|
Net Income
|
-0.01B | 0.07B | 0.02B | 0.04B | 0.06B | 0.03B | 0.09B | 0.09B | 0.11B | 0.12B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
| -0.06B | 0.02B | 0.02B | -0.00B | -0.01B | -0.00B | 0.03B | 0.03B | -0.00B |
|
Gains from Investment Securities
|
0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.03B | 0.03B | 0.01B | 0.01B |
|
Asset Writedowns and Impairment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Non-cash Items
|
| 0.02B | 0.00B | | | | | | | |
|
Change in Interest Receivables
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.03B | 0.07B | 0.00B | -0.02B |
|
Change in Loans
|
0.00B | 0.01B | 0.00B | | | | | | | |
|
Cash from Operations
|
-0.04B | 0.00B | 0.03B | 0.08B | 0.03B | 0.11B | 0.07B | 0.22B | 0.17B | 0.18B |
|
Amortizatization of Intangibles
|
-0.01B | -0.01B | -0.00B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B |
|
Amortization of Deferred Charges
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B |
|
Change in Accured Expenses
|
-0.00B | -0.01B | -0.01B | -0.00B | -0.01B | 0.03B | -0.02B | 0.11B | -0.01B | 0.04B |
|
Change in Net Loans
|
0.05B | 0.45B | 0.13B | 0.30B | 0.02B | 0.57B | 0.21B | 0.90B | 0.46B | 0.25B |
|
Capital Expenditures
|
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
|
0.04B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
| 0.04B | | 0.02B | 0.01B | | | | 0.01B | |
|
Change in Acquisitions & Divestments
|
0.51B | 0.10B | 0.01B | 0.03B | 0.12B | 0.19B | 0.05B | 0.03B | 0.01B | 0.11B |
|
Cash from Investing Activities
|
-0.19B | -0.30B | -0.06B | -0.37B | -0.25B | -0.89B | -0.24B | -0.82B | -0.34B | -0.33B |
|
Other financing activities
|
0.08B | -0.05B | -0.05B | 0.28B | 0.11B | 0.60B | 0.40B | 0.54B | 0.52B | 0.28B |
|
Long-Term Debt Issuances
|
1.94B | 6.51B | 3.04B | 5.93B | 8.51B | | | | 0.02B | |
|
Long-Term Debt Repayments
|
1.91B | 6.25B | 2.99B | 5.87B | 8.45B | | | | | |
|
Short-Term Debt issuances
|
0.00B | 0.03B | 0.01B | 5.93B | 8.52B | 9.47B | 13.34B | 22.27B | 17.70B | 2.77B |
|
Short-Term Debt repayments
|
| 0.01B | 0.02B | 5.87B | 8.46B | 9.72B | 13.08B | 22.13B | 18.04B | 2.52B |
|
Shares Issued
|
| 0.05B | 0.08B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Repurchased
|
| | | | | 0.00B | 0.03B | 0.02B | | |
|
Preferred Shares Issued
|
| 0.01B | 0.00B | | | | | | | |
|
Preferred Shares Repurchased
|
| | 0.02B | | | | | 0.01B | | |
|
Dividends Paid - Common
|
| | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Cash from Financing Activities
|
0.12B | 0.30B | 0.05B | 0.35B | 0.18B | 0.78B | 0.24B | 0.62B | 0.22B | 0.49B |
|
Change in Cash
|
-0.11B | 0.00B | 0.01B | 0.06B | -0.04B | 0.00B | 0.07B | 0.02B | 0.05B | 0.34B |
|
Beginning Cash Balance
|
0.11B | 0.04B | 0.05B | -0.06B | 0.04B | -0.00B | -0.07B | -0.02B | -0.05B | -0.34B |
|
Free Cash Flow
|
-0.05B | -0.00B | 0.02B | 0.08B | 0.03B | 0.11B | 0.07B | 0.22B | 0.16B | 0.17B |
|
Net Cash Flow
|
-0.11B | 0.00B | 0.01B | 0.06B | -0.04B | 0.00B | 0.07B | 0.02B | 0.05B | 0.34B |