|
Net Income
|
0.01B | 0.01B | -0.06B | -0.03B | 0.05B | 0.01B | -0.04B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.13B | 0.19B | 0.22B |
|
Depreciation and Depletion
|
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 | 0.00B | 0.00B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.00B | -0.01B | 0.02B | 0.02B | 0.00B | -0.00B | 0.00B | 0.01B | -0.01B | 0.00B |
|
Cash from Discontinued Operations
|
| | | | | | | | 0.00B | 0.00B | -0.00B | 0.00B | | | |
|
Gains from Sales and Divestitures
|
| | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | 0.00B | | | | | 0.00B | |
|
Non-cash Items
|
| | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 6.20B | 7.00B | 8.60B | 8.97B | 14.45B | 0.02B |
|
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 | 0.01B | 0.00B |
|
Change in Loans
|
0.00B | 0.00B | -0.11B | 0.27B | 0.50B | 0.42B | 0.36B | 0.46B | 0.64B | 1.24B | 0.09B | | | | |
|
Cash from Operations
|
0.01B | 0.04B | -0.08B | -0.04B | -0.05B | -0.23B | -0.16B | -0.03B | -0.17B | 0.07B | 0.12B | 0.08B | 0.12B | 0.19B | 0.23B |
|
Amortizatization of Intangibles
|
-0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.00B | -0.00B | -0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
-0.02B | 0.00B | 0.01B | 0.02B | -0.03B | 0.00B | 0.03B | -0.02B | 0.01B | 0.01B | 0.01B | -0.02B | -0.01B | 0.01B | -0.00B |
|
Change in Net Loans
|
0.11B | 0.15B | 0.17B | 0.13B | 0.24B | 0.21B | 0.15B | 0.17B | 0.12B | 0.32B | 0.84B | 1.10B | 1.68B | -0.14B | 0.88B |
|
Capital Expenditures
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Acquisitions
|
| | | | | | | | | | 0.00B | | | | |
|
Divestments
|
| | | | -0.19B | 0.01B | 0.01B | 0.05B | 0.01B | 0.02B | 0.01B | 0.01B | | | |
|
Change in Acquisitions & Divestments
|
0.09B | 0.14B | 0.15B | 0.23B | 0.19B | 0.51B | 0.21B | 0.28B | 0.21B | 0.17B | 0.23B | 0.49B | 0.16B | 0.07B | 0.24B |
|
Cash from Investing Activities
|
-0.25B | -0.36B | -0.36B | -0.66B | -0.42B | 0.50B | -0.15B | -0.08B | 0.08B | -0.79B | -1.23B | -0.31B | -0.83B | 0.42B | -1.51B |
|
Other financing activities
|
0.37B | 0.66B | 0.63B | 0.96B | 0.35B | -0.21B | -0.18B | 0.02B | -0.33B | 1.12B | 0.41B | 0.51B | 1.05B | -0.35B | 1.07B |
|
Long-Term Debt Issuances
|
| | | | | | 0.26B | | | | 0.10B | | | | |
|
Short-Term Debt issuances
|
0.01B | 0.02B | -0.01B | 0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | -0.00B |
|
Short-Term Debt repayments
|
-0.04B | 0.14B | | | | | | | | | | | | | |
|
Shares Issued
|
| 0.05B | 0.04B | 0.00B | 0.00B | | 0.07B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Shares Repurchased
|
| 0.00B | | | | | | | | | | 0.04B | 0.06B | 0.10B | 0.25B |
|
Preferred Shares Repurchased
|
0.05B | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.00B | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.37B | 0.59B | 0.66B | 0.97B | 0.35B | -0.23B | 0.16B | 0.02B | -0.27B | 1.12B | 0.51B | 0.48B | 0.99B | -0.45B | 0.81B |
|
Exchange Rate Effect
|
| | | 0.00B | | | | | | | | | | | |
|
Change in Cash
|
0.12B | 0.28B | 0.22B | 0.27B | -0.12B | 0.04B | -0.16B | -0.09B | -0.35B | 0.39B | -0.60B | 0.26B | 0.29B | 0.15B | -0.47B |
|
Beginning Cash Balance
|
-0.12B | -0.28B | 0.75B | 0.97B | 1.24B | 1.11B | 1.16B | 1.00B | 0.37B | -0.38B | 0.71B | -0.19B | -0.27B | 0.89B | 1.04B |
|
Free Cash Flow
|
0.00B | 0.04B | -0.08B | -0.05B | -0.06B | -0.24B | -0.17B | -0.03B | -0.18B | 0.06B | 0.12B | 0.08B | 0.11B | 0.17B | 0.22B |
|
Net Cash Flow
|
0.12B | 0.28B | 0.22B | 0.27B | -0.12B | 0.04B | -0.16B | -0.09B | -0.35B | 0.39B | -0.60B | 0.26B | 0.29B | 0.15B | -0.47B |