | -0.00B |
|
Change in Loans
|
0.09B | 0.13B | 0.10B | 0.22B | 0.25B | 0.24B | 0.56B | 0.35B | 0.37B | 0.35B | 0.41B | 0.82B | 0.99B | 0.50B | 0.20B | 0.32B |
|
Cash from Operations
|
0.02B | 0.06B | 0.08B | 0.10B | 0.06B | 0.07B | 0.07B | 0.08B | 0.13B | 0.14B | 0.09B | 0.02B | 0.13B | 0.48B | 0.24B | 0.22B |
|
Amortizatization of Intangibles
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Amortization of Deferred Charges
|
| | | | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | -0.05B | -0.06B | -0.04B | -0.03B | -0.03B | |
|
Depreciation & Amortization (CF)
|
0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Change in Receivables
|
-0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Change in Inventory
|
-0.00B | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.01B | 0.00B | 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.03B | 0.02B | -0.00B | 0.32B | -0.06B | 0.09B |
|
Change in Net Loans
|
| -0.04B | -0.19B | 0.10B | 0.21B | 0.09B | 0.28B | 0.22B | 0.34B | 0.10B | -0.20B | 0.45B | -1.27B | | | |
|
Capital Expenditures
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
| -0.04B | | | 0.00B | -0.01B | -0.04B | -0.04B | | | 0.08B | | | -0.57B | 0.00B | |
|
Divestments
|
| | | | | | | | | | 0.08B | | | | | |
|
Change in Acquisitions & Divestments
|
0.02B | 0.20B | 0.34B | 0.77B | 0.27B | 0.23B | 0.19B | 0.20B | 0.46B | 0.11B | 0.62B | 0.61B | 0.70B | 1.02B | 0.68B | 0.35B |
|
Cash from Investing Activities
|
-0.25B | -0.02B | -0.28B | -0.12B | -0.17B | -0.03B | -0.28B | -0.28B | -0.39B | -0.36B | 0.29B | -0.87B | -1.49B | -0.14B | -0.33B | -0.07B |
|
Other financing activities
|
0.00B | -0.10B | 0.04B | -0.12B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | | -0.00B | 0.56B | 0.23B |
|
Long-Term Debt Issuances
|
30.48B | 25.13B | 14.05B | 39.98B | 48.79B | 78.83B | 63.31B | 121.98B | 143.85B | 83.72B | 32.32B | 5.05B | 0.00B | 1.87B | 7.20B | 13.04B |
|
Long-Term Debt Repayments
|
30.68B | 25.25B | 14.00B | 40.14B | 48.53B | 79.07B | 63.05B | 121.79B | 144.00B | 84.10B | 32.54B | 5.15B | 0.01B | 1.52B | 7.54B | 12.99B |
|
Short-Term Debt issuances
|
| 18.47B | 13.35B | 19.03B | 21.29B | 25.74B | 31.89B | 27.70B | 23.01B | 21.24B | 32.25B | 8.03B | | | | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | 8.23B | | 2.73B | 7.71B | 1.53B |
|
Shares Issued
|
0.03B | 0.05B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Repurchased
|
| | | 0.00B | | 0.03B | 0.07B | 0.01B | 0.01B | 0.03B | 0.10B | 0.16B | 0.01B | 0.20B | 0.05B | 0.10B |
|
Preferred Shares Issued
|
0.05B | | | | | | | | | | | | | | | |
|
Preferred Shares Repurchased
|
| | | | -0.05B | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B |
|
Cash from Financing Activities
|
0.30B | 0.01B | 0.30B | 0.05B | 0.10B | -0.02B | 0.25B | 0.46B | 0.16B | 0.12B | -0.43B | 1.94B | 1.24B | -1.04B | 0.34B | -0.09B |
|
Change in Cash
|
0.07B | 0.06B | 0.09B | 0.03B | -0.02B | 0.02B | 0.05B | 0.26B | -0.10B | -0.10B | -0.05B | 1.08B | -0.12B | -0.70B | 0.26B | 0.06B |
|
Beginning Cash Balance
|
-0.07B | -0.06B | 0.38B | 0.47B | 0.50B | 0.48B | 0.51B | 0.56B | 0.82B | 0.72B | 0.62B | 0.57B | 1.65B | 1.53B | 0.84B | 1.09B |
|
Free Cash Flow
|
0.02B | 0.06B | 0.07B | 0.09B | 0.05B | 0.06B | 0.07B | 0.07B | 0.12B | 0.13B | 0.08B | 0.01B | 0.12B | 0.47B | 0.23B | 0.21B |
|
Net Cash Flow
|
0.07B | 0.06B | 0.09B | 0.03B | -0.02B | 0.02B | 0.05B | 0.26B | -0.10B | -0.10B | -0.05B | 1.08B | -0.12B | -0.70B | 0.26B | 0.06B |