|
Net Income
|
0.13B | -0.03B | 0.11B | 0.01B | 0.06B | 0.11B | -0.00B | -0.00B | 0.00B | 0.07B | -0.04B | 0.06B | 0.05B |
|
Depreciation and Depletion
|
| | | | | | 0.00B | | | | | | |
|
Share-based Compensation
|
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 |
|
Cash from Discontinued Operations
|
| | | | | | 0.00B | -0.00B | -0.00B | | | | |
|
Gains from Investment Securities
|
0.05B | -0.08B | 0.07B | -0.03B | 0.00B | 0.05B | -0.02B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B |
|
Change in Interest Receivables
|
0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | | | | | |
|
Change in Loans
|
| | | 0.02B | 0.00B | | | | | | | | |
|
Cash from Operations
|
0.11B | 0.13B | 0.09B | 0.09B | 0.05B | 0.06B | 0.08B | 0.07B | 0.00B | 0.03B | 0.02B | 0.03B | 0.06B |
|
Amortizatization of Intangibles
|
0.05B | 0.04B | 0.02B | 0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.00B | | | | | | |
|
Change in Account Payables
|
0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | | | | | | |
|
Change in Accured Expenses
|
0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | -0.00B | -0.01B |
|
Change in Taxes
|
0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | | | | | | | |
|
Capital Expenditures
|
| | | | | | 0.14B | | 0.35B | | | | |
|
Acquisitions
|
| | | | | | | | | | | -0.01B | |
|
Divestments
|
| | | | 0.00B | 0.01B | -0.14B | 0.14B | 0.03B | 0.09B | 0.02B | 0.02B | 0.01B |
|
Change in Acquisitions & Divestments
|
| | | 0.76B | 0.36B | 0.57B | 2.21B | | | | | | |
|
Cash from Investing Activities
|
-3.46B | 0.91B | 0.33B | 0.31B | 0.55B | -1.13B | 0.30B | -0.88B | 2.19B | -1.90B | -1.49B | -0.43B | -0.71B |
|
Other financing activities
|
| | | 0.00B | | | 0.10B | -0.10B | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Long-Term Debt Issuances
|
| | 0.04B | 1.24B | 0.15B | | | 0.22B | 0.17B | 0.81B | 3.05B | 0.88B | 1.38B |
|
Long-Term Debt Repayments
|
| | | 0.84B | 0.54B | | | | | | | | 0.08B |
|
Short-Term Debt issuances
|
22.62B | 24.48B | 21.32B | 42.76B | 73.76B | 41.22B | 51.54B | 47.40B | 14.69B | 1.21B | -1.16B | -0.02B | -0.01B |
|
Shares Issued
|
0.35B | 0.03B | | -0.00B | | 0.01B | 0.01B | 0.07B | 0.01B | 0.09B | | | |
|
Shares Repurchased
|
| | | -0.00B | -0.01B | | | | | 0.00B | 0.02B | 0.01B | |
|
Preferred Shares Issued
|
0.16B | | | | | | | 0.11B | | | | | |
|
Dividends Paid - Common
|
0.06B | 0.08B | 0.07B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Dividends Paid - Preferred
|
-0.00B | | | | | | | | | | | | |
|
Cash from Financing Activities
|
3.46B | -1.10B | -0.44B | -0.42B | -0.61B | 1.04B | -0.31B | 0.83B | -2.26B | 1.91B | 1.47B | 0.43B | 0.67B |
|
Exchange Rate Effect
|
| | | | | | | 0.00B | -0.00B | 0.00B | | | |
|
Change in Cash
|
0.11B | -0.06B | -0.02B | -0.02B | 0.00B | -0.03B | 0.03B | 0.04B | -0.06B | 0.04B | -0.00B | 0.03B | 0.01B |
|
Beginning Cash Balance
|
-0.11B | 0.06B | 0.02B | 0.02B | 0.05B | 0.04B | 0.00B | 0.04B | 0.11B | 0.03B | 0.00B | -0.03B | -0.01B |
|
Free Cash Flow
|
0.11B | 0.13B | 0.09B | 0.09B | 0.05B | 0.06B | -0.06B | 0.07B | -0.34B | 0.03B | 0.02B | 0.03B | 0.06B |
|
Net Cash Flow
|
0.11B | -0.06B | -0.02B | -0.02B | 0.00B | -0.03B | 0.07B | 0.01B | -0.06B | 0.04B | -0.00B | 0.03B | 0.01B |