|
Net Income
|
0.07B | 0.06B | 0.08B | 0.11B | 0.14B | 0.15B | 0.16B | 0.21B | 0.26B | 0.34B | 0.36B | 0.29B | 0.47B | 0.51B | 0.62B | 0.70B |
|
Depreciation and Depletion
|
0.02B | 0.02B | 0.02B | 0.02B | | | | | | | | | | | | |
|
Share-based Compensation
|
0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.03B | 0.03B | 0.04B |
|
Deferred Taxes
|
-0.05B | 0.02B | -0.00B | -0.02B | 0.00B | 0.00B | 0.02B | 0.01B | 0.06B | 0.06B | 0.04B | -0.00B | -0.00B | 0.02B | -0.02B | 0.01B |
|
Gains from Investment Securities
|
0.01B | 0.03B | 0.06B | 0.08B | 0.10B | 0.07B | 0.09B | 0.09B | 0.08B | 0.07B | 0.06B | 0.11B | 0.18B | 0.15B | 0.23B | 0.25B |
|
Change in Interest Receivables
|
-0.06B | 0.14B | 0.15B | | | | | | | | | | | | | |
|
Change in Loans
|
4.50B | 3.72B | 2.64B | 3.87B | 3.86B | 3.24B | 3.97B | 4.47B | 3.87B | 4.08B | 4.48B | 7.62B | 7.44B | 3.15B | 2.00B | 2.61B |
|
Cash from Operations
|
-0.84B | 0.12B | 0.24B | 0.27B | 0.29B | 0.21B | 0.04B | 0.31B | 0.40B | 0.38B | 0.27B | -0.52B | 1.13B | 1.38B | 0.74B | 0.72B |
|
Amortizatization of Intangibles
|
-0.00B | -0.01B | -0.00B | -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 |
|
Depreciation & Amortization (CF)
|
0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.09B | 0.10B | 0.10B | 0.08B | 0.08B | 0.10B |
|
Change in Inventory
|
0.03B | -0.03B | -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 |
|
Change in Accured Expenses
|
| -0.02B | -0.01B | 0.14B | -0.02B | -0.04B | 0.00B | 0.11B | 0.03B | -0.03B | -0.01B | 0.05B | 0.08B | 0.38B | 0.16B | -0.05B |
|
Change in Net Loans
|
0.04B | 0.73B | 0.80B | 0.95B | 0.75B | 1.31B | 2.07B | 1.78B | 1.86B | 1.88B | 2.23B | 5.29B | 2.10B | 4.32B | 3.30B | 5.41B |
|
Capital Expenditures
|
0.02B | 0.03B | 0.08B | 0.07B | 0.04B | 0.04B | 0.04B | 0.03B | 0.06B | 0.07B | 0.08B | 0.06B | 0.06B | 0.05B | 0.05B | 0.09B |
|
Sales of Property, Plant and Equipment
|
| 0.06B | 0.06B | 0.09B | 0.10B | 0.09B | 0.05B | 0.04B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B |
|
Acquisitions
|
0.75B | -0.06B | -0.09B | -0.06B | 0.01B | -0.23B | 0.02B | 0.61B | 0.00B | 0.05B | 0.11B | | 0.59B | | 0.01B | -0.53B |
|
Divestments
|
| | | | -0.15B | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | |
|
Change in Acquisitions & Divestments
|
1.42B | 1.03B | 1.48B | 2.40B | 0.64B | 0.85B | 1.52B | 2.19B | 0.34B | 0.35B | -0.98B | -2.64B | 1.48B | 3.38B | 1.88B | -2.33B |
|
Cash from Investing Activities
|
-0.87B | -0.50B | -0.84B | -0.50B | -0.21B | -1.84B | -1.64B | -2.49B | -2.30B | -2.76B | -4.02B | -7.18B | -5.93B | -3.49B | -3.24B | -5.95B |
|
Other financing activities
|
1.54B | 0.20B | 0.39B | 1.25B | -0.08B | 1.22B | 1.38B | 2.77B | 1.52B | 2.55B | 3.14B | 6.99B | 5.01B | 0.81B | 2.49B | 4.81B |
|
Long-Term Debt Issuances
|
-0.09B | 0.01B | 0.23B | -0.31B | -0.02B | 0.14B | 0.04B | -0.00B | -0.00B | 0.14B | 0.30B | 0.55B | -0.03B | 1.07B | 0.04B | 0.83B |
|
Long-Term Debt Repayments
|
0.01B | 0.04B | | 0.07B | 0.02B | | | | | | | | | | | |
|
Short-Term Debt issuances
|
-0.09B | 0.01B | | | | | | | | | | | | | | |
|
Shares Issued
|
0.00B | 0.32B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.15B | 0.03B | 0.02B | 0.01B | | 0.02B | 0.29B | 0.01B | 0.01B |
|
Shares Repurchased
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.09B | 0.01B | | | |
|
Preferred Shares Issued
|
| | | 0.12B | | | 0.12B | | | | | 0.28B | | | | |
|
Preferred Shares Repurchased
|
| 0.25B | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.09B | 0.10B | 0.11B | 0.13B | 0.14B |
|
Cash from Financing Activities
|
1.42B | 0.39B | 0.59B | 0.37B | -0.13B | 1.60B | 1.65B | 2.18B | 1.91B | 2.50B | 3.65B | 7.74B | 4.89B | 2.20B | 2.43B | 5.26B |
|
Change in Cash
|
-0.29B | 0.01B | -0.00B | 0.15B | -0.05B | -0.03B | 0.05B | -0.01B | 0.01B | 0.11B | -0.11B | 0.04B | 0.09B | 0.08B | -0.07B | 0.04B |
|
Beginning Cash Balance
|
0.29B | -0.01B | 0.00B | -0.15B | 0.05B | 0.03B | -0.05B | 0.28B | 0.27B | 29.16B | 34.57B | 42.89B | 48.48B | 49.82B | 53.49B | 62.27B |
|
Free Cash Flow
|
-0.86B | 0.09B | 0.17B | 0.19B | 0.25B | 0.17B | -0.00B | 0.28B | 0.34B | 0.31B | 0.18B | -0.58B | 1.07B | 1.32B | 0.70B | 0.64B |
|
Net Cash Flow
|
-0.29B | 0.01B | -0.00B | 0.15B | -0.05B | -0.03B | 0.05B | -0.01B | 0.01B | 0.11B | -0.11B | 0.04B | 0.09B | 0.08B | -0.07B | 0.04B |