|
Net Income
|
0.04B | 0.11B | 0.03B | 0.13B | 0.17B | 0.10B | 0.10B | 0.13B | 0.14B | 0.12B | 0.17B | -0.58B | 0.32B | -0.16B | -0.00B | 0.05B |
|
Share-based Compensation
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | |
|
Deferred Taxes
|
0.00B | -0.00B | -0.00B | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.06B | 0.06B | 0.01B | 0.08B | 0.04B | 0.02B | 0.04B | 0.03B | -0.05B | 0.06B | 0.03B | 0.03B | 0.04B | 0.01B | 0.01B | 0.03B |
|
Asset Writedowns and Impairment
|
0.07B | 0.01B | 0.01B | | | | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.01B | -0.00B | 0.00B | | | | | | | | | | | | | |
|
Change in Loans
|
| | | 1.70B | 7.41B | 8.13B | 9.76B | 4.19B | 3.90B | 5.38B | 5.20B | 4.78B | 8.64B | 4.32B | 0.78B | 2.81B |
|
Cash from Operations
|
0.21B | 0.03B | 0.02B | -0.56B | -0.22B | -1.79B | -1.25B | -0.55B | -1.71B | -1.61B | -1.17B | -0.51B | -5.69B | -0.14B | -2.02B | -5.86B |
|
Amortization of Goodwill
|
| | | | | | | | | | | 0.09B | | | | |
|
Amortizatization of Intangibles
|
0.01B | 0.04B | 0.03B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | -0.01B | 0.01B | -0.01B | -0.02B | -0.01B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B |
|
Change in Accured Expenses
|
0.05B | -0.05B | 0.01B | 0.04B | 0.03B | -0.00B | 0.01B | 0.00B | -0.00B | 0.02B | 0.00B | -0.07B | 0.04B | -0.08B | -0.01B | 0.02B |
|
Change in Net Loans
|
0.39B | 0.37B | 0.41B | 0.57B | 0.52B | 0.36B | 0.50B | 0.80B | 0.52B | 0.78B | 1.75B | 2.26B | 2.60B | 2.00B | | |
|
Change in Intangibles
|
| | | | | | 0.02B | 0.04B | 0.05B | 0.01B | | | | | | |
|
Acquisitions
|
| | | | | | | | | 0.01B | 0.00B | | | 0.04B | | |
|
Divestments
|
| | | | | | | | | | | | 2.60B | 2.00B | 1.55B | 2.77B |
|
Change in Acquisitions & Divestments
|
0.20B | 0.26B | 0.17B | 0.22B | 0.22B | 0.50B | 0.44B | 0.50B | 0.23B | 0.58B | 0.71B | 0.66B | 0.06B | 0.03B | 0.14B | 0.01B |
|
Cash from Investing Activities
|
0.06B | 0.12B | -0.42B | 0.84B | 0.35B | 0.74B | 0.86B | 1.34B | 0.28B | -0.01B | 1.03B | 4.07B | 1.40B | 0.21B | 0.91B | 2.54B |
|
Other financing activities
|
-0.01B | -0.01B | -0.02B | 0.00B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | -0.01B | 0.02B |
|
Long-Term Debt Issuances
|
| 0.21B | 0.89B | 0.17B | 0.34B | 0.77B | 1.40B | 0.77B | 0.57B | 1.66B | 1.40B | 1.68B | 4.47B | 7.00B | 3.71B | 10.02B |
|
Long-Term Debt Repayments
|
0.00B | 0.00B | | | 0.00B | 0.00B | 0.53B | 0.12B | | | 0.00B | 2.97B | 1.42B | 1.15B | 0.90B | |
|
Short-Term Debt issuances
|
| 0.07B | 0.70B | 1.46B | 6.66B | 8.32B | 8.57B | 3.92B | 4.90B | 6.98B | 6.45B | 5.50B | 13.24B | 4.84B | 2.96B | |
|
Short-Term Debt repayments
|
| 0.02B | 0.31B | 1.33B | 6.35B | 7.44B | 8.53B | 4.98B | 4.04B | 6.71B | 7.19B | 7.30B | 11.40B | 5.96B | 3.33B | |
|
Shares Issued
|
0.52B | 0.00B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.14B | 0.45B | 0.01B | 0.02B | 0.07B | 0.12B | 0.00B |
|
Shares Repurchased
|
0.00B | | 0.01B | | | | 0.09B | 0.03B | 0.01B | 0.02B | | 0.02B | | 0.06B | | |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | 0.07B | |
|
Dividends Paid - Common
|
0.08B | 0.08B | 0.10B | 0.08B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.13B | 0.08B | 0.09B | 0.11B | 0.09B | 0.09B |
|
Cash from Financing Activities
|
-0.15B | -0.34B | 0.62B | -0.46B | -0.04B | 1.15B | 0.34B | -0.80B | 1.36B | 1.68B | 0.23B | -3.31B | 4.28B | -0.28B | 1.15B | 3.27B |
|
Change in Cash
|
0.12B | -0.20B | 0.22B | -0.19B | 0.09B | 0.10B | -0.05B | -0.00B | -0.07B | 0.06B | 0.09B | 0.25B | -0.01B | -0.20B | 0.04B | -0.06B |
|
Beginning Cash Balance
|
-0.12B | 0.20B | -0.22B | 0.19B | -0.09B | -0.10B | 0.05B | 0.00B | 0.07B | -0.06B | -0.09B | -0.25B | 0.01B | 0.20B | -0.04B | 0.06B |
|
Free Cash Flow
|
0.21B | 0.03B | 0.02B | -0.56B | -0.22B | -1.79B | -1.25B | -0.55B | -1.71B | -1.61B | -1.17B | -0.51B | -5.69B | -0.14B | -2.02B | -5.86B |
|
Net Cash Flow
|
0.12B | -0.20B | 0.22B | -0.19B | 0.09B | 0.10B | -0.05B | -0.00B | -0.07B | 0.06B | 0.09B | 0.25B | -0.01B | -0.20B | 0.04B | -0.06B |