|
Net Income
|
-0.01B | -0.01B | 0.03B | 0.08B | 0.08B | 0.09B | 0.09B | 0.11B | 0.14B | 0.19B | 0.17B | 0.11B | 0.20B | 0.22B | 0.13B | 0.10B |
|
Depreciation and Depletion
|
| | | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
0.01B | 0.01B | -0.01B | -0.01B | -0.02B | -0.02B | 0.00B | -0.01B | -0.03B | -0.00B | -0.00B | 0.02B | -0.02B | 0.01B | -0.00B | -0.01B |
|
Gains from Investment Securities
|
-0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.04B | -0.01B | 0.03B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B |
|
Asset Writedowns and Impairment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | 0.00B | 0.00B | | 0.00B | |
|
Change in Interest Receivables
|
0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.03B | -0.02B | 0.02B | 0.01B | -0.01B |
|
Change in Loans
|
0.03B | 0.11B | 0.11B | 0.13B | 0.14B | 0.17B | 0.17B | 0.24B | 0.31B | 0.27B | 0.12B | 0.31B | 0.23B | 0.24B | 0.14B | 0.06B |
|
Cash from Operations
|
0.06B | 0.14B | 0.10B | 0.10B | 0.13B | 0.14B | 0.11B | 0.13B | 0.20B | 0.22B | 0.18B | 0.17B | 0.32B | 0.49B | 0.47B | 0.12B |
|
Amortizatization of Intangibles
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | 0.01B | 0.03B | 0.03B | 0.02B | 0.05B |
|
Change in Accured Expenses
|
-0.00B | -0.01B | -0.01B | 0.01B | -0.01B | 0.00B | 0.00B | -0.02B | 0.01B | 0.02B | 0.00B | 0.02B | -0.02B | 0.06B | 0.14B | -0.07B |
|
Change in Taxes
|
0.00B | -0.01B | -0.00B | | | | | | | | | | | | | |
|
Change in Net Loans
|
0.17B | 0.10B | 0.25B | 0.55B | 0.40B | 0.48B | 0.67B | 0.49B | 0.56B | 0.98B | 0.21B | 1.27B | 0.67B | 1.68B | 1.12B | |
|
Capital Expenditures
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.13B | 0.00B | 0.21B | 0.01B | 0.01B | 0.01B |
|
Sales of Property, Plant and Equipment
|
0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
| | 0.33B | | 0.04B | | | 0.10B | | | | | | | | |
|
Divestments
|
| | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.02B | | |
|
Change in Acquisitions & Divestments
|
0.24B | 0.24B | 0.18B | 0.19B | 0.17B | 0.12B | 0.15B | 0.24B | 0.26B | 0.22B | 0.30B | 0.57B | 0.69B | 0.32B | 0.32B | 0.30B |
|
Cash from Investing Activities
|
-0.55B | 0.16B | 0.19B | -0.47B | -0.38B | -0.55B | -0.93B | -0.46B | -0.77B | -1.15B | -0.04B | -1.83B | -0.99B | -1.47B | 1.29B | 0.47B |
|
Other financing activities
|
0.50B | -0.26B | -0.06B | 0.45B | 0.30B | 0.55B | 0.65B | 0.49B | 0.21B | 1.31B | 0.37B | 1.81B | 0.71B | 0.70B | -0.99B | -0.43B |
|
Long-Term Debt Issuances
|
0.05B | 0.04B | | 0.82B | 0.18B | 0.09B | 0.35B | 0.82B | 1.42B | 0.21B | 1.16B | 1.36B | 2.32B | 23.75B | 5.45B | 0.60B |
|
Long-Term Debt Repayments
|
0.05B | 0.04B | 0.14B | 0.75B | 0.21B | 0.03B | 0.30B | 0.81B | 1.01B | 0.47B | 1.35B | 1.74B | 2.27B | 23.45B | 5.95B | 0.60B |
|
Shares Issued
|
| 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | |
|
Shares Repurchased
|
| | | | | | | | | 0.15B | 0.01B | 0.04B | 0.05B | 0.01B | | |
|
Preferred Shares Repurchased
|
| | | 0.12B | -0.01B | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Cash from Financing Activities
|
0.57B | -0.25B | -0.16B | 0.38B | 0.25B | 0.56B | 0.66B | 0.47B | 0.62B | 0.90B | 0.09B | 1.32B | 0.63B | 1.18B | -0.34B | -2.05B |
|
Change in Cash
|
0.08B | 0.05B | 0.13B | 0.01B | 0.00B | 0.15B | -0.16B | 0.14B | 0.05B | -0.03B | 0.24B | -0.35B | -0.03B | 0.19B | 1.42B | -1.47B |
|
Beginning Cash Balance
|
-0.08B | -0.05B | -0.13B | -0.01B | -0.00B | -0.15B | 0.16B | -0.14B | -0.05B | 0.03B | -0.24B | 0.35B | 0.03B | -0.19B | -1.42B | 1.47B |
|
Free Cash Flow
|
0.06B | 0.13B | 0.10B | 0.10B | 0.13B | 0.13B | 0.10B | 0.12B | 0.19B | 0.21B | 0.06B | 0.16B | 0.11B | 0.48B | 0.46B | 0.11B |
|
Net Cash Flow
|
0.08B | 0.05B | 0.13B | 0.01B | 0.00B | 0.15B | -0.16B | 0.14B | 0.05B | -0.03B | 0.24B | -0.35B | -0.03B | 0.19B | 1.42B | -1.47B |