Merrill lynch & co., inc. (IPB)
CashFlow / TTM
Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11
Net earnings (loss)

1,668

1,689

290

-2,699

-1,229

-3,659

-1,647

0

0

0

Provision for representations and warranties

86

-750

-754

0

0

0

-

-

-

-

Depreciation and amortization

531

550

576

609

654

693

731

0

0

0

Share-based compensation expense

1,507

1,541

1,531

1,639

1,662

1,707

1,919

0

0

0

Loss on sale International Wealth Management business

0

0

-

-

0

0

-

-

-

-

Gains on repurchases of long-term borrowings

0

77

405

0

0

0

-

-

-

-

Fair value adjustments on structured notes

0

0

-

-

0

0

-

-

-

-

Deferred taxes

-2,415

-2,421

-2,785

3,249

3,739

2,345

3,081

0

0

0

Loss (earnings) from equity method investments

0

0

-

-

0

0

-

-

-

0

Other

-739

-653

-498

35

-1,317

-1,783

-2,033

0

0

0

Trading assets

5,967

1,076

-26,565

-8,427

18,498

5,765

16,528

0

0

0

Cash and securities segregated for regulatory purposes or deposited with clearing organizations

3,632

1,579

2,274

1,060

4,098

3,955

-667

0

0

0

Receivables from Bank of America

-40,351

-15,363

-18,346

-1,492

1,873

-26,126

-9,612

0

0

0

Receivables under resale agreements

-4,167

-3,489

5,326

-25,233

-8,239

-7,864

5,272

0

0

0

Receivables under securities borrowed transactions

6,954

-2,578

2,883

7,098

-1,162

2,420

-2,349

0

0

0

Customer receivables

4,492

-3,146

-247

-5,376

-6,662

-3,560

-1,561

0

0

0

Brokers and dealers receivables

4,366

7,713

13,103

5,913

3,699

-7,566

-7,794

0

0

0

Proceeds from loans, notes, and mortgages held for sale

1,124

1,174

1,079

1,288

1,968

2,352

4,455

0

0

0

Other changes in loans, notes, and mortgages held for sale

-749

-705

-662

-129

-818

-1,087

-2,465

0

0

0

Trading liabilities

8,452

14,819

8,184

1,475

-10,294

-22,163

-17,061

0

0

0

Payables under repurchase agreements

-45,988

-28,448

45,943

22,226

55,948

18,953

-9,991

0

0

0

Payables under securities loaned transactions

6,673

5,231

6,845

2,918

-5,480

-3,090

-3,791

0

0

0

Payables to Bank of America

2,689

-3,256

-22,979

-21,495

-30,802

-23,990

8,787

0

0

0

Customer payables

8,585

6,001

11,900

4,321

-1,330

994

1,108

0

0

0

Brokers and dealers payables

-1,390

-2,569

-3,919

-4,910

-7,128

496

-4,228

0

0

0

Other, net

644

336

-1,056

-10,563

2,513

943

2,636

0

0

0

Cash provided by operating activities

12,896

10,568

17,782

25,246

29,300

21,062

13,888

0

0

0

Paydowns and maturities of available-for-sale securities

1,313

1,243

1,214

953

1,551

1,553

1,734

0

0

0

Sales of available-for-sale securities

53

19

22

436

840

2,706

4,290

0

0

0

Purchases of available-for-sale securities

1,280

1,246

1,236

1,085

1,110

1,685

1,672

0

0

0

Equipment and facilities, net

70

191

266

228

245

125

95

0

0

0

Loans, notes, and mortgages held for investment

2,539

2,140

1,010

1,173

1,488

2,156

2,793

0

0

0

Other investments

-1,862

-1,763

-1,600

-1,544

-2,952

-5,441

-6,169

0

0

0

Cash provided by investing activities

4,774

4,306

2,922

3,014

5,697

10,296

13,469

0

0

0

Short-term borrowings

-2,791

-3,409

-2,675

-3,548

-10,305

-9,761

-9,197

0

0

0

Issuance and resale of long-term borrowings

10,595

9,774

7,518

7,162

7,232

8,508

9,169

0

0

0

Settlement and repurchases of long-term borrowings

25,135

22,912

26,975

33,374

34,127

32,499

29,876

0

0

0

Deposits

103

456

509

252

-1,105

-878

-462

0

0

0

Derivative financing transactions

-26

-44

-101

-109

-121

-61

-36

0

0

0

Cash used for financing activities

-17,202

-16,047

-21,522

-29,399

-38,184

-34,569

-30,330

0

0

0

Effect of exchange rate changes on cash and cash equivalents

-863

-440

-4

-82

-616

-400

-516

0

0

0

Decrease in cash and cash equivalents

-395

-1,613

-822

-1,221

-3,803

-3,611

-3,489

0

0

0