|
Net Income
|
| 0.02B | -0.00B | -0.01B | | -0.01B | 0.01B | -0.01B | | | | -0.01B | -0.01B | -0.01B | -0.02B | 0.06B | -0.02B | 0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.03B | 0.00B | -0.02B | -0.02B | -0.03B | -0.02B |
|
Depreciation and Depletion
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.42B | -0.40B | 0.00B | -0.45B | 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 | 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 | 0.00B |
|
Share-based Compensation
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.83B | 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 | 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 | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
| | | | | | | | | -0.50B | | -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 | 0.00B | | -0.00B | 0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | -0.00B | 0.00B | | -0.01B | -0.00B | -0.00B | | 0.01B | | | 1.38B | -1.27B | | | 0.15B | -0.15B | | | | | | 1.84B | | | | | |
|
Non-cash Items
|
0.00B | | 0.00B | | | | 0.00B | | | | | | | | | | | | 131.64B | | | | 54.52B | | | | 71.05B | | | | | | | | | | | | 1,572.91B | 1,720.87B | 2,161.66B | 2,437.18B |
|
Cash from Operations
|
| | -0.01B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | -0.01B | -29.55B | 28.82B | -0.01B | -0.01B | -0.01B | -0.01B | 0.07B | -0.01B | 0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.00B | 0.08B | -0.02B | 0.01B | -0.02B | -0.02B | -0.07B |
|
Depreciation & Amortization (CF)
|
| | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.42B | -0.00B | 0.00B | -0.45B | 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 | 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 | 0.00B |
|
Change in Receivables
|
| | | | | | | | | | | | | -0.00B | 0.00B | | | -0.00B | 0.00B | | | | | | | | | 0.00B | -0.00B | | | -0.00B | 0.00B | -0.00B | -0.02B | -0.00B | -0.00B | 0.00B | 0.02B | -0.00B | 0.00B | -0.00B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | -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 | -0.00B |
|
Change in Accured Expenses
|
| | | | | | | -0.00B | -0.00B | 1.52B | | -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 | 0.00B | -0.01B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | -0.00B |
|
Change in Taxes
|
| | | | | | | 0.00B | -0.00B | 0.06B | | 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 | 0.00B | | 0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | | 0.00B | 0.00B | 0.00B |
|
Other Working Capital Changes
|
| | | | | | | -0.00B | 0.00B | -0.73B | 0.72B | -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 | 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 | 0.00B | 0.00B | 0.00B |
|
Capital Expenditures
|
| | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -1.86B | 1.82B | -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 | -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 | -0.00B | -0.00B | -0.00B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B |
|
Cash from Investing Activities
|
| | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -1.91B | 1.86B | -0.00B | -0.00B | -0.00B | -0.03B | -0.05B | -0.00B | -0.01B | -0.01B | -0.00B | 0.01B | 0.02B | 0.00B | -0.00B | -0.03B | -0.00B | -0.02B | -0.00B | 0.03B | -0.01B | 0.01B | 0.05B | -0.01B | 0.01B | 0.03B | -0.03B | -0.08B | -0.00B | -0.00B | 0.00B | 0.03B | 0.06B |
|
Cash from Financing Activities
|
| | 0.03B | -0.00B | 0.01B | 0.07B | -0.00B | 0.00B | 0.00B | 0.15B | -0.14B | 0.00B | 0.00B | 0.11B | -0.00B | 0.05B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.03B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.05B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Net Equity Issued and Repurchased
|
| | 0.00B | | | 0.06B | -0.07B | 0.00B | 0.00B | | | | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -5.04B | 4.92B | -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 | 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 | -0.00B | 0.00B | 0.00B |
|
Change in Cash
|
| | 0.02B | -0.01B | 0.01B | 0.08B | -0.01B | -0.01B | -0.01B | -31.31B | 30.53B | -0.02B | -0.01B | 0.10B | -0.04B | 0.07B | -0.02B | 0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.05B | -0.01B | -0.01B | -0.03B | 0.01B | -0.02B | -0.01B | 0.03B | -0.02B | -0.01B | 0.05B | -0.03B | -0.00B | -0.02B | 0.00B | -0.02B | 0.01B | -0.01B |
|
Beginning Cash Balance
|
0.00B | 0.06B | 0.05B | 0.08B | 0.07B | 0.08B | 0.16B | 0.15B | 0.14B | 31.43B | -30.40B | 0.13B | 0.11B | 0.10B | 0.20B | 0.16B | 0.22B | 0.21B | 0.21B | 0.20B | 0.19B | 0.19B | 0.20B | 0.18B | 0.17B | 0.11B | 0.10B | 0.09B | 0.08B | 0.07B | 0.05B | 0.03B | 0.06B | 0.05B | 0.03B | 0.09B | 0.09B | 0.06B | 0.04B | 0.04B | 0.02B | 0.04B |
|
Free Cash Flow
|
| | -0.01B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | -0.01B | -27.69B | 27.00B | -0.01B | -0.01B | -0.01B | -0.02B | 0.07B | -0.02B | 0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | 0.00B | 0.08B | -0.02B | 0.01B | -0.02B | -0.02B | -0.07B |
|
Net Cash Flow
|
| | 0.02B | -0.01B | 0.01B | 0.08B | -0.01B | -0.01B | -0.01B | -31.31B | 30.53B | -0.02B | -0.01B | 0.10B | -0.04B | 0.07B | -0.02B | 0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.05B | -0.01B | -0.01B | -0.03B | 0.01B | -0.02B | -0.01B | 0.03B | -0.02B | -0.01B | 0.05B | -0.03B | -0.00B | -0.02B | 0.00B | -0.02B | 0.01B | -0.01B |