|
Net Income
|
-0.06B | -0.01B | -0.02B | -0.03B | 0.32B | -0.01B | -0.01B | -0.04B | 0.02B | -0.01B | 0.03B | -0.23B | -0.00B | 0.01B | 0.02B | 0.01B | 0.03B | 0.04B | -0.85B | -0.08B | 0.02B | -0.37B | 0.05B |
|
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 | | | | | | | |
|
Share-based Compensation
|
0.00B | 0.00B | 0.01B | 0.01B | 0.05B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Deferred Taxes
|
-0.00B | 0.01B | 0.02B | -0.02B | -0.44B | -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 |
|
Gains from Sales and Divestitures
|
| | | | 0.01B | 0.01B | 0.01B | 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 | | |
|
Gains from Investment Securities
|
0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | | -0.01B | 0.00B | -0.00B | 0.02B | -0.01B | -0.01B | 0.04B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.03B | | | | 0.14B | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 0.00B | 0.03B | 0.03B | 0.03B | 0.44B | 1,552.06B | 0.02B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.02B | 0.00B | 0.00B | | |
|
Cash from Operations
|
-0.06B | 0.02B | 0.04B | 0.05B | -0.05B | 0.01B | 0.05B | 0.08B | 0.02B | 0.03B | 0.04B | 0.05B | 0.01B | 0.04B | 0.06B | 0.06B | 0.00B | 0.03B | 0.09B | -0.01B | 0.04B | 0.07B | 0.08B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | 0.66B | 0.87B | -0.61B | |
|
Depreciation & Amortization (CF)
|
0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B |
|
Change in Receivables
|
-0.00B | 0.01B | 0.01B | -0.02B | 0.02B | 0.00B | -0.02B | 0.00B | -0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B |
|
Change in Account Payables
|
-0.01B | -0.00B | 0.01B | 0.01B | -0.01B | 0.00B | -0.00B | 0.01B | -0.01B | 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 | -0.01B |
|
Change in Accured Expenses
|
-0.00B | -0.01B | -0.00B | 0.06B | -0.01B | -0.03B | -0.00B | 0.01B | -0.00B | -0.03B | 0.00B | -0.00B | -0.01B | 0.00B | 0.02B | -0.01B | -0.01B | -0.01B | 0.02B | -0.02B | -0.01B | -0.00B | 0.01B |
|
Other Working Capital Changes
|
0.02B | -0.00B | 0.01B | 0.02B | 0.01B | -0.00B | 0.00B | -0.03B | 0.01B | -0.03B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -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 | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
2.80B | | | 0.04B | | | | | 0.07B | | | | | 0.01B | -0.00B | | | | | | | | |
|
Cash from Investing Activities
|
-2.80B | -0.00B | -0.00B | -0.04B | -0.00B | -0.00B | -0.00B | -0.00B | -0.07B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Other financing activities
|
0.02B | | | 0.00B | 0.01B | 0.03B | 0.02B | | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | | |
|
Cash from Financing Activities
|
2.93B | -0.00B | -0.00B | -0.06B | 0.17B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.02B | -0.04B | -0.00B | -0.14B | -0.09B | -0.01B | -0.11B | -0.04B | -0.04B | -0.01B | -0.03B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | |
|
Exchange Rate Effect
|
-0.01B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -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 Cash
|
0.07B | 0.02B | 0.04B | -0.05B | 0.12B | 0.01B | 0.04B | 0.08B | -0.06B | 0.03B | 0.04B | 0.04B | -0.01B | -0.01B | 0.06B | -0.08B | -0.09B | 0.02B | -0.03B | -0.05B | -0.00B | 0.06B | 0.05B |
|
Beginning Cash Balance
|
0.05B | 0.12B | 0.14B | 0.18B | 0.13B | 0.25B | 0.25B | 0.29B | 0.37B | 0.31B | 0.23B | 0.37B | 0.40B | 0.39B | 0.38B | 0.44B | 0.36B | 0.26B | 0.29B | 0.25B | 0.20B | 0.20B | 0.26B |
|
Free Cash Flow
|
-0.06B | 0.02B | 0.03B | 0.05B | -0.05B | 0.01B | 0.05B | 0.08B | 0.01B | 0.02B | 0.03B | 0.05B | 0.01B | 0.04B | 0.06B | 0.06B | -0.00B | 0.03B | 0.09B | -0.01B | 0.04B | 0.07B | 0.07B |
|
Net Cash Flow
|
0.08B | 0.02B | 0.03B | -0.05B | 0.12B | 0.01B | 0.04B | 0.08B | -0.06B | 0.02B | 0.03B | 0.04B | -0.01B | -0.01B | 0.06B | -0.08B | -0.09B | 0.02B | -0.03B | -0.05B | -0.00B | 0.06B | 0.05B |