|
Net Income
|
0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -24.71B | -24.22B | -0.02B | -0.01B | -18.43B | -0.01B | -0.01B | -0.42B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | -0.09B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B |
|
Depreciation and Depletion
|
| | | | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B |
|
Gains from Investment Securities
|
| | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.02B | -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 | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.09B | 0.00B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.91B | | | | 1.19B | | | | 1.38B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | 0.02B | | 0.01B | | 0.01B |
|
Cash from Operations
|
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 | 430.00 | 0.00B | | 0.00B | 0.00B | 32.22B | | 43.74B | 43.28B | 34.74B | | 19.36B | 20.06B | -2.23B | | 11.22B | 0.00B | 15.14B | | 8.62B |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | 0.17B | | | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| 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 | 0.00B | | 0.00B | | 0.00B | | | | | | |
|
Cash from Investing Activities
|
-81.00 | -0.00B | -0.00B | -0.00B | -0.00B | -0.05B | -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 | -551.00 | -0.00B | | -0.00B | -737.00 | 0.00B | | -0.00B | 28.00 | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | -0.00B | | | 0.00B | -14.70B | | 2.53B | -35.61B | -218.72B | | 16.52B | -11.98B | 31.04B | | 7.42B | 4.50B | -30.66B | | -39.88B |
|
Other financing activities
|
0.80B | | | 0.90B | | | | 0.91B | | | | 0.92B | | | | 0.00B | | | 0.92B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | | 1.01B | | 0.98B | | 0.99B | | 1.06B | | 1.07B | | 1.10B | | 1.13B | | 1.14B | | 1.12B |
|
Cash from Financing Activities
|
22.00 | 0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 84.00 | | -932.00 | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 809.00 | 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 | -36.98B | | -31.61B | -8.33B | 151.73B | | 38.56B | 42.15B | 16.76B | | 20.58B | 0.00B | 7.38B | | -16.80B |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | 1.27B | | | 1.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B |
|
Exchange Rate Effect
|
| | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | -0.01B | | | | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
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 | -0.17B | | 0.00B | 0.00B | -0.20B | | 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 | 430.00 | 0.00B | | 0.00B | 0.00B | 32.22B | | 43.74B | 43.28B | 34.74B | | 19.36B | 20.06B | -2.23B | | 11.22B | 0.00B | 15.14B | | 8.62B |
|
Net Cash Flow
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 978.00 | -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 | -19.46B | | 14.66B | -0.67B | -32.25B | | 74.44B | 50.23B | 45.56B | | 39.22B | 4.50B | -8.14B | | -48.05B |