|
Net Income
|
0.17B | 0.19B | 0.10B | 0.15B | 0.11B | 0.13B | 0.22B | 0.14B | -0.01B | 0.06B | 0.17B | 0.10B | 0.11B |
|
Depreciation and Depletion
|
0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.04B | 0.02B | 0.03B | 0.02B | 0.02B |
|
Deferred Taxes
|
| | 0.01B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B |
|
Gains from Investment Securities
|
0.01B | 0.01B | 0.03B | 0.04B | 0.02B | 0.02B | 0.10B | 0.06B | 0.03B | 0.06B | 0.12B | 0.01B | 0.03B |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.00B | | | | | |
|
Change in Interest Receivables
|
0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.01B | -0.00B | -0.01B |
|
Change in Loans
|
1.82B | 2.35B | 3.52B | 2.51B | 1.44B | 1.38B | 1.29B | 1.02B | 0.31B | 0.26B | 0.03B | | |
|
Cash from Operations
|
-0.12B | 0.48B | 0.21B | -0.04B | 0.34B | 0.01B | 0.20B | 0.18B | 0.11B | 0.08B | 0.11B | 0.18B | 0.13B |
|
Amortizatization of Intangibles
|
-0.04B | -0.06B | -0.09B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Amortization of Deferred Charges
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B |
|
Change in Account Payables
|
-0.00B | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.00B | 0.06B | 0.02B | -0.01B | -0.01B | -0.00B | 0.02B | -0.01B | -0.03B | -0.01B | 0.04B | 0.02B | -0.02B |
|
Change in Net Loans
|
0.20B | 0.27B | 0.21B | 0.75B | 0.65B | 0.40B | 1.41B | 1.64B | 0.89B | 1.10B | 0.91B | 0.74B | 1.63B |
|
Capital Expenditures
|
0.43B | 0.29B | 0.25B | 0.20B | 0.06B | 0.24B | 0.12B | 0.02B | 0.01B | 0.06B | 0.01B | 0.00B | 0.01B |
|
Sales of Property, Plant and Equipment
|
0.08B | 0.04B | 0.12B | 0.10B | 0.07B | 0.03B | 0.16B | 0.01B | 0.07B | 0.19B | 0.31B | 0.01B | 0.10B |
|
Divestments
|
0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | 0.05B | 0.00B | 0.02B | 0.00B | | |
|
Change in Acquisitions & Divestments
|
0.95B | 0.39B | 0.77B | 0.85B | 0.68B | 0.14B | 0.11B | 0.49B | 0.15B | 0.16B | 0.18B | 0.23B | 0.28B |
|
Cash from Investing Activities
|
0.29B | -1.08B | -2.37B | 0.03B | 0.04B | -0.31B | -0.34B | -0.13B | 1.54B | -0.65B | 0.08B | 0.79B | 0.93B |
|
Other financing activities
|
0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.03B | 0.00B | 0.01B | 0.02B | 0.00B | 0.01B | 0.00B | 0.02B |
|
Long-Term Debt Issuances
|
0.36B | 9.10B | 16.89B | 16.28B | 12.36B | 10.08B | 5.81B | 14.40B | 10.02B | 4.52B | 2.43B | 0.92B | 0.67B |
|
Long-Term Debt Repayments
|
0.10B | 3.77B | 4.83B | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | 0.25B | | | | | | | | | | |
|
Short-Term Debt repayments
|
| | 0.23B | | | | | | | | | | |
|
Shares Issued
|
0.00B | 0.00B | 0.26B | | | | 0.10B | | 0.03B | 0.00B | | | |
|
Shares Repurchased
|
| | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Dividends Paid - Common
|
0.08B | 0.10B | 0.00B | 0.06B | 0.07B | 0.11B | 0.13B | 0.15B | 0.12B | 0.10B | 0.11B | 0.12B | 0.12B |
|
Cash from Financing Activities
|
-0.21B | 0.64B | 2.16B | 0.02B | -0.45B | 0.39B | 0.06B | 0.20B | -0.73B | -0.09B | -0.15B | -0.56B | -0.80B |
|
Change in Cash
|
-0.04B | 0.03B | -0.00B | 0.02B | -0.07B | 0.09B | -0.08B | 0.26B | 0.93B | -0.66B | 0.04B | 0.42B | 0.27B |
|
Beginning Cash Balance
|
0.04B | -0.03B | 0.00B | -0.02B | 0.07B | -0.09B | 0.08B | -0.26B | -0.93B | 0.66B | -0.04B | -0.42B | -0.27B |
|
Free Cash Flow
|
-0.54B | 0.19B | -0.05B | -0.24B | 0.28B | -0.22B | 0.08B | 0.16B | 0.10B | 0.02B | 0.10B | 0.18B | 0.13B |
|
Net Cash Flow
|
-0.04B | 0.03B | -0.00B | 0.02B | -0.07B | 0.09B | -0.08B | 0.26B | 0.93B | -0.66B | 0.04B | 0.42B | 0.27B |