|
Net Income
|
0.17B | 0.21B | 0.22B | 0.24B | 0.24B | 0.28B | 0.28B | 0.30B | 0.36B | 0.45B | 0.44B | 0.33B | 0.44B | 0.58B | 0.60B | 0.58B |
|
Depreciation and Depletion
|
0.04B | 0.04B | 0.04B | | | | | | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Share-based Compensation
|
0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Deferred Taxes
|
-0.01B | 0.00B | 0.01B | -0.01B | 0.00B | -0.00B | -0.02B | -0.01B | -0.01B | 0.05B | 0.01B | -0.02B | 0.01B | -0.00B | -0.01B | -0.01B |
|
Gains from Investment Securities
|
0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Change in Loans
|
-0.00B | -0.02B | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.27B | 0.42B | 0.27B | 0.30B | 0.17B | 0.29B | 0.39B | 0.44B | 0.54B | 0.56B | 0.63B | 0.52B | 0.65B | 0.72B | 0.48B | 0.99B |
|
Amortizatization of Intangibles
|
-0.00B | -0.01B | -0.01B | -0.02B | -0.04B | -0.06B | -0.07B | -0.08B | -0.09B | -0.10B | -0.12B | -0.12B | -0.12B | -0.10B | -0.06B | -0.05B |
|
Amortization of Deferred Charges
|
-0.01B | -0.01B | -0.01B | -0.01B | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B |
|
Change in Inventory
|
0.00B | -0.00B | -0.00B | 0.02B | -0.01B | -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
|
-0.07B | 0.02B | -0.01B | -0.03B | -0.17B | -0.03B | -0.01B | -0.01B | 0.07B | -0.02B | -0.02B | 0.03B | 0.04B | 0.06B | -0.08B | -0.05B |
|
Change in Net Loans
|
-0.40B | -0.18B | -0.07B | 1.24B | 0.32B | 0.80B | 0.50B | 0.54B | 1.19B | 1.01B | 0.69B | 2.86B | -1.15B | 0.82B | 1.70B | 1.97B |
|
Capital Expenditures
|
0.08B | 0.02B | 0.03B | 0.02B | 0.04B | 0.13B | 0.15B | 0.05B | 0.03B | 0.08B | 0.21B | 0.10B | 0.07B | 0.10B | 0.16B | 0.13B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.06B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
0.00B | | 0.00B | 0.01B | 0.00B | -0.83B | | 0.00B | | | | | | | | -0.00B |
|
Change in Acquisitions & Divestments
|
10.93B | 10.00B | 5.59B | 16.59B | 10.06B | 12.15B | 12.68B | 14.85B | 11.96B | 16.81B | 18.66B | 20.89B | 18.43B | 15.68B | 19.10B | 19.60B |
|
Cash from Investing Activities
|
-0.92B | -0.40B | -2.46B | -2.16B | -0.39B | -2.28B | -1.24B | -1.37B | -0.67B | -1.91B | -1.39B | -1.63B | -2.53B | -8.28B | -0.94B | -0.18B |
|
Other financing activities
|
1.80B | 1.17B | 2.28B | 2.74B | 1.19B | 1.82B | 0.21B | 1.47B | 1.06B | 0.28B | 0.49B | 7.38B | 7.68B | 1.26B | -2.03B | 0.80B |
|
Long-Term Debt Issuances
|
0.23B | | | | | | | | 0.10B | | | 1.25B | | | | |
|
Long-Term Debt Repayments
|
0.23B | 0.02B | 0.15B | 0.00B | 0.00B | | | | | | | 1.25B | | | | |
|
Short-Term Debt issuances
|
-0.59B | -0.01B | 0.25B | -0.16B | 0.11B | 0.08B | 0.09B | 0.08B | 0.17B | 0.22B | 0.33B | 0.42B | 0.65B | 1.95B | -0.57B | 0.22B |
|
Shares Issued
|
0.02B | 0.04B | 0.01B | 0.01B | 0.07B | 0.03B | 0.01B | 0.08B | 0.07B | 0.03B | 0.02B | 0.01B | 0.05B | 0.02B | 0.01B | 0.02B |
|
Shares Repurchased
|
0.00B | 0.00B | 0.00B | 0.00B | 0.14B | 0.00B | 0.10B | 0.00B | 0.10B | 0.10B | 0.07B | 0.02B | 0.00B | 0.00B | 0.04B | 0.06B |
|
Preferred Shares Issued
|
| | | | 0.14B | | | | | | | 0.15B | | | | |
|
Preferred Shares Repurchased
|
| | | | | | | | | | | 0.15B | | | | |
|
Dividends Paid - Common
|
0.10B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.17B | 0.18B | 0.18B | 0.19B | 0.21B | 0.23B | 0.24B |
|
Cash from Financing Activities
|
1.13B | 1.07B | 2.27B | 2.47B | 1.24B | 1.80B | 0.07B | 1.49B | 1.04B | 0.25B | 0.59B | 7.61B | 8.17B | 3.00B | -2.88B | 0.74B |
|
Change in Cash
|
0.48B | 1.10B | 0.09B | 0.62B | 1.03B | -0.19B | -0.77B | 0.55B | 0.91B | -1.10B | -0.17B | 6.50B | 6.29B | -4.55B | -3.34B | 1.55B |
|
Beginning Cash Balance
|
-0.48B | -1.10B | -0.09B | -0.62B | -1.03B | 0.19B | 0.77B | -0.55B | -0.91B | 5.05B | 3.96B | 3.79B | 10.29B | 16.58B | 12.03B | 8.69B |
|
Free Cash Flow
|
0.20B | 0.41B | 0.25B | 0.28B | 0.13B | 0.16B | 0.25B | 0.38B | 0.50B | 0.48B | 0.43B | 0.43B | 0.58B | 0.62B | 0.32B | 0.86B |
|
Net Cash Flow
|
0.48B | 1.10B | 0.09B | 0.62B | 1.03B | -0.19B | -0.77B | 0.55B | 0.91B | -1.10B | -0.17B | 6.50B | 6.29B | -4.55B | -3.34B | 1.55B |