|
Net Income
|
0.01B | 0.17B | 0.36B | 0.54B | 0.90B | 0.58B | 0.60B | 0.86B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Share-based Compensation
|
| 0.09B | 0.04B | 0.05B | 0.04B | 0.03B | 0.03B | 0.02B |
|
Deferred Taxes
|
| | 0.10B | 0.05B | -0.10B | 0.03B | -0.01B | -0.01B |
|
Gains from Equity Investments
|
| | | | | -0.02B | -0.03B | |
|
Gains from Sales and Divestitures
|
| 0.00B | 0.00B | 0.00B | | | | 0.00B |
|
Gains from Investment Securities
|
-0.00B | -0.01B | -0.08B | -0.11B | -0.19B | -0.13B | -0.12B | -0.17B |
|
Non-cash Items
|
| 0.00B | 0.09B | 0.04B | 0.15B | 0.11B | 0.06B | 0.00B |
|
Cash from Operations
|
-0.02B | 0.04B | 0.43B | 0.82B | 0.91B | 0.86B | 1.00B | 1.28B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
0.05B | 0.22B | 0.11B | 0.08B | 0.13B | 0.00B | 0.02B | -0.05B |
|
Change in Accured Expenses
|
0.01B | 0.06B | 0.03B | 0.01B | 0.14B | -0.02B | 0.01B | 0.07B |
|
Change in Taxes
|
0.02B | 0.05B | 0.09B | 0.03B | -0.09B | -0.01B | 0.01B | 0.04B |
|
Change in Net Loans
|
0.23B | 0.77B | 2.51B | 6.07B | 5.36B | 7.62B | 11.43B | 13.47B |
|
Capital Expenditures
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B |
|
Acquisitions
|
| | | | 0.00B | | 0.00B | 0.00B |
|
Divestments
|
| | | | | 0.00B | | |
|
Change in Acquisitions & Divestments
|
| | | | | 0.00B | 0.04B | 0.18B |
|
Cash from Investing Activities
|
-0.18B | 0.05B | -1.27B | 0.14B | -0.95B | -1.07B | -1.57B | -1.10B |
|
Other financing activities
|
| | | | | 0.00B | 0.00B | |
|
Long-Term Debt Issuances
|
0.12B | 0.07B | 0.24B | 0.03B | 0.03B | 0.00B | 0.01B | 0.02B |
|
Long-Term Debt Repayments
|
| | 0.22B | 0.03B | 0.02B | 0.09B | 0.02B | 0.18B |
|
Short-Term Debt issuances
|
| | 0.25B | 0.03B | 0.06B | 0.05B | 0.12B | 0.26B |
|
Current Debt
|
| | | | 0.15B | | | |
|
Shares Issued
|
0.09B | 0.05B | | | | 0.03B | | |
|
Shares Repurchased
|
| | | | | | 0.09B | 0.41B |
|
Preferred Shares Issued
|
| 0.20B | | | | | | |
|
Dividends Paid - Common
|
| | | 0.00B | | 0.14B | 0.13B | 0.17B |
|
Cash from Financing Activities
|
0.34B | 0.07B | 1.11B | -0.50B | 0.36B | 0.46B | 0.15B | -0.29B |
|
Exchange Rate Effect
|
| -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B |
|
Change in Cash
|
0.14B | 0.15B | 0.26B | 0.45B | 0.31B | 0.25B | -0.42B | -0.10B |
|
Beginning Cash Balance
|
0.02B | 0.18B | 0.04B | 6.77B | 8.76B | 10.51B | 7.56B | 6.81B |
|
Free Cash Flow
|
-0.02B | 0.04B | 0.42B | 0.81B | 0.90B | 0.85B | 0.99B | 1.26B |
|
Net Cash Flow
|
0.14B | 0.16B | 0.26B | 0.45B | 0.31B | 0.26B | -0.42B | -0.10B |