|
Net Income
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -6.73B | 6.76B | 0.02B | -12.93B | -6.41B | 19.39B | -8.16B | -8.15B | 16.38B | -0.01B | 0.01B | -17.84B | 17.87B | -0.03B | 0.01B | -22.81B | 22.85B | -0.04B | 0.00B | 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 | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Depreciation and Depletion
|
-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 | -0.01B | 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 | -0.01B | -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 |
|
Cash from Operations
|
| 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 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 | 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 |
|
Depreciation & Amortization (CF)
|
-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 | -0.01B | 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 | -0.01B | -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 |
|
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 | 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 | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | -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 |
|
Capital Expenditures
|
| | | | | | | | -0.19B | 0.81B | | | | | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | -0.19B | -0.00B | | | | | -0.04B | -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 financing activities
|
| | | | | | -0.00B | -0.00B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.03B | -0.01B | -0.01B | -0.01B | -0.04B | -0.01B | 0.20B | 0.16B | -0.02B | -0.02B | -0.02B | 0.03B | 0.13B | 0.04B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | 0.02B | -0.01B | -0.01B | 0.04B | -0.01B | -0.01B | 0.19B | -0.26B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | 0.01B | -0.03B | -0.04B | -0.01B | 0.01B | 0.01B | -0.01B | -0.06B | 0.01B | 0.02B | 0.02B | -0.02B | -0.07B |
|
Dividends Paid - Common
|
| | | | | | -0.01B | -0.01B | -0.01B | 0.07B | -0.02B | | -0.02B | 0.11B | -0.02B | -0.02B | -0.02B | 0.12B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B |
|
Change in Cash
|
| | | | 0.01B | -0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.01B | -0.01B | 0.08B | -0.07B | 0.03B | 0.00B | 0.00B | -0.00B | -0.01B | 0.02B | -0.00B | -0.03B | -0.01B | | | | 0.00B | | 0.20B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | -0.02B | -0.03B | 0.00B | 0.01B | 0.01B | 0.00B | -0.04B | 0.02B | 0.02B | 0.00B | 0.01B | -0.04B |
|
Beginning Cash Balance
|
| | | | | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.09B | 0.02B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.10B | 0.07B | 0.07B | 0.07B | 0.11B | 0.11B | 0.11B | 0.11B | 0.05B | 0.07B | 0.02B | 0.06B | 0.05B | 0.07B | 0.03B | 0.09B | 0.04B | 0.10B | 0.06B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.06B | 0.07B | 0.11B | 0.06B | 0.05B | 0.07B | 0.07B | 0.08B |
|
Free Cash Flow
|
| 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.22B | -0.79B | 0.03B | 0.01B | 0.03B | 0.03B | 0.06B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B |
|
Net Cash Flow
|
| -0.01B | | | 0.01B | -0.03B | 0.00B | 0.22B | -0.01B | 0.00B | 0.01B | -0.01B | 0.06B | 0.16B | 0.03B | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | 0.00B | 0.05B | 0.00B | 0.00B | 0.20B | -0.25B | 0.00B | -0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | 0.02B | -0.02B | -0.03B | -0.00B | 0.03B | 0.03B | 0.00B | -0.04B | 0.03B | 0.05B | 0.03B | 0.01B | -0.04B |