|
Net Income
|
-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 |
|
Depreciation and Depletion
|
| -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 | 0.00B | 0.00B |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.14B | 0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B |
|
Non-cash Items
|
| 0.12B | | | | 16.71B | | | | 7.76B | | | | 2.35B | | | 9.88B | 1.36B | | | 7.54B |
|
Cash from Operations
|
| -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 |
|
Depreciation & Amortization (CF)
|
| -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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Accured Expenses
|
| | 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 | -0.00B | -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 | -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 Acquisitions & Divestments
|
| 0.00B | | | 0.00B | | -0.00B | | | | 0.00B | -0.03B | -0.00B | 0.01B | -0.01B | 0.01B | 0.02B | -0.01B | -0.05B | 0.01B | 0.01B |
|
Cash from Investing Activities
|
| 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.03B | -0.00B | 0.01B | -0.01B | 0.01B | 0.02B | -0.01B | -0.05B | 0.01B | 0.01B |
|
Other financing activities
|
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 | | | |
|
Cash from Financing Activities
|
| 0.00B | 0.01B | -0.00B | 0.00B | 0.11B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | | | | 0.00B | 0.01B | 0.05B | 0.00B | |
|
Non-Current Debt
|
| | | | | | | | | | | | | 130.00B | | | 165.00B | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | 130.00B | | | 165.00B | | | | |
|
Exchange Rate Effect
|
| | | | | | 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
|
| 0.00B | 0.01B | -0.01B | -0.00B | 0.10B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.02B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B |
|
Beginning Cash Balance
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.10B | 0.09B | 0.07B | 0.06B | 0.05B | 0.04B | 0.03B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B |
|
Free Cash Flow
|
| -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Net Cash Flow
|
| 0.00B | 0.01B | -0.01B | -0.00B | 0.10B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.01B | -0.02B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B |