|
Net Income
|
0.07B | 0.07B | 0.03B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.09B | 0.06B | 0.08B | 0.08B | -0.10B | 0.04B | 0.07B |
|
Depreciation and Depletion
|
0.01B | 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 |
|
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 |
|
Deferred Taxes
|
0.00B | 0.00B | -0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.05B | 0.00B | 0.00B |
|
Gains from Investment Securities
|
0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | | | | | | 0.02B | | | | 0.00B | |
|
Change in Interest Receivables
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | |
|
Change in Loans
|
0.10B | 0.05B | 0.01B | 0.01B | 0.01B | 0.00B | | | 0.01B | 0.02B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
0.19B | 0.06B | 0.07B | 0.11B | 0.10B | 0.09B | 0.09B | 0.08B | 0.09B | 0.12B | 0.08B | 0.09B | 0.07B | 0.10B | 0.05B | 0.03B | 0.06B |
|
Amortizatization of Intangibles
|
-0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.01B | 0.00B |
|
Amortization of Deferred Charges
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 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 |
|
Change in Accured Expenses
|
-0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.01B | -0.00B | -0.02B | -0.02B |
|
Change in Taxes
|
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 | 0.01B | 0.00B |
|
Change in Net Loans
|
| | 0.00B | 0.47B | 0.36B | 0.28B | 0.40B | 0.34B | 0.25B | 0.04B | -0.10B | -0.19B | -0.13B | 0.38B | 0.52B | -0.06B | 0.21B |
|
Capital Expenditures
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 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
|
0.01B | 0.01B | 0.01B | 0.01B | 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 |
|
Acquisitions
|
| | | | | | | | | 0.02B | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.40B | 0.63B | 1.49B | 1.04B | 0.72B | 0.35B | 0.33B | 0.33B | 0.27B | 0.21B | 0.36B | 0.67B | 0.59B | 0.32B | 0.19B | 1.27B | 0.23B |
|
Cash from Investing Activities
|
-0.44B | -0.04B | -0.93B | 0.08B | 0.12B | 0.03B | -0.02B | 0.10B | 0.15B | -0.02B | 0.23B | -0.15B | -0.33B | -0.17B | -0.33B | 0.63B | -0.21B |
|
Other financing activities
|
0.30B | 0.16B | 0.13B | 0.06B | 0.06B | 0.04B | 0.18B | 0.33B | 0.15B | -0.06B | -0.02B | 0.61B | 0.41B | -0.40B | -0.14B | 0.08B | 0.46B |
|
Long-Term Debt Issuances
|
1.56B | 0.30B | 0.64B | 0.96B | 1.00B | 2.94B | 7.58B | 8.00B | 2.70B | 17.28B | 5.52B | 1.67B | 1.14B | 1.45B | 4.29B | 0.35B | 0.65B |
|
Long-Term Debt Repayments
|
| | | | | 2.19B | 7.70B | 8.90B | 2.90B | 17.41B | 5.56B | 2.11B | 1.35B | 0.91B | 3.55B | | |
|
Shares Issued
|
0.00B | -0.01B | 1.08B | 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 |
|
Shares Repurchased
|
0.00B | 0.00B | | 0.15B | 0.09B | 0.08B | 0.05B | | | | | 0.02B | 0.00B | | 0.02B | 0.02B | 0.00B |
|
Dividends Paid - Common
|
0.04B | 0.05B | 0.15B | 0.06B | 0.15B | 0.14B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.09B | 0.12B | 0.10B | 0.08B | 0.04B | 0.04B |
|
Cash from Financing Activities
|
0.20B | 0.00B | 0.92B | -0.16B | -0.25B | 0.58B | -0.11B | -0.68B | -0.16B | -0.32B | -0.20B | 0.04B | 0.08B | 0.05B | 0.48B | -0.69B | 0.19B |
|
Change in Cash
|
-0.05B | 0.02B | 0.06B | 0.02B | -0.03B | 0.70B | -0.04B | -0.49B | 0.07B | -0.21B | 0.11B | -0.01B | -0.17B | -0.02B | 0.20B | -0.03B | 0.04B |
|
Beginning Cash Balance
|
0.05B | -0.02B | -0.06B | -0.02B | 0.03B | -0.70B | 0.04B | 0.60B | 0.28B | 0.35B | 0.11B | 0.20B | 0.21B | 0.07B | 0.05B | 0.25B | 0.22B |
|
Free Cash Flow
|
0.18B | 0.05B | 0.05B | 0.09B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.11B | 0.07B | 0.08B | 0.07B | 0.09B | 0.04B | 0.02B | 0.05B |
|
Net Cash Flow
|
-0.05B | 0.02B | 0.06B | 0.02B | -0.03B | 0.70B | -0.04B | -0.49B | 0.07B | -0.21B | 0.11B | -0.01B | -0.17B | -0.02B | 0.20B | -0.03B | 0.04B |