|
Net Income
|
0.12B | 0.19B | 0.18B | 0.10B | 0.17B | 0.11B | 0.21B | 0.23B | 0.32B | 0.40B | 0.46B | 0.49B | 0.55B | 1.10B | 11.47B | 2.78B |
|
Share-based Compensation
|
| | | | | | | | | | | | | 0.02B | 0.01B | |
|
Deferred Taxes
|
0.04B | -0.04B | -0.02B | -0.03B | 0.05B | -0.03B | 0.00B | 0.03B | 0.13B | -0.01B | 0.05B | -0.03B | -0.01B | 0.21B | -0.17B | 0.01B |
|
Gains from Investment Securities
|
-0.02B | -0.02B | -0.05B | -0.04B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.12B | 0.87B | -0.55B | 0.51B | 0.76B |
|
Change in Interest Receivables
|
-0.02B | 0.02B | -0.05B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.02B | -0.01B | | | |
|
Change in Loans
|
0.76B | 0.59B | 0.52B | 0.59B | 0.44B | 0.40B | 0.70B | 0.80B | 0.66B | 0.61B | 0.73B | 1.05B | 1.04B | 0.56B | 0.69B | 1.29B |
|
Cash from Operations
|
0.17B | 0.09B | 0.34B | 0.20B | 0.33B | 0.18B | 0.23B | 0.23B | 0.36B | 0.45B | 0.58B | 0.38B | -0.28B | 2.79B | 2.66B | 2.99B |
|
Amortizatization of Intangibles
|
0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.00B | | |
|
Depreciation & Amortization (CF)
|
0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.13B | 0.14B | 0.53B | -0.06B | 0.13B |
|
Change in Accured Expenses
|
-0.03B | 0.02B | -0.01B | -0.08B | 0.05B | 0.00B | 0.01B | -0.03B | -0.03B | 0.01B | -0.02B | -0.01B | 0.01B | 0.26B | -0.38B | -0.03B |
|
Change in Taxes
|
-0.00B | -0.03B | -0.00B | 0.03B | -0.08B | 0.07B | -0.02B | -0.02B | -0.01B | 0.02B | -0.02B | -0.01B | -0.73B | | | |
|
Change in Net Loans
|
-0.05B | -0.93B | -0.47B | -0.63B | -0.32B | 0.81B | 1.31B | 1.21B | 1.21B | -1.02B | -1.32B | 3.85B | -0.42B | 5.34B | -6.06B | 7.48B |
|
Capital Expenditures
|
0.10B | 0.07B | 0.08B | 0.09B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.14B | 0.12B | 0.13B | 0.11B | 0.77B | 1.02B | 1.11B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.14B | 0.14B | 0.15B | 0.15B | 0.09B | 0.08B | 0.03B | 0.04B | 0.03B | 0.03B | 0.00B | 0.00B | 0.01B | | |
|
Acquisitions
|
0.05B | 0.11B | 1.15B | | | -0.18B | -0.12B | 0.00B | -0.30B | 0.16B | 0.24B | 0.06B | | 0.13B | 0.81B | |
|
Change in Acquisitions & Divestments
|
1.57B | 2.59B | 4.00B | 3.99B | 2.44B | 2.48B | 1.48B | 2.15B | 1.84B | 1.66B | 2.35B | 4.58B | -4.77B | 6.96B | 5.63B | 12.24B |
|
Cash from Investing Activities
|
-0.14B | -0.08B | 2.70B | -0.24B | -0.22B | -0.02B | -1.25B | -1.10B | -0.67B | 0.10B | -1.60B | -9.91B | -7.57B | 0.07B | 2.43B | -10.15B |
|
Other financing activities
|
| | | | | 0.00B | | | | | | | | -0.02B | -0.01B | -0.01B |
|
Long-Term Debt Issuances
|
0.01B | | | 0.00B | 0.07B | | 0.35B | 0.15B | 0.17B | 0.12B | 0.20B | 0.75B | | 3.85B | 9.99B | |
|
Long-Term Debt Repayments
|
| -0.11B | -0.32B | -0.20B | -0.00B | -0.05B | -0.01B | 0.01B | -0.01B | -0.75B | -0.07B | 0.09B | 0.05B | 5.10B | 13.12B | 0.45B |
|
Short-Term Debt issuances
|
-0.08B | -0.50B | -0.28B | -0.10B | -0.06B | -0.03B | -0.40B | -0.03B | -0.04B | -0.25B | -0.03B | -0.10B | -0.05B | 3.10B | 0.50B | -0.12B |
|
Short-Term Debt repayments
|
0.08B | 0.50B | | | | | | 0.03B | 0.04B | 0.25B | | | | 1.35B | 2.25B | |
|
Shares Repurchased
|
| | 0.02B | 0.10B | 0.00B | 0.05B | | | | 0.16B | 0.45B | 0.33B | | 1.24B | | 1.65B |
|
Preferred Shares Issued
|
| | | | | | | | | | | 0.34B | | | | |
|
Dividends Paid - Common
|
0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.08B | 0.12B | 0.16B |
|
Cash from Financing Activities
|
-0.14B | -0.04B | -2.91B | 0.09B | -0.21B | -0.09B | 0.94B | 0.88B | 0.11B | -0.56B | 1.07B | 9.52B | 7.83B | -2.69B | -4.70B | 7.07B |
|
Change in Cash
|
-0.11B | -0.02B | 0.13B | 0.05B | -0.11B | 0.07B | -0.07B | 0.01B | -0.20B | -0.01B | 0.05B | -0.01B | -0.02B | 0.18B | 0.39B | -0.09B |
|
Beginning Cash Balance
|
0.11B | 0.02B | -0.13B | -0.05B | 0.11B | -0.07B | 0.07B | -0.01B | 0.20B | 0.01B | -0.05B | 0.01B | 0.02B | -0.18B | -0.39B | 0.09B |
|
Free Cash Flow
|
0.07B | 0.02B | 0.26B | 0.11B | 0.26B | 0.10B | 0.14B | 0.15B | 0.27B | 0.31B | 0.46B | 0.24B | -0.39B | 2.02B | 1.64B | 1.88B |
|
Net Cash Flow
|
-0.11B | -0.02B | 0.13B | 0.05B | -0.11B | 0.07B | -0.07B | 0.01B | -0.20B | -0.01B | 0.05B | -0.01B | -0.02B | 0.18B | 0.39B | -0.09B |