|
Net Income
|
0.01B | 0.01B | 0.05B | 0.05B | 0.04B | 0.11B | 0.09B | 0.08B | 0.08B |
|
Depreciation and Depletion
|
0.01B | 0.01B | 0.00B | 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 | 0.01B | 0.01B |
|
Deferred Taxes
|
0.00B | 0.00B | 0.01B | -0.00B | -0.01B | 0.01B | 0.02B | 0.03B | -0.00B |
|
Gains from Investment Securities
|
0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | -0.01B | 0.00B | 0.02B |
|
Change in Loans
|
0.75B | 0.52B | 0.31B | 0.33B | 0.57B | 0.54B | 0.26B | 0.16B | 0.19B |
|
Cash from Operations
|
0.05B | 0.06B | 0.08B | 0.06B | 0.00B | 0.17B | 0.15B | 0.13B | 0.11B |
|
Amortizatization of Intangibles
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B |
|
Depreciation & Amortization (CF)
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Change in Accured Expenses
|
| | | | | 0.00B | -0.00B | 0.01B | 0.00B |
|
Change in Net Loans
|
| | | | | -0.06B | 0.95B | 0.50B | -0.11B |
|
Capital Expenditures
|
0.01B | 0.00B | 0.60B | 0.29B | 0.79B | 0.01B | 0.01B | 0.03B | 0.02B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Change in Intangibles
|
| | | | | | | | 0.02B |
|
Acquisitions
|
| | 0.01B | | | 0.01B | 0.07B | | |
|
Divestments
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B |
|
Change in Acquisitions & Divestments
|
0.43B | 0.41B | 0.28B | 0.15B | 0.15B | 0.15B | 0.49B | 0.29B | 0.23B |
|
Cash from Investing Activities
|
-0.15B | -0.20B | -0.76B | -0.29B | -2.12B | 0.01B | -0.46B | -0.13B | 0.23B |
|
Other financing activities
|
0.06B | 0.07B | 0.27B | 0.45B | 1.52B | 0.82B | -0.36B | 0.48B | -0.03B |
|
Long-Term Debt Issuances
|
-0.00B | | 0.67B | 2.81B | 2.11B | 5.73B | 10.03B | 6.07B | 1.69B |
|
Long-Term Debt Repayments
|
0.00B | 0.00B | 0.05B | | | | | | |
|
Short-Term Debt issuances
|
-0.00B | 0.00B | 0.00B | -0.02B | -0.01B | 0.00B | 0.03B | -0.02B | -0.00B |
|
Shares Issued
|
0.04B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Repurchased
|
| | | 0.01B | 0.00B | 0.00B | | | |
|
Preferred Shares Issued
|
0.00B | | | | | | | | |
|
Preferred Shares Repurchased
|
| | 0.05B | | | | | | |
|
Dividends Paid - Common
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Cash from Financing Activities
|
0.08B | 0.06B | 0.62B | 0.40B | 2.20B | 0.14B | -0.04B | -0.08B | -0.15B |
|
Change in Cash
|
-0.02B | -0.07B | -0.07B | 0.17B | 0.09B | 0.33B | -0.35B | -0.08B | 0.19B |
|
Beginning Cash Balance
|
0.28B | 0.26B | 0.19B | 0.12B | 0.29B | 0.38B | 0.71B | 0.36B | 0.28B |
|
Free Cash Flow
|
0.05B | 0.06B | -0.52B | -0.23B | -0.79B | 0.17B | 0.14B | 0.10B | 0.09B |
|
Net Cash Flow
|
-0.02B | -0.07B | -0.07B | 0.17B | 0.09B | 0.33B | -0.35B | -0.08B | 0.19B |