|
Net Income
|
0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.09B | 0.08B | 0.10B | 0.09B | 0.06B | 0.02B | 0.11B | 0.10B | 0.15B | 0.11B | 0.11B | 0.10B | 0.13B | 0.09B | 0.14B | 0.14B | 0.18B | 0.15B | 0.16B | 0.12B | 0.19B | 0.15B | 0.17B | 0.19B | 0.19B | 0.20B | 0.22B |
|
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 | 0.01B | 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 |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.09B | -0.00B | 0.00B | 0.00B | 0.08B | -0.00B | -0.00B | -0.00B | 0.07B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.06B | -0.01B | 0.01B | 0.01B | 0.16B | -0.04B | -0.00B | -0.00B | 0.19B | 0.01B | 0.00B | -0.00B | 0.22B | 0.00B | -0.00B | 0.02B | 0.23B | 0.01B | 0.01B | 0.01B |
|
Change in Loans
|
0.83B | 1.00B | 1.29B | 1.36B | 0.87B | 1.06B | 0.99B | 0.95B | 0.70B | 1.07B | 1.29B | 1.02B | 0.71B | 1.03B | 1.38B | 1.37B | 0.96B | 2.07B | 2.24B | 2.34B | 2.34B | 2.02B | 1.66B | 1.43B | 1.09B | 0.83B | 0.75B | 0.48B | 0.37B | 0.53B | 0.60B | 0.50B | 0.45B | 0.64B | 0.74B | 0.78B | 0.47B | 0.68B | 0.64B |
|
Cash from Operations
|
0.07B | -0.16B | 0.01B | 0.39B | 0.13B | -0.01B | 0.02B | 0.25B | 0.02B | 0.08B | 0.16B | 0.12B | 0.09B | -0.07B | -0.05B | 0.29B | -0.38B | 0.01B | -0.05B | -0.10B | 0.22B | 0.43B | 0.08B | 0.40B | 0.46B | 0.37B | 0.23B | 0.32B | 0.07B | 0.34B | 0.09B | 0.25B | 0.07B | 0.22B | -0.06B | 0.49B | 0.12B | 0.33B | 0.21B |
|
Amortizatization of Intangibles
|
-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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Change in Inventory
|
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 | | |
|
Change in Accured Expenses
|
0.01B | 0.06B | -0.04B | 0.08B | -0.08B | 0.06B | -0.06B | 0.11B | 0.01B | 0.08B | -0.03B | -0.09B | -0.02B | 0.07B | -0.06B | -0.00B | -0.01B | 0.04B | -0.06B | 0.08B | -0.00B | 0.03B | -0.06B | 0.11B | 0.05B | 0.16B | 0.05B | 0.12B | -0.05B | 0.18B | 0.03B | 0.01B | -0.06B | 0.15B | -0.34B | 0.21B | -0.32B | 0.08B | 0.10B |
|
Change in Net Loans
|
0.25B | 0.69B | 0.36B | 0.48B | 0.22B | 0.81B | 0.14B | 0.69B | 0.39B | 0.54B | 0.37B | 0.58B | 0.38B | 0.96B | 0.40B | 0.49B | 1.01B | 3.45B | 0.71B | 0.12B | 1.08B | -0.29B | 0.37B | 0.93B | 0.47B | 1.73B | 1.12B | 1.00B | 0.37B | 1.45B | 0.82B | 0.66B | 1.14B | 2.11B | 1.12B | 1.04B | 0.68B | 2.27B | 1.06B |
|
Capital Expenditures
|
0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.04B | 0.02B | 0.02B | | | |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | | |
|
Acquisitions
|
0.02B | 0.00B | 0.56B | 0.04B | 0.00B | | | | 0.02B | | -0.00B | 0.04B | | -0.00B | | 0.11B | | | | | | | | | | | | | | | 0.00B | | | | -0.53B | | | | |
|
Divestments
|
| | | | | | | 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 Acquisitions & Divestments
|
-0.20B | 1.07B | 1.11B | 0.01B | 0.04B | | 0.13B | 0.58B | 0.21B | | 0.00B | 0.13B | -0.51B | 0.40B | 0.24B | 0.18B | 0.39B | 0.50B | | -0.97B | 1.45B | 0.00B | 0.19B | 0.38B | 1.36B | | | 1.98B | 0.42B | | -0.29B | 2.34B | 0.69B | -1.43B | -0.82B | -0.77B | 0.17B | 0.29B | 0.53B |
|
Cash from Investing Activities
|
-0.52B | -0.54B | -0.95B | -0.48B | -0.31B | -0.91B | -0.47B | -0.62B | -0.50B | -0.85B | -0.57B | -0.85B | -1.03B | -0.78B | -0.98B | -1.23B | -1.45B | -4.53B | -0.14B | -1.06B | -0.86B | -1.35B | -1.16B | -2.56B | -0.49B | -0.90B | -1.56B | -0.54B | 0.11B | -1.35B | -1.40B | -0.61B | -1.42B | -2.15B | -0.66B | -1.72B | -0.97B | -2.95B | -0.74B |
|
Other financing activities
|
0.48B | 0.82B | 1.11B | 0.36B | 0.07B | 0.88B | 0.29B | 0.29B | 0.10B | 1.09B | 0.34B | 1.03B | 0.71B | 0.55B | 1.19B | 0.69B | 1.35B | 4.19B | 0.19B | 1.25B | 0.78B | 0.94B | 1.15B | 2.14B | 0.12B | 0.37B | 0.20B | 0.11B | -0.18B | 1.32B | 0.95B | 0.40B | 1.05B | 1.60B | 1.05B | 1.11B | 1.06B | 2.25B | 0.89B |
|
Long-Term Debt Issuances
|
-0.01B | -0.00B | -0.01B | 0.02B | -0.02B | 0.04B | -0.04B | 0.02B | -0.02B | 0.01B | 0.11B | 0.03B | -0.02B | 0.32B | -0.00B | | 0.09B | 0.01B | -0.01B | 0.46B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | 0.01B | 1.08B | | -0.01B | -0.28B | 0.34B | -0.01B | 0.35B | 0.50B | -0.01B | -0.02B | -0.00B | 0.08B | -0.04B |
|
Shares Issued
|
0.00B | 0.15B | | 0.00B | 0.01B | 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 | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.28B | -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 |
|
Shares Repurchased
|
0.00B | | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | | 0.00B | -0.00B | | | | | 0.04B | 0.00B | | 0.05B | | | 0.01B | | | | | | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | -0.00B |
|
Dividends Paid - Common
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 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 | 0.05B |
|
Cash from Financing Activities
|
0.39B | 0.76B | 0.92B | 0.11B | 0.12B | 1.00B | 0.40B | 0.39B | 0.43B | 0.84B | 0.39B | 0.84B | 0.82B | 0.87B | 1.17B | 0.78B | 1.89B | 4.51B | 0.16B | 1.17B | 0.74B | 0.92B | 1.11B | 2.11B | 0.09B | 0.57B | 1.31B | 0.22B | -0.23B | 1.07B | 1.21B | 0.37B | 1.30B | 1.96B | 1.04B | 0.96B | 1.01B | 2.70B | 0.40B |
|
Change in Cash
|
-0.06B | 0.06B | -0.02B | 0.02B | -0.05B | 0.08B | -0.04B | 0.03B | -0.05B | 0.07B | -0.02B | 0.11B | -0.12B | 0.03B | 0.15B | -0.16B | 0.06B | -0.00B | -0.04B | 0.01B | 0.10B | 0.01B | 0.03B | -0.05B | 0.05B | 0.04B | -0.01B | 0.00B | -0.04B | 0.07B | -0.10B | 0.01B | -0.04B | 0.04B | 0.32B | -0.27B | 0.16B | 0.08B | -0.13B |
|
Beginning Cash Balance
|
0.28B | 0.21B | 0.27B | 0.25B | 0.27B | 0.22B | 0.30B | 0.25B | 0.28B | 28.03B | 28.71B | 29.17B | 30.22B | 31.33B | 32.68B | 34.62B | 35.92B | 41.33B | 41.59B | 42.91B | 43.50B | 44.46B | 45.70B | 48.62B | 48.62B | 48.89B | 50.28B | 49.90B | 49.87B | 52.10B | 53.39B | 53.42B | 55.45B | 57.53B | 60.46B | 62.58B | 62.85B | 66.29B | 66.39B |
|
Free Cash Flow
|
0.06B | -0.17B | 0.01B | 0.39B | 0.12B | -0.02B | 0.01B | 0.23B | 0.01B | 0.06B | 0.14B | 0.10B | 0.07B | -0.08B | -0.07B | 0.26B | -0.40B | -0.01B | -0.07B | -0.10B | 0.21B | 0.42B | 0.07B | 0.37B | 0.45B | 0.35B | 0.22B | 0.30B | 0.06B | 0.34B | 0.07B | 0.23B | 0.06B | 0.18B | -0.08B | 0.47B | 0.12B | 0.33B | 0.21B |
|
Net Cash Flow
|
-0.06B | 0.06B | -0.02B | 0.02B | -0.05B | 0.08B | -0.04B | 0.03B | -0.05B | 0.07B | -0.02B | 0.11B | -0.12B | 0.03B | 0.15B | -0.16B | 0.06B | -0.00B | -0.04B | 0.01B | 0.10B | 0.01B | 0.03B | -0.05B | 0.05B | 0.04B | -0.01B | 0.00B | -0.04B | 0.07B | -0.10B | 0.01B | -0.04B | 0.04B | 0.32B | -0.27B | 0.16B | 0.08B | -0.13B |