|
Net Income
|
0.11B | 0.13B | 0.14B | 0.17B | 0.22B | 0.30B | 0.29B | 0.27B | 0.27B | 0.32B | 0.31B | 0.53B | 0.52B | 0.52B | 0.42B | 0.48B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
| 0.00B | 0.00B | 0.01B | 0.02B | 0.05B | 0.03B | 0.02B | 0.01B | 0.01B | -0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Loans
|
0.00B | | | 0.09B | 0.17B | 0.18B | 0.23B | 0.27B | 0.19B | 0.18B | 0.22B | 0.46B | 0.25B | 0.06B | 0.11B | 0.14B |
|
Cash from Operations
|
0.07B | 0.18B | 0.22B | 0.21B | 0.31B | 0.35B | 0.31B | 0.33B | 0.39B | 0.32B | 0.40B | 0.58B | 0.69B | 0.51B | 0.65B | 0.47B |
|
Amortizatization of Intangibles
|
-0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.00B | 0.02B | 0.03B | 0.07B | 0.07B | 0.05B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.04B | 0.03B | 0.02B |
|
Depreciation & Amortization (CF)
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Change in Accured Expenses
|
-0.05B | -0.01B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.03B | 0.03B | -0.06B | -0.03B | -0.04B | -0.00B | -0.02B | 0.05B | 0.06B |
|
Change in Net Loans
|
-0.15B | 0.03B | 0.30B | 0.15B | 0.05B | -0.22B | 0.14B | -0.06B | 0.39B | 0.35B | 4.34B | 42.00B | 37.09B | 20.11B | 12.94B | 14.78B |
|
Capital Expenditures
|
0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B |
|
Sales of Property, Plant and Equipment
|
0.03B | 0.04B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B |
|
Acquisitions
|
0.00B | 0.38B | | 0.12B | 0.29B | 0.49B | | 0.01B | | | 0.08B | 0.32B | | | 0.09B | -0.17B |
|
Divestments
|
| | | | | 0.01B | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.90B | 1.25B | 1.30B | 1.80B | 3.52B | 7.05B | 7.97B | 8.13B | 7.25B | 8.13B | 9.03B | 15.05B | 16.44B | 17.33B | 15.73B | 23.22B |
|
Cash from Investing Activities
|
0.19B | 0.15B | -0.37B | -1.20B | 0.01B | -0.07B | -0.65B | 0.04B | -0.37B | -0.12B | 1.26B | -1.27B | -2.72B | -1.96B | 1.09B | 1.98B |
|
Other financing activities
|
| | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | | | | |
|
Long-Term Debt Repayments
|
| | | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | |
|
Short-Term Debt issuances
|
-0.20B | 0.36B | -0.36B | 0.24B | -0.24B | -0.05B | 0.48B | 0.50B | 0.00B | -0.04B | 0.03B | 0.01B | 0.06B | -0.02B | | |
|
Shares Issued
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | |
|
Shares Repurchased
|
| | | | | | | 0.05B | | | 0.09B | 0.12B | 0.05B | 0.07B | 0.07B | 0.07B |
|
Dividends Paid - Common
|
0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.07B | 0.08B | 0.09B | 0.10B | 0.10B | 0.13B | 0.17B | 0.18B | 0.19B | 0.21B | 0.21B |
|
Cash from Financing Activities
|
-0.30B | -0.37B | 0.20B | 1.10B | -0.26B | 0.02B | 0.23B | -0.50B | -0.06B | -0.18B | -1.50B | 1.46B | 3.23B | -0.67B | -1.71B | -0.94B |
|
Change in Cash
|
-0.03B | -0.04B | 0.05B | 0.11B | 0.06B | 0.30B | -0.11B | -0.13B | -0.05B | 0.02B | 0.16B | 0.77B | 1.20B | -2.12B | 0.03B | 1.51B |
|
Beginning Cash Balance
|
0.03B | 0.04B | -0.05B | -0.11B | -0.06B | -0.30B | 0.11B | 0.13B | 0.05B | -0.02B | -0.16B | -0.77B | -1.20B | 2.12B | -0.03B | -1.51B |
|
Free Cash Flow
|
0.04B | 0.16B | 0.21B | 0.20B | 0.28B | 0.34B | 0.30B | 0.33B | 0.38B | 0.31B | 0.38B | 0.56B | 0.68B | 0.46B | 0.61B | 0.45B |
|
Net Cash Flow
|
-0.03B | -0.04B | 0.05B | 0.11B | 0.06B | 0.30B | -0.11B | -0.13B | -0.05B | 0.02B | 0.16B | 0.77B | 1.20B | -2.12B | 0.03B | 1.51B |