|
Net Income
|
| | | | 0.15B | 0.24B | 0.15B | 0.12B | -0.01B | 0.05B | -0.01B | -0.05B | -0.20B | -0.13B | -0.04B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | | | -0.00B | | -0.00B |
|
Depreciation and Depletion
|
| | | | | | | 0.00B | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | 0.05B | | | 0.01B | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | -0.00B | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.01B | -0.02B | 0.00B | 0.00B | 0.01B | | | -0.04B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non-cash Items
|
| | | | | -0.50B | | -0.01B | 0.01B | -0.11B | 0.39B | | | | 0.21B | 0.12B | 0.05B | | -0.11B | -0.10B | -0.29B | | -0.17B | -0.18B | -0.12B |
|
Change in Loans
|
| | | | | | | 8.88B | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| -0.00B | 0.10B | -0.00B | -0.12B | -0.26B | -0.31B | 0.12B | -0.01B | -0.07B | 0.32B | | | 0.35B | 0.22B | -0.11B | -0.13B | -0.06B | -0.13B | -0.10B | -0.08B | -0.11B | -0.09B | -0.10B | -0.15B |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.01B | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -0.00B | 0.04B | 0.00B | -0.00B | 0.00B | 0.00B | -0.10B | | | | | | | | | | | | | | | | | |
|
Change in Net Loans
|
| | | | | 0.69B | 0.45B | 0.68B | 0.69B | 1.45B | 0.61B | | | 0.47B | 0.41B | 0.49B | 0.55B | 0.48B | 0.55B | 0.53B | 0.55B | 0.63B | 0.62B | 0.71B | 0.85B |
|
Capital Expenditures
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | | 0.00B | 0.00B | | | | 0.00B | | | | | | |
|
Change in Intangibles
|
| | | | | | | 0.01B | | 0.00B | 0.10B | | | 0.02B | 0.08B | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | |
|
Acquisitions
|
| | | | | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | | | | | 0.14B | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | 0.07B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 0.11B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.01B | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -1.74B | | | -0.12B | 0.12B | -0.31B | -0.34B | -0.71B | -0.60B | | | -0.16B | -0.23B | 0.18B | 0.19B | 0.02B | 0.09B | 0.17B | 0.02B | 0.07B | 0.05B | 0.14B | 0.26B |
|
Other financing activities
|
| | 0.01B | | | 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 | -0.00B | -0.00B | -0.00B |
|
Long-Term Debt Issuances
|
| | | | | 9.77B | 10.11B | 10.03B | 8.76B | 18.45B | 7.43B | | | 2.54B | 1.34B | 1.22B | 0.97B | 1.06B | 1.28B | 1.47B | 1.75B | 1.34B | 1.19B | 1.50B | 1.88B |
|
Long-Term Debt Repayments
|
| | | | | 9.59B | 10.03B | 9.66B | 8.62B | 18.40B | 7.59B | | | 3.39B | 1.68B | 1.26B | 1.19B | 0.99B | 1.13B | 1.46B | 1.77B | 1.48B | 1.10B | 1.43B | 1.65B |
|
Short-Term Debt issuances
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | | | | | | | | | | 0.03B | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | 0.00B | 0.38B | 0.07B | 0.00B | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 1.78B | | | 0.50B | 0.21B | 0.31B | 0.23B | 0.67B | 0.36B | | | -0.29B | 0.06B | -0.06B | -0.13B | -0.02B | 0.07B | -0.06B | 0.03B | 0.12B | -0.00B | -0.06B | 0.05B |
|
Exchange Rate Effect
|
| | | | | 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 | |
|
Change in Cash
|
| -0.00B | 0.14B | -0.00B | 0.02B | 0.11B | 0.03B | 0.11B | -0.12B | -0.11B | 0.08B | | | -0.10B | 0.05B | 0.02B | -0.07B | -0.06B | 0.02B | 0.00B | -0.03B | 0.08B | -0.05B | -0.02B | 0.17B |
|
Free Cash Flow
|
| -0.00B | 0.10B | -0.00B | -0.12B | -0.26B | -0.31B | 0.11B | -0.01B | -0.08B | 0.32B | | | 0.34B | 0.22B | -0.11B | -0.13B | -0.06B | -0.13B | -0.10B | -0.08B | -0.11B | -0.09B | -0.10B | -0.15B |
|
Net Cash Flow
|
| -0.00B | 0.14B | -0.00B | -0.12B | 0.11B | 0.03B | 0.11B | -0.12B | -0.11B | 0.08B | | | -0.10B | 0.05B | 0.02B | -0.07B | -0.06B | 0.02B | 0.00B | -0.03B | 0.08B | -0.05B | -0.02B | 0.17B |