|
Net Income
|
0.04B | 0.04B | 0.03B | 0.04B | 0.02B | 0.04B | 0.05B | 0.05B | 0.07B | 0.07B | 0.08B | 0.11B | 0.11B | 0.09B | 0.09B |
|
Depreciation and Depletion
|
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 |
|
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 | 0.00B |
|
Deferred Taxes
|
-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 | -0.00B | -0.00B |
|
Gains from Investment Securities
|
0.03B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | |
|
Change in Interest Receivables
|
-0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B |
|
Change in Loans
|
| | | 0.03B | 0.01B | 0.07B | 0.08B | 0.06B | 0.02B | 0.02B | 0.07B | 0.05B | 0.02B | 0.02B | 0.02B |
|
Cash from Operations
|
0.05B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.09B | 0.09B | 0.12B | 0.08B | 0.09B | 0.16B | 0.23B | 0.08B | 0.10B |
|
Amortizatization of Intangibles
|
0.04B | 0.04B | 0.05B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.00B | -0.01B |
|
Depreciation & Amortization (CF)
|
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 |
|
Change in Accured Expenses
|
0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | -0.02B | 0.02B | 0.09B | -0.09B | 0.05B |
|
Change in Net Loans
|
0.06B | 0.02B | 0.19B | 0.10B | 0.16B | 0.25B | 0.14B | 0.12B | 0.02B | 0.26B | 0.09B | -0.01B | 0.50B | 0.39B | 0.14B |
|
Capital Expenditures
|
0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
| | | | 0.13B | | | 0.12B | | | | | | | |
|
Change in Acquisitions & Divestments
|
1.33B | 0.58B | 1.00B | 0.83B | 0.65B | 0.66B | 0.57B | 0.69B | 0.43B | 0.75B | 0.44B | 0.32B | 0.46B | 1.13B | 0.80B |
|
Cash from Investing Activities
|
0.01B | -0.34B | 0.14B | -0.37B | -0.07B | -0.38B | -0.38B | 0.17B | 0.26B | -0.57B | -0.22B | -0.19B | -0.63B | -0.33B | -0.38B |
|
Other financing activities
|
| 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 | 0.00B |
|
Long-Term Debt Issuances
|
8.95B | 13.27B | 16.01B | 20.74B | 7.10B | 23.02B | 8.16B | 2.79B | 4.20B | 6.91B | 21.80B | 15.00B | 3.32B | 2.02B | 8.14B |
|
Long-Term Debt Repayments
|
9.24B | 13.21B | 16.11B | 20.69B | 7.09B | 22.77B | 8.00B | 3.08B | 4.50B | 6.66B | 21.94B | 15.49B | 3.51B | 1.96B | 7.62B |
|
Short-Term Debt issuances
|
-0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.03B | -0.01B | -0.01B | 0.00B | 0.20B | 0.29B | -0.43B |
|
Shares Issued
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Shares Repurchased
|
0.00B | | 0.01B | 0.00B | | | 0.01B | | 0.05B | 0.00B | 0.03B | 0.03B | 0.03B | 0.04B | 0.00B |
|
Dividends Paid - Common
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Cash from Financing Activities
|
-0.04B | 0.23B | -0.10B | 0.21B | 0.04B | 0.31B | 0.39B | -0.24B | -0.46B | 0.48B | 0.13B | 0.13B | 0.41B | 0.61B | 0.15B |
|
Change in Cash
|
0.03B | -0.04B | 0.11B | -0.10B | 0.03B | -0.00B | 0.09B | 0.03B | -0.08B | -0.01B | -0.00B | 0.09B | -0.00B | 0.36B | -0.13B |
|
Beginning Cash Balance
|
-0.03B | 0.04B | -0.11B | 0.10B | -0.03B | 0.00B | -0.09B | -0.03B | 0.08B | 0.01B | 0.00B | -0.09B | 0.00B | -0.36B | 0.13B |
|
Free Cash Flow
|
0.05B | 0.07B | 0.07B | 0.05B | 0.05B | 0.07B | 0.08B | 0.08B | 0.11B | 0.06B | 0.08B | 0.15B | 0.22B | 0.07B | 0.09B |
|
Net Cash Flow
|
0.03B | -0.04B | 0.11B | -0.10B | 0.03B | -0.00B | 0.09B | 0.03B | -0.08B | -0.01B | -0.00B | 0.09B | -0.00B | 0.36B | -0.13B |