|
Net Income
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.03B | 0.05B | 0.04B | 0.03B | 0.05B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.15B | 0.10B | 0.12B | 0.09B | 0.19B | 0.12B | 0.17B | 0.12B | 0.15B | 0.10B | 0.14B | 0.08B | 0.04B | 0.05B | 0.07B | 0.02B | 0.10B | 0.40B | 0.07B | 0.57B | 0.10B | 0.52B | 0.10B | 0.02B | 0.05B | 0.34B | 0.06B | 0.06B |
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.05B | 0.01B | 0.04B | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 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 | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.05B | 0.01B | 0.06B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Non-cash Items
|
| | | | 0.26B | | | | 0.17B | | | | 0.08B | | | | 0.02B | | | | 0.06B | | | | 0.03B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Cash from Operations
|
0.02B | 0.02B | 0.01B | 0.01B | 0.05B | 0.04B | 0.03B | 0.02B | 0.08B | 0.05B | 0.03B | 0.05B | 0.11B | 0.02B | 0.04B | 0.06B | 0.12B | 0.07B | | 0.08B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| 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 | | 0.01B | 0.00B | 0.01B | | 0.01B | 0.00B | 0.00B | | 0.01B | 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 | 0.00B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.04B | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
0.03B | | | | 0.05B | 0.04B | 0.06B | 0.07B | 0.09B | 0.09B | 0.08B | 0.10B | 0.13B | 0.12B | -0.01B | 0.14B | 0.17B | 0.15B | 0.15B | 0.21B | 0.25B | 0.24B | 0.25B | 0.30B | 0.35B | | | | 0.34B | 0.29B | 0.02B | 0.32B | 0.39B | 0.32B | -0.05B | 0.27B | 0.32B | 0.27B | 0.03B | 0.35B | 0.36B | 0.33B | 0.32B | 2,656.36B | 0.41B | 2.53B | 0.31B | 0.37B | 0.40B | 2.23B | 0.27B | 0.25B |
|
Change in Taxes
|
0.00B | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.03B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.02B | 0.02B | 0.03B | 0.04B | 0.02B | | | | 0.01B | 0.02B | -0.00B | 0.05B | 0.01B | 0.02B | 0.01B | 0.04B | 0.04B | 0.02B | 0.00B | 0.01B | 0.04B | 0.04B | 0.04B | 118.41B | 0.03B | 0.28B | 0.05B | 0.01B | 0.03B | 0.18B | 0.02B | 0.00B |
|
Other Working Capital Changes
|
0.02B | | | | 0.04B | 0.05B | 0.04B | 0.04B | 0.07B | 0.08B | 0.07B | 0.06B | 0.14B | 0.12B | -0.02B | 0.08B | 0.15B | 0.16B | 0.14B | 0.11B | 0.21B | 0.23B | 0.16B | 0.11B | 0.22B | | | | 0.19B | 0.21B | -0.05B | 0.10B | 0.20B | 0.21B | -0.05B | 0.10B | -0.23B | 0.27B | -0.06B | 0.12B | 0.16B | 0.30B | 0.26B | 1,104.07B | 0.11B | 1.19B | 0.16B | 0.09B | 0.04B | 0.69B | 0.11B | 0.07B |
|
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 | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
0.07B | | | | 0.19B | 0.22B | 0.19B | 0.13B | 0.17B | 0.17B | 0.24B | 0.23B | 0.34B | 0.34B | 0.30B | 0.28B | 0.48B | 0.23B | 0.12B | 0.19B | 0.14B | 0.13B | 0.07B | 0.07B | 0.03B | 0.13B | 0.23B | 0.10B | 0.28B | 0.29B | 0.28B | 0.27B | 0.26B | 0.82B | 0.41B | 0.36B | 0.66B | 0.44B | 0.58B | 0.69B | 0.39B | 0.27B | 0.42B | 1.80B | 0.69B | 2.87B | 0.53B | 0.36B | 0.23B | 2.16B | 0.40B | 0.42B |
|
Free Cash Flow
|
0.02B | 0.02B | 0.01B | 0.01B | 0.05B | 0.04B | 0.03B | 0.02B | 0.08B | 0.05B | 0.03B | 0.05B | 0.11B | 0.02B | 0.04B | 0.06B | 0.12B | 0.07B | | 0.08B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
0.02B | 0.02B | 0.01B | 0.01B | 0.05B | 0.04B | 0.03B | 0.02B | 0.08B | 0.05B | 0.03B | 0.05B | 0.11B | 0.02B | 0.04B | 0.06B | 0.12B | 0.07B | | 0.08B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |