|
Net Income
|
-0.00B | 0.05B | 0.04B | 0.05B | 0.06B | 0.08B | 0.10B | 0.10B | 0.11B | 0.17B | 0.19B | 0.15B | 0.42B | 0.34B | 0.35B | 0.53B |
|
Share-based Compensation
|
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 | 0.02B | 0.02B |
|
Deferred Taxes
|
-0.00B | 0.02B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.00B | -0.01B | 0.04B | 0.01B | 0.01B | 0.03B |
|
Gains from Investment Securities
|
0.00B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.09B | -0.41B | 0.08B | -0.11B |
|
Asset Writedowns and Impairment
|
0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.00B | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | | |
|
Change in Loans
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.02B | 0.07B | 0.11B | 0.13B | 0.14B | 0.20B | 0.48B | 4.95B | 2.08B | 0.60B | 0.53B |
|
Cash from Operations
|
0.04B | 0.12B | 0.09B | 0.13B | 0.08B | 0.14B | 0.13B | 0.15B | 0.13B | 0.24B | 0.20B | 0.19B | 0.66B | 1.07B | 0.67B | 0.66B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | -0.01B | -0.01B | 0.07B | 0.08B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.05B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.14B | 0.15B |
|
Change in Accured Expenses
|
-0.01B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.03B | -0.01B | 0.23B | -0.09B | -0.00B |
|
Change in Net Loans
|
| 0.16B | -0.11B | 0.09B | 0.16B | 0.44B | 0.38B | 0.40B | 0.27B | -0.00B | 0.29B | 0.62B | 0.74B | 3.74B | 1.34B | 0.52B |
|
Capital Expenditures
|
0.01B | 0.04B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | -0.04B | 0.04B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.00B | 0.01B | 0.05B | 0.04B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.02B | 0.04B | 0.04B | |
|
Change in Intangibles
|
| | | | 0.00B | | | | | | | | | | 0.06B | |
|
Acquisitions
|
| 0.15B | 0.25B | | -0.15B | 0.03B | | | 0.08B | | | | | | -0.27B | |
|
Divestments
|
| | 0.00B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.07B | 0.09B | 0.15B | 0.24B | 0.29B | 0.18B | 0.28B | 0.28B | 0.28B | 0.47B | 0.43B | 0.60B | 0.76B | 0.40B | 1.69B | 0.55B |
|
Cash from Investing Activities
|
0.07B | 0.28B | -0.02B | 0.01B | -0.28B | -0.52B | -0.42B | -0.55B | -0.20B | -0.51B | -0.87B | -1.92B | -1.53B | -3.53B | 0.50B | 0.11B |
|
Other financing activities
|
0.10B | -0.30B | -0.20B | 0.23B | 0.03B | 0.25B | 0.51B | 0.62B | 0.35B | -0.07B | 0.23B | 3.19B | 1.97B | 0.47B | -0.65B | 0.11B |
|
Long-Term Debt Issuances
|
0.41B | 0.00B | -0.00B | 0.00B | 1.22B | 1.60B | 1.70B | 1.39B | 2.30B | 4.94B | 6.84B | 1.33B | | 1.65B | 17.35B | 4.90B |
|
Long-Term Debt Repayments
|
0.47B | 0.04B | 0.04B | 0.11B | 1.31B | 1.42B | 1.85B | 1.45B | 2.40B | 4.55B | 6.29B | 2.28B | 0.00B | 1.98B | | |
|
Short-Term Debt issuances
|
| | | | | 0.02B | -0.01B | -0.02B | -0.00B | 0.01B | 0.00B | 0.01B | 0.12B | -0.18B | -0.13B | -0.02B |
|
Shares Issued
|
0.11B | 0.23B | 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 | |
|
Shares Repurchased
|
| | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.05B | 0.02B | 0.08B | 0.00B | 0.01B | 0.01B |
|
Dividends Paid - Common
|
0.00B | 0.00B | 0.01B | 0.04B | 0.02B | 0.05B | 0.08B | 0.09B | 0.05B | 0.08B | 0.10B | 0.10B | 0.18B | 0.18B | 0.27B | 0.30B |
|
Cash from Financing Activities
|
0.11B | -0.19B | -0.28B | 0.08B | -0.13B | 0.39B | 0.28B | 0.45B | 0.19B | 0.20B | 0.63B | 2.13B | 1.06B | 1.00B | -0.30B | -1.06B |
|
Change in Cash
|
0.22B | 0.21B | -0.22B | 0.22B | -0.33B | 0.01B | -0.01B | 0.05B | 0.12B | -0.06B | -0.03B | 0.41B | 0.19B | -1.47B | 0.87B | -0.28B |
|
Beginning Cash Balance
|
0.09B | 0.31B | 0.51B | 0.29B | 0.51B | 0.18B | 0.19B | 0.18B | 0.22B | 0.34B | 0.06B | -0.40B | 0.64B | 2.76B | 1.29B | 2.16B |
|
Free Cash Flow
|
0.03B | 0.09B | 0.07B | 0.12B | 0.07B | 0.13B | 0.13B | 0.14B | 0.12B | 0.23B | 0.20B | 0.18B | 0.65B | 1.04B | 0.71B | 0.62B |
|
Net Cash Flow
|
0.22B | 0.21B | -0.22B | 0.22B | -0.33B | 0.01B | -0.01B | 0.05B | 0.12B | -0.06B | -0.03B | 0.41B | 0.19B | -1.47B | 0.87B | -0.28B |