|
Net Income
|
| | | | | | | -0.02B | 0.07B | 0.01B | -0.15B | 0.03B | -0.10B | -0.03B | -0.04B | -0.03B | -0.04B | | -0.06B | -0.08B | -0.26B | | | | | | | |
|
Depreciation and Depletion
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | 0.00B | | 0.00B | | 2.79B | | 0.00B | | | | 0.00B | | | 0.01B | | 0.01B | 0.01B | | 0.00B | | 0.01B | 0.00B | 0.00B | |
|
Deferred Taxes
|
| | 0.00B | -0.00B | | | | | | | | | | | | 0.00B | | | 0.00B | -0.00B | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | 0.07B | 0.07B | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | 0.00B | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | 0.03B | -0.01B | 0.00B | -0.05B | 0.03B | 0.00B | 0.03B | -0.14B | -0.00B | 0.03B | | -0.02B | 0.09B | | | | | | | | |
|
Amortizatization of Intangibles
|
0.00B | | 0.00B | | 0.00B | | | | | | | | | | | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | 0.03B | -0.04B | 0.04B | 0.04B | 0.04B | | 0.04B | | 0.04B | 0.00B | 0.01B | 0.00B | 0.04B | | 0.04B | 0.05B | 0.00B | 0.06B | 0.08B | | 0.09B | | 0.12B | | 0.16B | |
|
Change in Accured Expenses
|
| | 0.03B | -0.02B | 0.03B | 0.03B | 0.04B | | 0.05B | | 0.06B | 0.06B | 0.08B | 0.07B | 0.08B | | 0.09B | 0.12B | 0.15B | 0.18B | 0.21B | 0.23B | 0.26B | -0.26B | | 0.25B | | 0.22B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | 0.00B | | | 0.01B | | 0.02B | | 0.02B | | 0.02B | |
|
Divestments
|
| | 0.00B | 0.00B | 0.00B | | | 0.01B | | | 0.01B | 0.01B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.02B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.03B | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | 0.27B | 0.24B | 0.24B | 0.20B | 0.21B | 0.18B | 0.15B | 0.06B | 0.10B | 0.19B | | 0.20B | 0.05B | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | 0.03B | -0.01B | 0.04B | -0.02B | 0.03B | 0.02B | 0.05B | 0.01B | -0.10B | -0.04B | | 0.16B | -0.32B | | | | | | | | |
|
Other financing activities
|
| | | | 0.01B | | | -0.00B | | | 0.00B | | | | | -0.01B | -0.00B | | -0.00B | -0.02B | | | | | | | | |
|
Long-Term Debt Repayments
|
| | 0.00B | -0.00B | 0.00B | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | 0.00B | | 0.60B | | 0.30B | | 0.10B | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | 1,500.00B | | | 1,500.00B | | 1,500.00B | | | | | | |
|
Current Debt
|
| | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | | 0.00B | 0.00B | -0.00B | | 0.00B | | | 0.00B | | | 0.00B | | 0.00B | | 0.00B | | 0.00B | |
|
Net Debt Issuances and Repayments
|
| | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | | 0.00B | 0.00B | -0.00B | | 0.00B | | 1,500.00B | 0.00B | | 1,500.00B | 0.00B | 1,500.00B | 0.00B | | 0.00B | | 0.00B | |
|
Shares Issued
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | 0.00B | 0.12B | | | 0.00B | 0.61B | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | 0.53B | | | | | | | | |
|
Dividends Paid - Preferred
|
0.02B | | 0.01B | | 0.06B | | | | -0.06B | | -0.03B | | | | -0.02B | -0.03B | -0.04B | -0.04B | -0.06B | | | | -0.05B | -0.15B | -0.15B | | | -0.16B |
|
Cash from Financing Activities
|
| | | | | | | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.03B | 0.00B | 0.03B | 0.11B | -0.01B | -0.03B | -0.03B | 0.61B | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | | | | | | | | |
|
Change in Cash
|
| | | | | | | -0.01B | -0.00B | 0.04B | -0.03B | 0.00B | | | 0.02B | 0.01B | -0.08B | | 0.11B | 0.24B | | | | | | | | |
|
Beginning Cash Balance
|
0.04B | 0.05B | 0.03B | 0.08B | 0.08B | 0.11B | 0.09B | 0.09B | -0.01B | 0.07B | 0.12B | 0.09B | -0.00B | 0.10B | 0.10B | 0.12B | 0.20B | 0.24B | 0.24B | 0.35B | 0.38B | 0.47B | 0.31B | -0.08B | | -0.08B | | -0.05B |
|
Free Cash Flow
|
| | | | | | | 0.03B | -0.01B | 0.00B | -0.05B | 0.03B | 0.00B | 0.03B | -0.14B | -0.00B | 0.03B | -0.00B | -0.02B | 0.09B | -0.01B | | -0.02B | | -0.02B | | -0.02B | |
|
Net Cash Flow
|
| | | | | | | 0.05B | -0.03B | 0.04B | -0.07B | 0.06B | -0.00B | 0.08B | -0.10B | 0.01B | -0.03B | -0.03B | 0.11B | 0.38B | | | | | | | | |