|
Net Income
|
| -0.03B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.03B | -0.04B | -0.05B | -0.04B | -0.04B | -0.09B | -0.04B | -0.03B | -0.04B | -0.04B | -0.03B | | -0.02B | -0.03B | -15.54B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | 0.74B |
|
Depreciation and Depletion
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Share-based Compensation
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 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 | | | 0.01B | 0.00B | | | | 0.00B | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.01B | -0.01B | 0.01B | | | 0.00B | 0.01B | | | | | -0.02B | | | |
|
Non-cash Items
|
0.01B | | | 0.01B | | | | 0.07B | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | -0.04B | | | -0.00B | -0.02B | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | 0.01B | | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.00B | 0.03B | 0.00B | 0.03B | 0.01B | 0.03B |
|
Change in Accured Expenses
|
| | | 0.05B | | 0.07B | 0.09B | 0.08B | 0.10B | 0.07B | 0.09B | 0.10B | 0.07B | 0.09B | | 0.11B | 0.08B | 0.06B | 0.10B | 0.01B | 0.08B | 0.01B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.01B | 0.06B | 0.01B | 0.07B | 0.01B | 0.07B | 0.01B | 0.07B |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B |
|
Other Working Capital Changes
|
| | | 0.05B | | 0.05B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.02B | 0.13B | 0.02B | 0.13B | 0.14B | 0.13B | 0.14B | 0.13B | 0.02B | 0.14B | 0.02B | 0.13B | 0.02B | 0.16B | 0.02B | 0.17B |
|
Amortizatization of Intangibles
|
| | 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 | 0.00B | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | | | 0.00B | | 0.00B |
|
Other financing activities
|
| | | 0.01B | | 0.02B | 0.92B | 0.94B | 0.95B | 0.96B | 0.95B | 0.96B | 0.96B | 0.97B | 0.98B | 0.15B | 1.00B | 0.16B | 1.02B | 0.16B | 1.02B | 0.15B | 1.03B | 1.04B | 1.04B | 1.04B | 1.04B | 0.15B | 1.04B | 0.14B | 1.05B | 1.05B | 1.05B | 1.05B | 1.05B |
|
Exchange Rate Effect
|
| | | | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | -0.01B | -0.01B | 0.02B | | | | | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.80B | 0.00B | -0.00B | -0.00B | 0.08B | 0.00B | -0.83B | 0.00B | | -0.19B | -0.45B |