|
Net Income
|
-0.06B | -0.05B | -0.02B | -0.05B | -0.08B | -0.07B | -0.03B | -0.10B | 0.06B | -0.08B | -0.07B | 0.13B | 0.40B | 0.20B | 0.28B | 0.44B |
|
Depreciation and Depletion
|
327.00B | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.04B |
|
Deferred Taxes
|
| | | | | | | | | | | | 0.16B | -0.04B | -0.03B | -0.00B |
|
Gains from Investment Securities
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.03B | 0.08B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | 0.00B | 0.00B | | | | |
|
Cash from Operations
|
-0.04B | -0.05B | -0.03B | -0.06B | -0.05B | -0.05B | -0.04B | -0.05B | 0.13B | -0.05B | -0.09B | 0.06B | 0.30B | 0.24B | 0.39B | 0.48B |
|
Amortizatization of Intangibles
|
| | | | -0.00B | -0.00B | | -0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.04B | 0.07B | 0.07B |
|
Amortization of Deferred Charges
|
| | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Change in Receivables
|
-0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.02B | -0.02B | 0.01B | -0.01B | 0.03B | 0.04B | -0.01B | 0.08B | 0.00B | 0.07B |
|
Change in Inventory
|
0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.02B | 0.01B | 0.03B | -0.01B | 0.02B | 0.03B | 0.07B |
|
Change in Accured Expenses
|
-0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.02B | 0.01B | 0.00B | -0.04B | 0.00B | 0.02B | -0.01B | 0.05B |
|
Other Working Capital Changes
|
0.01B | -0.00B | -0.02B | 0.00B | 0.01B | 0.01B | 0.02B | -0.01B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | -0.00B | -0.01B |
|
Capital Expenditures
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.00B | | 0.03B | | |
|
Acquisitions
|
| | | | | | | | | | | | | 1.00B | | |
|
Change in Acquisitions & Divestments
|
| | | | 0.00B | 0.06B | 0.08B | 0.08B | 0.24B | 0.32B | 0.39B | 0.31B | 0.25B | 0.75B | 0.21B | 0.40B |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.05B | -0.03B | 0.01B | -0.08B | -0.16B | 0.00B | -0.01B | 0.08B | -0.41B | -0.49B | -0.10B | -0.26B |
|
Other financing activities
|
789.00B | | | | | | | | | | 0.00B | | 0.00B | 0.01B | | |
|
Cash from Financing Activities
|
0.05B | 0.06B | 0.00B | 0.11B | 0.03B | 0.11B | 0.01B | 0.15B | 0.13B | -0.06B | 0.15B | -0.11B | 0.08B | 0.36B | -0.41B | -0.22B |
|
Change in Cash
|
0.00B | 0.02B | -0.03B | 0.05B | -0.07B | 0.03B | -0.02B | 0.02B | 0.10B | -0.11B | 0.06B | 0.03B | -0.03B | 0.12B | -0.12B | -0.00B |
|
Beginning Cash Balance
|
0.06B | 0.07B | 0.08B | 0.05B | 0.10B | 0.03B | 0.06B | 0.04B | 0.07B | 0.17B | 0.06B | 0.12B | 0.15B | 0.12B | 0.23B | 0.12B |
|
Free Cash Flow
|
-0.04B | -0.05B | -0.04B | -0.07B | -0.05B | -0.05B | -0.04B | -0.05B | 0.13B | -0.05B | -0.09B | 0.05B | 0.30B | 0.23B | 0.37B | 0.47B |
|
Net Cash Flow
|
0.00B | 0.02B | -0.03B | 0.05B | -0.07B | 0.03B | -0.02B | 0.02B | 0.10B | -0.11B | 0.06B | 0.03B | -0.03B | 0.12B | -0.12B | -0.00B |