|
Net Income
|
-0.01B | 0.01B | 0.02B | 0.01B | 0.16B | 0.19B | 0.12B | 0.12B |
|
Depreciation and Depletion
|
0.00B | 0.02B | 0.03B | 0.04B | 0.07B | 0.07B | 0.07B | 0.08B |
|
Share-based Compensation
|
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 | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | 0.00B | | 0.00B | 0.02B | 0.01B | 0.00B |
|
Cash from Operations
|
-0.02B | 0.04B | 0.05B | 0.09B | 0.21B | 0.22B | 0.18B | 0.18B |
|
Amortization of Deferred Charges
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.02B | 0.03B | 0.04B | 0.07B | 0.07B | 0.07B | 0.08B |
|
Change in Receivables
|
0.00B | -0.00B | 0.01B | 0.00B | -0.00B | | | |
|
Change in Inventory
|
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 |
|
Change in Accured Expenses
|
| 0.01B | 0.00B | 0.02B | 0.00B | 0.01B | -0.01B | 0.00B |
|
Other Working Capital Changes
|
0.01B | -0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | 0.00B |
|
Capital Expenditures
|
0.00B | 0.23B | 0.29B | 0.57B | 0.27B | 0.00B | 0.00B | 0.00B |
|
Cash from Investing Activities
|
-0.08B | -0.58B | -0.29B | -0.69B | -0.27B | -0.00B | -0.00B | -0.00B |
|
Other financing activities
|
| | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.01B |
|
Cash from Financing Activities
|
0.10B | 0.59B | 0.31B | 0.60B | 0.12B | -0.09B | -0.10B | -0.16B |
|
Non-Current Debt
|
| | | | | | 10,000.00B | |
|
Net Debt Issuances and Repayments
|
| | | | | | 10,000.00B | |
|
Dividends Paid - Common
|
| | 0.01B | 0.01B | 0.10B | 0.19B | 0.18B | 0.16B |
|
Dividends Paid - Preferred
|
| | | | | | | 0.75 |
|
Exchange Rate Effect
|
| | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B |
|
Change in Cash
|
0.01B | 0.05B | 0.07B | -0.00B | 0.07B | 0.13B | 0.08B | 0.03B |
|
Beginning Cash Balance
|
-0.01B | 0.01B | 0.06B | 0.13B | 0.13B | 0.20B | 0.33B | 0.41B |
|
Free Cash Flow
|
-0.02B | -0.20B | -0.24B | -0.48B | -0.05B | 0.22B | 0.18B | 0.18B |
|
Net Cash Flow
|
0.01B | 0.05B | 0.07B | 0.00B | 0.07B | 0.13B | 0.08B | 0.03B |