|
Net Income
|
-0.00B | -0.00B | 0.00B | 0.02B | -0.00B | -0.00B | 0.00B | 0.02B | -0.01B | -0.01B | 0.00B | 0.03B | 0.05B | 0.01B | 0.03B | 0.07B | 0.06B | 0.04B | 0.05B | 0.04B | 0.02B | 0.04B | 0.05B | 0.02B | 0.03B | 0.02B | 0.02B | 0.05B | 0.02B | 0.02B | 0.02B |
|
Depreciation and Depletion
|
0.00B | -0.00B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.02B | 0.02B | -0.02B | -0.02B | 0.02B | -0.02B | 0.02B | 0.02B | -0.02B | 0.02B | -0.02B | -0.02B | -0.02B | -0.02B |
|
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 | -0.00B | 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 | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | |
|
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 | -0.00B | -0.00B | 0.00B | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | 0.00B | | | | | | | | | -0.00B | | -0.00B | -0.01B | -0.00B | -0.01B | 0.02B | -0.01B | 0.01B | | | -0.00B | | | 0.00B | -0.00B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | |
|
Cash from Operations
|
-0.00B | 0.01B | 0.01B | 0.02B | -0.00B | 0.01B | 0.01B | 0.04B | 0.01B | 0.00B | 0.02B | 0.05B | 0.04B | 0.05B | 0.04B | 0.08B | 0.04B | 0.05B | 0.07B | 0.05B | 0.03B | 0.04B | 0.05B | 0.05B | 0.03B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B |
|
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 |
|
Depreciation & Amortization (CF)
|
0.00B | -0.00B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.02B | 0.02B | -0.02B | -0.02B | 0.02B | -0.02B | 0.02B | 0.02B | -0.02B | 0.02B | -0.02B | -0.02B | -0.02B | -0.02B |
|
Change in Inventory
|
-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 | 0.00B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.08B | -0.18B | -0.04B | -0.27B | | | -0.15B | -0.00B | 0.00B | 0.00B | -0.43B | -0.26B | -0.14B | -0.13B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | | | | | -0.00B | | | | |
|
Other financing activities
|
| | | | | | -0.01B | 0.01B | -0.01B | -0.00B | -0.01B | -0.01B | | | | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | | | -0.00B |
|
Cash from Financing Activities
|
0.11B | 0.22B | -0.02B | 0.29B | -0.01B | 0.12B | 0.17B | 0.04B | -0.02B | -0.01B | 0.37B | 0.26B | 0.10B | 0.09B | -0.05B | -0.02B | -0.07B | 0.06B | -0.08B | 0.01B | 0.11B | -0.07B | -0.07B | -0.07B | -0.06B | -0.06B | -0.13B | 0.10B | -0.07B | -0.02B | 0.03B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | 10,000.00B | | 100.00B | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | 10,000.00B | | 100.00B | | | | | |
|
Dividends Paid - Common
|
| | | | | | | -0.01B | -0.01B | | | -0.01B | -0.02B | -0.02B | -0.02B | -0.04B | -0.04B | -0.04B | -0.07B | -0.04B | -0.05B | -0.04B | -0.04B | -0.05B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75 | 0.75 | | |
|
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 | 0.00B | 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 Cash
|
| 0.03B | | | -0.01B | -0.02B | | | | | -0.04B | 0.05B | 0.01B | 0.01B | | 0.06B | -0.03B | 0.11B | | 0.06B | 0.14B | -0.03B | -0.02B | -0.02B | -0.03B | -0.01B | -0.08B | 0.15B | -0.03B | 0.00B | 0.07B |
|
Beginning Cash Balance
|
0.04B | 0.05B | 0.02B | 0.06B | 0.06B | 0.05B | 0.06B | 0.13B | 0.12B | 0.12B | 0.12B | 0.08B | 0.13B | 0.14B | 0.14B | 0.14B | 0.20B | 0.17B | 0.27B | 0.27B | 0.33B | 0.48B | 0.45B | 0.43B | 0.41B | 0.38B | 0.37B | 0.29B | 0.44B | 0.41B | 0.41B |
|
Free Cash Flow
|
-0.00B | 0.01B | 0.01B | 0.02B | -0.00B | 0.01B | 0.01B | 0.04B | 0.01B | 0.00B | 0.02B | 0.05B | 0.04B | 0.05B | 0.04B | 0.08B | 0.04B | 0.05B | 0.07B | 0.05B | 0.03B | 0.04B | 0.05B | 0.05B | 0.03B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.04B |
|
Net Cash Flow
|
0.03B | 0.04B | -0.06B | 0.04B | -0.01B | 0.13B | 0.03B | 0.07B | -0.01B | -0.01B | -0.04B | 0.05B | 0.01B | 0.01B | -0.01B | 0.06B | -0.03B | 0.11B | -0.01B | 0.06B | 0.14B | -0.03B | -0.02B | -0.02B | -0.03B | -0.01B | -0.08B | 0.15B | -0.03B | 0.00B | 0.07B |