|
Net Income
|
| 0.03B | 0.02B | 0.17B | 0.36B | 0.38B | 0.55B | 0.71B |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.04B | 0.04B |
|
Deferred Taxes
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B |
|
Gains from Sales and Divestitures
|
| | | | 0.00B | | | |
|
Gains from Investment Securities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.09B | 0.09B | 0.10B |
|
Non-cash Items
|
| | | | 2.83B | | | |
|
Change in Interest Receivables
|
0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.03B | -0.00B | 0.04B |
|
Cash from Operations
|
0.24B | 0.57B | 0.25B | 2.64B | 0.77B | 0.45B | -0.81B | 3.99B |
|
Amortizatization of Intangibles
|
| | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Amortization of Deferred Charges
|
| | 0.01B | 0.01B | | | | |
|
Amortization
|
| | 0.00B | | | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Change in Account Payables
|
0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
0.00B | 0.01B | 0.01B | 0.04B | 0.16B | -0.11B | 0.04B | 0.09B |
|
Capital Expenditures
|
0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | | | | | |
|
Change in Acquisitions & Divestments
|
0.00B | 0.01B | 0.03B | 0.04B | | 0.59B | 0.31B | 0.19B |
|
Cash from Investing Activities
|
-0.00B | -0.01B | -0.02B | -0.03B | -0.12B | 0.01B | -0.31B | 0.01B |
|
Other financing activities
|
| | | | 0.00B | | | |
|
Non-Current Debt
|
| | | | 48,700,000.00B | | | |
|
Short-Term Debt issuances
|
0.32B | 0.78B | 0.87B | 3.11B | 6.86B | 9.08B | 10.19B | 11.01B |
|
Short-Term Debt repayments
|
0.13B | 0.77B | 0.88B | 2.59B | | | | |
|
Shares Issued
|
| | 0.16B | 0.30B | 1.39B | 0.00B | 0.00B | 0.00B |
|
Shares Repurchased
|
| | | | 0.15B | 0.40B | 0.11B | |
|
Preferred Shares Issued
|
0.08B | | | | | | | |
|
Cash from Financing Activities
|
0.28B | 0.00B | 0.15B | 1.08B | 1.35B | -0.90B | 0.30B | 0.01B |
|
Exchange Rate Effect
|
0.00B | 0.00B | -0.01B | -0.00B | 0.02B | -0.02B | 0.01B | -0.02B |
|
Change in Cash
|
0.52B | 0.57B | 0.37B | 3.69B | 2.02B | -0.46B | -0.82B | 3.99B |
|
Beginning Cash Balance
|
| 1.53B | 1.91B | | | | | |
|
Free Cash Flow
|
0.24B | 0.57B | 0.24B | 2.63B | 0.76B | 0.43B | -0.82B | 3.97B |
|
Net Cash Flow
|
0.51B | 0.56B | 0.38B | 3.69B | 2.00B | -0.44B | -0.83B | 4.01B |