|
Net Income
|
0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.04B | 0.06B | -0.01B | -0.08B | -0.13B | -0.07B | -0.09B |
|
Depreciation and Depletion
|
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 |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.04B | 0.06B | 0.07B | 0.10B | 0.12B | 0.14B | 0.17B |
|
Deferred Taxes
|
-0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.02B | -0.01B | 0.07B |
|
Gains from Sales and Divestitures
|
| | 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 | 0.00B | 0.00B | 0.00B | 0.00B | -0.11B | -0.50B | -0.34B | -0.37B |
|
Non-cash Items
|
| 0.02B | 0.17B | 0.11B | 0.08B | 0.04B | 0.00B | 0.00B | 0.00B | | | 0.03B | |
|
Cash from Operations
|
0.01B | 0.02B | 0.02B | 0.06B | 0.06B | 0.08B | 0.13B | 0.14B | 0.11B | 0.07B | 0.05B | 0.06B | 0.23B |
|
Amortizatization of Intangibles
|
| | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B | 0.00B |
|
Amortization of Deferred Charges
|
| | | | | | | 0.00B | 0.02B | 0.02B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.04B |
|
Change in Receivables
|
0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.07B | 0.09B |
|
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 | 0.01B |
|
Change in Accured Expenses
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.02B |
|
Capital Expenditures
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Acquisitions
|
| | | 0.05B | | 0.04B | 0.02B | | 0.07B | | 0.04B | | 0.98B |
|
Change in Acquisitions & Divestments
|
| | | | 0.00B | 0.02B | 0.04B | 0.06B | 0.19B | 0.24B | 0.32B | 0.34B | 0.48B |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.05B | -0.01B | -0.12B | -0.09B | -0.05B | -0.14B | -0.41B | -0.23B | -0.07B | -0.09B | -0.35B |
|
Other financing activities
|
| | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.00B | -0.00B | | | 0.00B |
|
Long-Term Debt Issuances
|
| | | | | | | 0.56B | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | 250.00B | |
|
Short-Term Debt issuances
|
| | | | | | | | | 0.26B | 0.53B | 0.32B | 0.46B |
|
Shares Issued
|
0.00B | 0.00B | 0.09B | 0.05B | 0.00B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Shares Repurchased
|
| | 0.09B | 0.05B | | | | | | | | | |
|
Preferred Shares Issued
|
-0.00B | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.00B | 0.00B | 0.09B | 0.06B | 0.00B | 0.00B | 0.02B | 0.53B | 0.01B | 0.01B | 0.01B | 0.04B | 0.29B |
|
Exchange Rate Effect
|
| | | | | | | | | -0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Cash
|
0.01B | 0.02B | 0.06B | 0.11B | -0.06B | -0.01B | 0.10B | 0.53B | -0.29B | -0.14B | -0.01B | 0.01B | 0.17B |
|
Beginning Cash Balance
|
0.03B | 0.04B | 0.06B | 0.12B | 0.23B | 0.17B | 0.16B | 0.26B | 0.79B | 0.50B | 0.36B | 0.35B | 0.36B |
|
Free Cash Flow
|
0.01B | 0.02B | 0.02B | 0.06B | 0.05B | 0.07B | 0.12B | 0.13B | 0.10B | 0.07B | 0.04B | 0.05B | 0.22B |
|
Net Cash Flow
|
0.01B | 0.02B | 0.06B | 0.11B | -0.06B | -0.01B | 0.10B | 0.53B | -0.29B | -0.14B | -0.01B | 0.01B | 0.17B |