|
Net Income
|
-0.01B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | | | | | | | | | | |
|
Share-based Compensation
|
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 |
|
Deferred Taxes
|
| 0.00B | | | | | | | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | -0.00B | -0.01B | -0.01B |
|
Gains from Investment Securities
|
0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 0.00B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B |
|
Asset Writedowns and Impairment
|
0.00B | | 0.00B | | 0.00B | 0.00B | | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.01B | 0.01B |
|
Cash from Restructuring
|
| | | | | | | | 0.03B | | | | | | | |
|
Change in Loans
|
0.02B | | 0.05B | 0.02B | 0.00B | | | 1.92B | 4.81B | 4.89B | 4.19B | 6.59B | 6.42B | 5.44B | 4.88B | 4.61B |
|
Cash from Operations
|
0.05B | 0.02B | -0.00B | 0.02B | 0.02B | 0.03B | 0.04B | -0.20B | 0.46B | -0.04B | -0.23B | 0.06B | 0.22B | 1.10B | 0.24B | 0.46B |
|
Amortizatization of Intangibles
|
0.01B | 0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B |
|
Depreciation & Amortization (CF)
|
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 |
|
Change in Accured Expenses
|
-0.01B | 0.00B | 0.00B | -0.00B | 0.00B | | | | | | | | | | | |
|
Capital Expenditures
|
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 |
|
Sales of Property, Plant and Equipment
|
| 0.01B | 0.00B | 0.03B | | 0.02B | 0.04B | 0.05B | | | | 0.01B | | | | 0.01B |
|
Acquisitions
|
| | | | | | | 0.06B | | | | | | | | |
|
Divestments
|
| | | | | | | | 0.00B | 0.00B | 0.00B | | 0.03B | 0.03B | 0.02B | 0.01B |
|
Change in Acquisitions & Divestments
|
0.00B | 0.04B | 0.01B | 0.06B | 0.04B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B |
|
Cash from Investing Activities
|
0.15B | 0.24B | -0.04B | -0.05B | -0.20B | 0.14B | 0.02B | -0.20B | -0.91B | -0.68B | -0.99B | -1.16B | -6.75B | -2.32B | 1.88B | 1.15B |
|
Other financing activities
|
0.07B | 0.01B | -0.05B | 0.02B | -0.01B | -0.16B | 0.17B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.06B | 0.05B | 0.01B | 0.02B |
|
Long-Term Debt Issuances
|
0.08B | 0.02B | 0.02B | 0.06B | 0.08B | 0.28B | 0.03B | 0.00B | 8.22B | 9.17B | 8.99B | 12.99B | 15.69B | 11.54B | 9.15B | 9.35B |
|
Long-Term Debt Repayments
|
0.22B | 0.19B | 0.00B | 0.11B | 0.21B | 0.38B | 0.64B | 3.57B | 8.59B | 8.56B | 8.44B | 12.43B | 13.43B | 12.15B | 9.75B | 9.03B |
|
Short-Term Debt issuances
|
0.03B | 0.03B | 0.11B | 0.16B | 0.24B | 0.40B | 0.59B | | | | | | | | | |
|
Shares Issued
|
| | | 0.04B | 0.13B | 0.01B | | | 0.08B | 0.16B | 0.26B | 0.18B | 0.51B | 0.41B | 0.19B | 0.01B |
|
Shares Repurchased
|
| | 0.01B | 0.00B | | | | | | 0.01B | 0.01B | 0.02B | 0.03B | | 0.04B | 0.01B |
|
Preferred Shares Issued
|
| | | | 0.07B | 0.02B | | | | | | | 0.56B | 0.08B | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | | 0.09B | | | |
|
Dividends Paid - Common
|
0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.08B | 0.14B | 0.17B | 0.23B | 0.32B | 0.38B | 0.39B |
|
Cash from Financing Activities
|
-0.14B | -0.22B | -0.01B | 0.00B | 0.21B | -0.19B | 0.08B | 0.33B | 0.52B | 0.82B | 1.39B | 1.13B | 6.89B | 1.57B | -1.83B | -2.49B |
|
Change in Cash
|
0.06B | 0.04B | -0.05B | -0.03B | 0.03B | -0.01B | 0.14B | -0.07B | 0.08B | 0.10B | 0.17B | 0.03B | 0.35B | 0.36B | 0.29B | -0.88B |
|
Beginning Cash Balance
|
0.00B | 0.06B | 0.10B | 0.06B | 0.03B | 0.06B | 0.05B | 0.21B | 0.03B | -0.10B | -0.17B | -0.03B | -0.35B | -0.36B | -0.29B | 0.88B |
|
Free Cash Flow
|
0.05B | 0.02B | -0.00B | 0.02B | 0.01B | 0.03B | 0.03B | -0.20B | 0.46B | -0.04B | -0.23B | 0.06B | 0.22B | 1.10B | 0.24B | 0.46B |
|
Net Cash Flow
|
0.06B | 0.04B | -0.05B | -0.03B | 0.03B | -0.01B | 0.14B | -0.07B | 0.08B | 0.10B | 0.17B | 0.03B | 0.35B | 0.36B | 0.29B | -0.88B |