|
Net Income
|
-0.00B | -0.00B | 0.02B | 0.54B | 1.45B | 1.37B | 0.86B | 0.14B | 0.33B | 0.24B | 0.45B | 0.22B | 0.33B | -0.06B | -0.14B | 0.23B | 0.30B | -0.46B | 0.18B | 0.08B | 0.03B | 0.04B | -0.25B | 0.31B | 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 | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
| | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.14B | -0.03B | -0.08B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | 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 |
|
Cash from Operations
|
-0.00B | -0.00B | -0.64B | 0.42B | 1.61B | -1.33B | 2.64B | -6.98B | 0.59B | -6.20B | 11.75B | -0.39B | -0.55B | -2.54B | 1.99B | -1.84B | 0.35B | -0.33B | -2.20B | -1.32B | -2.18B | -0.54B | 0.59B | -0.27B | -3.08B |
|
Amortization of Deferred Charges
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
| | 0.65B | -0.55B | -0.03B | | 0.30B | -0.23B | -0.00B | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.00B | 0.00B | 0.30B | -0.23B | 0.19B | -0.16B | 0.28B | -0.18B | 0.20B | -0.26B | 0.09B | -0.42B | 0.35B | -0.16B | -0.04B | -0.00B | 0.06B | -0.04B | -0.02B | -0.00B | 0.06B | -0.00B | 0.01B | -0.01B | 0.00B |
|
Change in Taxes
|
| | 0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | 0.01B | -0.00B | 0.16B | -0.04B | 0.31B | -0.23B | -0.01B | 0.10B | 0.17B | -0.25B | 0.21B | -0.18B | 0.03B | -0.07B | 0.02B | 0.19B | -0.04B | -0.04B | 0.14B | -0.12B | 0.01B | 0.21B | -0.21B |
|
Capital Expenditures
|
| | 0.01B | 0.01B | -0.02B | 0.05B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 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 | 0.01B |
|
Change in Intangibles
|
| | 0.25B | 0.02B | -0.05B | 0.07B | 0.00B | 0.00B | 0.24B | 0.02B | 0.61B | 0.21B | 0.35B | 0.14B | 0.65B | 0.43B | 0.59B | 0.17B | 1.29B | 1.07B | 0.24B | 0.10B | 0.94B | 0.65B | 0.65B |
|
Cash from Investing Activities
|
| | 0.23B | 0.00B | -0.02B | 0.02B | -0.01B | -0.02B | 0.22B | 0.01B | 0.61B | 0.19B | 0.34B | 0.15B | 0.64B | 0.43B | 0.58B | 0.18B | 1.29B | 1.06B | 0.24B | 0.09B | 0.93B | 0.63B | 0.54B |
|
Other financing activities
|
| | 0.00B | -0.00B | | 0.01B | | | | 0.01B | | | | | -0.00B | | | -0.00B | -0.00B | | | 0.01B | -0.00B | -0.00B | 0.01B |
|
Cash from Financing Activities
|
0.00B | 0.00B | 0.33B | 0.09B | -1.40B | 1.78B | -2.26B | 6.46B | -0.91B | 5.97B | -12.19B | 0.26B | 0.05B | 2.30B | -2.60B | 1.31B | -0.83B | -0.08B | 1.02B | 0.34B | 1.90B | 0.32B | -1.54B | -0.36B | 2.92B |
|
Dividends Paid - Common
|
| | 0.00B | | 0.95B | 1.02B | 1.10B | 0.22B | 0.15B | -0.00B | 0.30B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.19B | 0.20B | 0.17B | 0.15B | 0.15B | 0.19B | 0.16B |
|
Change in Cash
|
0.00B | 0.00B | -0.08B | 0.52B | 0.18B | 0.47B | 0.37B | -0.54B | -0.10B | -0.22B | 0.17B | 0.06B | -0.16B | -0.09B | 0.04B | -0.11B | 0.10B | -0.23B | 0.11B | 0.07B | -0.04B | -0.13B | -0.02B | 0.00B | 0.38B |
|
Beginning Cash Balance
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
-0.00B | -0.00B | -0.65B | 0.40B | 1.63B | -1.39B | 2.63B | -7.01B | 0.57B | -6.22B | 11.75B | -0.40B | -0.55B | -2.55B | 1.98B | -1.85B | 0.34B | -0.34B | -2.21B | -1.33B | -2.19B | -0.55B | 0.58B | -0.29B | -3.09B |
|
Net Cash Flow
|
0.00B | 0.00B | -0.08B | 0.52B | 0.18B | 0.47B | 0.37B | -0.54B | -0.10B | -0.22B | 0.17B | 0.06B | -0.16B | -0.09B | 0.04B | -0.11B | 0.10B | -0.23B | 0.11B | 0.07B | -0.04B | -0.13B | -0.02B | 0.00B | 0.38B |