|
Net Income
|
0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.07B | 0.02B | -0.01B | -0.04B | -0.01B | -0.03B | -0.03B | -0.05B | -0.05B | -0.05B | -0.09B | -0.04B | -0.13B | -0.30B | -0.06B | -0.06B | -0.14B | -0.16B |
|
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 | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
0.00B | -0.00B | | | -0.00B | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.01B | | | 0.01B | | 0.01B | -0.04B | -0.02B | 0.01B | -0.02B | 0.02B | -0.02B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.07B | 0.01B | -0.02B | 0.01B | 0.07B | 0.00B |
|
Non-cash Items
|
| | | 68.41B | | 0.01B | 0.01B | 87.88B | 0.01B | 0.01B | 0.01B | 42.99B | 0.01B | 0.01B | 0.01B | 38.26B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Cash from Operations
|
-0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.05B | -0.04B | -0.03B | -0.04B | -0.04B | -0.05B | -0.04B | -0.02B | -0.05B | -0.02B | -0.03B | -0.03B | -0.03B | -0.04B | -0.06B |
|
Amortizatization of Intangibles
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
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 | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
| | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | |
|
Change in Inventory
|
| | 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 | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | -0.01B | -0.01B | 0.01B | 0.00B | 0.00B | 0.02B | -0.00B |
|
Change in Taxes
|
0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.07B | 0.02B | 0.04B | 0.02B | 0.03B | 0.08B | 0.12B | 0.31B | 0.24B |
|
Divestments
|
| | | | | | | | | | | -0.00B | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.01B | 0.01B | -0.01B | -0.02B | -0.01B | -0.07B | -0.02B | -0.04B | -0.02B | -0.03B | -0.08B | -0.12B | -0.31B | -0.27B |
|
Other financing activities
|
| 0.01B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Long-Term Debt Issuances
|
| | | | | | | 0.00B | 0.00B | 0.00B | | | | | 0.06B | | 0.11B | 0.04B | | | 0.45B | 0.02B | 0.57B |
|
Long-Term Debt Repayments
|
| | | | | | | | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.84B |
|
Shares Issued
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.02B | 0.09B | 0.00B | 0.06B | 0.00B | -0.00B | 0.11B | 0.08B | 0.15B | 0.21B | 0.06B | 0.41B | 0.11B |
|
Cash from Financing Activities
|
| | | -0.00B | -0.00B | 0.42B | | 0.00B | 0.00B | 0.00B | 0.02B | 0.09B | 0.00B | 0.06B | 0.05B | -0.00B | 0.21B | 0.11B | 0.29B | 0.16B | 0.46B | 0.42B | 0.61B |
|
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 | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B |
|
Change in Cash
|
0.00B | 0.05B | -0.02B | -0.02B | -0.02B | 0.38B | -0.04B | -0.04B | -0.07B | -0.05B | -0.00B | 0.04B | -0.05B | 0.01B | -0.06B | -0.05B | 0.12B | 0.08B | 0.23B | 0.05B | 0.31B | 0.06B | 0.28B |
|
Beginning Cash Balance
|
0.00B | -0.05B | 0.02B | 0.06B | 0.07B | 0.02B | 0.40B | 0.36B | 0.32B | 0.26B | 0.20B | 0.20B | 0.24B | 0.19B | 0.19B | 0.13B | 0.09B | 0.21B | 0.29B | 0.52B | 0.57B | 0.86B | 0.92B |
|
Free Cash Flow
|
-0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.03B | -0.05B | -0.07B | -0.05B | -0.05B | -0.05B | -0.06B | -0.11B | -0.05B | -0.09B | -0.04B | -0.06B | -0.11B | -0.15B | -0.35B | -0.30B |
|
Net Cash Flow
|
0.00B | -0.02B | -0.02B | -0.02B | -0.02B | 0.38B | -0.04B | -0.04B | -0.07B | -0.05B | -0.00B | 0.04B | -0.05B | 0.01B | -0.06B | -0.05B | 0.12B | 0.08B | 0.23B | 0.05B | 0.31B | 0.07B | 0.28B |