|
Net Income
|
0.03B | 0.03B | 0.05B | 0.06B | 0.08B | 0.18B | 0.23B | 0.22B | 0.28B | 0.32B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B |
|
Gains from Investment Securities
|
0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.06B | 0.08B | 0.07B | 0.07B | 0.08B |
|
Change in Loans
|
15.77B | 20.02B | 18.50B | 18.03B | 32.79B | 83.79B | 61.23B | 25.77B | 22.14B | 29.37B |
|
Cash from Operations
|
0.12B | -0.15B | -0.18B | 0.20B | -1.26B | -0.87B | -0.05B | 0.98B | -0.36B | -0.84B |
|
Amortizatization of Intangibles
|
0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Inventory
|
0.02B | 0.03B | 0.00B | 0.02B | 0.11B | 0.07B | 0.23B | -0.42B | -0.04B | 0.32B |
|
Change in Accured Expenses
|
-0.00B | 0.00B | -0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.02B | 0.04B | -0.01B |
|
Change in Net Loans
|
0.24B | 0.12B | 0.30B | 0.48B | 0.89B | 2.12B | | | | |
|
Capital Expenditures
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B |
|
Sales of Property, Plant and Equipment
|
| 0.00B | | 0.00B | | | | | | |
|
Change in Intangibles
|
| | | | | | 0.00B | | | |
|
Acquisitions
|
| | -0.00B | 0.01B | | | 0.00B | | | 0.17B |
|
Divestments
|
| | | | | 0.01B | | | | |
|
Change in Acquisitions & Divestments
|
0.33B | 0.21B | 0.12B | 0.19B | 0.65B | 0.61B | 0.14B | 0.13B | 0.49B | 0.90B |
|
Cash from Investing Activities
|
-0.35B | -0.27B | -0.52B | -0.51B | -0.96B | -2.53B | -0.47B | -2.86B | -3.26B | -0.87B |
|
Other financing activities
|
0.43B | 0.39B | 0.51B | 0.16B | 2.25B | 1.93B | 1.57B | 1.09B | 3.99B | -1.91B |
|
Long-Term Debt Issuances
|
0.29B | 0.22B | 0.75B | 1.09B | 8.92B | 61.09B | 31.47B | 65.78B | 95.57B | 166.32B |
|
Long-Term Debt Repayments
|
0.29B | 0.22B | 0.75B | 0.93B | 8.91B | 59.92B | 31.79B | 65.89B | 95.70B | 162.87B |
|
Short-Term Debt issuances
|
0.01B | | | -0.04B | -0.02B | 0.00B | 0.00B | 0.00B | 0.04B | |
|
Shares Issued
|
0.00B | | 0.11B | | | | | | | 0.10B |
|
Shares Repurchased
|
| | | | | | | 0.00B | | |
|
Preferred Shares Issued
|
0.01B | 0.03B | | | 0.19B | | 0.19B | 0.14B | | 0.22B |
|
Preferred Shares Repurchased
|
| | | | 0.02B | | 0.04B | | | 0.05B |
|
Dividends Paid - Common
|
0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B |
|
Cash from Financing Activities
|
0.45B | 0.41B | 0.61B | 0.28B | 2.38B | 3.08B | 1.38B | 1.08B | 3.97B | 1.60B |
|
Change in Cash
|
0.22B | -0.00B | -0.09B | -0.02B | 0.17B | -0.33B | 0.85B | -0.81B | 0.36B | -0.11B |
|
Beginning Cash Balance
|
-0.22B | 0.00B | 0.09B | 0.02B | -0.17B | 0.33B | -0.85B | 0.81B | -0.36B | 0.11B |
|
Free Cash Flow
|
0.12B | -0.15B | -0.18B | 0.20B | -1.27B | -0.88B | -0.05B | 0.97B | -0.36B | -0.85B |
|
Net Cash Flow
|
0.22B | -0.00B | -0.09B | -0.02B | 0.17B | -0.33B | 0.85B | -0.81B | 0.36B | -0.11B |