|
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 | -0.02B | -0.03B | -15.54B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -2.18B | -0.00B | 0.06B | -0.50B | 0.70B |
|
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 | 0.01B | 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 |
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
0.00B | | | 0.00B | | | | 0.00B | | | | | | | | 0.04B | | | 0.00B | 0.02B | 0.01B | | | 0.00B | | | 0.01B | 0.00B | | | | 0.00B | | | |
|
Non-cash Items
|
0.01B | | | 0.01B | | | | 0.07B | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
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 | 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 | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
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 | 0.02B | | -0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | -0.00B | 0.03B | 0.03B | 0.03B | 0.04B | 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 | -0.08B | | 0.09B | | -0.08B | 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 Acquisitions & Divestments
|
| | | | | | | | 0.18B | 0.10B | 0.22B | | 0.12B | 0.11B | 0.10B | 0.08B | | | | | | | | | | | 0.01B | | | | | | | | |
|
Current Debt
|
| | | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | 0.01B | | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.80B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.83B | 0.00B | | 0.19B | -0.45B |
|
Beginning Cash Balance
|
0.02B | | | 0.03B | | 0.24B | 0.68B | 0.08B | 0.28B | 0.28B | 0.20B | 0.06B | 0.26B | 0.06B | 0.34B | 0.05B | 0.35B | 0.06B | 0.09B | 0.01B | 0.11B | 0.04B | 0.09B | 0.02B | 0.09B | 0.08B | 0.09B | 0.02B | 0.10B | 0.01B | 0.10B | 0.02B | 0.11B | 0.02B | 0.09B |