|
Net Income
|
0.08B | 0.08B | 0.11B | 0.12B | 0.13B | 0.11B | 0.03B | 0.01B | 0.10B | -0.00B | 0.24B | 0.28B | 0.34B | 0.43B | 0.33B | 0.43B |
|
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 | 0.02B |
|
Deferred Taxes
|
-0.01B | -0.01B | -0.00B | 0.00B | -0.01B | -0.01B | -0.00B | 0.00B | 0.06B | -0.02B | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B |
|
Gains from Sales and Divestitures
|
| | 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 | 0.03B | 0.09B | 0.10B | 0.08B | 0.08B |
|
Non-cash Items
|
| | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | |
|
Change in Loans
|
0.25B | 0.22B | 0.21B | 0.25B | 0.12B | 0.07B | 0.10B | 0.09B | 0.07B | 0.06B | 0.21B | 0.13B | 0.15B | 0.05B | 0.07B | 0.09B |
|
Cash from Operations
|
0.15B | 0.18B | 0.21B | 0.22B | 0.30B | 0.25B | 0.21B | 0.30B | 0.33B | 0.30B | 0.34B | 0.37B | 0.53B | 0.77B | 0.47B | 0.23B |
|
Amortizatization of Intangibles
|
-0.03B | -0.03B | -0.04B | -0.05B | -0.05B | -0.05B | -0.06B | -0.05B | -0.05B | -0.04B | -0.03B | -0.04B | -0.05B | -0.05B | -0.04B | -0.04B |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B |
|
Change in Inventory
|
-0.00B | 0.00B | 0.02B | -0.00B | -0.01B | 0.00B | | | | | | | | | | |
|
Change in Accured Expenses
|
0.00B | 0.00B | 0.02B | 0.01B | 0.06B | 0.04B | -0.00B | 0.01B | -0.04B | -0.01B | 0.08B | 0.09B | -0.05B | -0.01B | 0.15B | -0.02B |
|
Change in Net Loans
|
-0.07B | 0.22B | 0.41B | 0.74B | 0.84B | 0.96B | 0.99B | 1.13B | 0.77B | 0.97B | 1.28B | 2.69B | 1.12B | 3.95B | 2.16B | 2.42B |
|
Capital Expenditures
|
0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.06B | 0.07B | 0.06B | 0.03B | 0.05B | 0.03B | 0.02B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Acquisitions
|
0.05B | 0.16B | 0.01B | -0.02B | -0.03B | 0.02B | -0.10B | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
3.14B | 1.99B | 1.56B | 1.69B | 1.50B | 1.32B | 1.20B | 1.79B | 1.20B | 1.02B | 1.25B | 2.46B | 1.74B | 1.11B | 2.16B | 7.38B |
|
Cash from Investing Activities
|
-0.36B | -0.98B | -0.72B | -1.54B | -1.02B | -1.43B | -1.33B | -1.50B | -0.48B | -1.75B | -2.99B | -4.49B | -4.24B | -3.85B | -1.27B | -3.26B |
|
Other financing activities
|
0.42B | 0.66B | 1.29B | 1.74B | 1.80B | 0.17B | 0.89B | 1.60B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Long-Term Debt Issuances
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.20B | | 0.11B | | |
|
Long-Term Debt Repayments
|
0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | |
|
Short-Term Debt issuances
|
-0.20B | 0.16B | -0.13B | -0.16B | -0.20B | 0.44B | -0.21B | 0.04B | -0.60B | 0.26B | 0.38B | 0.42B | 0.92B | -1.02B | 32.86B | 0.50B |
|
Short-Term Debt repayments
|
| | | | | | | | | | | 0.01B | | | 31.06B | 2.30B |
|
Shares Issued
|
0.00B | 0.00B | 0.00B | 0.01B | 0.23B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B |
|
Shares Repurchased
|
0.03B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.08B | 0.00B | 0.06B | 0.01B | 0.03B | 0.01B | 0.01B |
|
Dividends Paid - Common
|
0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.08B |
|
Cash from Financing Activities
|
0.56B | 0.60B | 0.94B | 1.22B | 1.94B | 0.39B | 0.15B | 1.45B | 0.80B | 1.41B | 2.64B | 5.95B | 9.42B | -4.58B | 4.77B | 5.96B |
|
Change in Cash
|
0.34B | -0.20B | 0.43B | -0.09B | 1.22B | -0.80B | -0.97B | 0.24B | 0.65B | -0.04B | -0.00B | 1.83B | 5.72B | -7.66B | 3.97B | 2.92B |
|
Beginning Cash Balance
|
-0.34B | 0.21B | -0.42B | 0.09B | -1.22B | 0.80B | 2.12B | 0.82B | 1.06B | 1.72B | 1.67B | -1.83B | -5.72B | 7.66B | -3.97B | -2.92B |
|
Free Cash Flow
|
0.12B | 0.15B | 0.18B | 0.18B | 0.26B | 0.20B | 0.16B | 0.25B | 0.29B | 0.24B | 0.27B | 0.31B | 0.50B | 0.72B | 0.45B | 0.20B |
|
Net Cash Flow
|
0.34B | -0.20B | 0.43B | -0.09B | 1.22B | -0.80B | -0.97B | 0.24B | 0.65B | -0.04B | -0.00B | 1.83B | 5.72B | -7.66B | 3.97B | 2.92B |