|
Net Income
|
-0.01B | -0.03B | -0.06B | -0.05B | -0.13B | -0.07B | -0.31B | -0.00B | -0.09B | -0.12B | -0.40B | -0.03B | -0.19B | 0.54B | -0.14B | 0.11B | 0.20B | -0.68B | -0.00B | 0.00B | -0.02B | -0.12B | 0.04B | -0.11B | -0.12B | -0.04B |
|
Depreciation and Depletion
|
| | | | | 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 |
|
Share-based Compensation
|
| | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B |
|
Gains from Sales and Divestitures
|
| | | | 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 | |
|
Gains from Investment Securities
|
| | | | | | -0.00B | | | | | 0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | 0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B |
|
Non-cash Items
|
| | | | | -0.16B | | -0.07B | | -0.23B | | -0.06B | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | -0.04B | 0.07B | -0.01B | 0.01B | -0.05B | -0.00B | 0.05B | 0.00B | -0.00B | 0.00B | -0.02B | 0.02B | -0.10B | 0.10B | -0.01B | 0.01B | -0.01B | 0.01B | -0.03B | 0.03B |
|
Change in Inventory
|
| | | | | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B |
|
Change in Account Payables
|
| | | | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.03B | 0.03B | -0.00B | -0.01B | -0.00B | -0.03B | 0.02B | -0.00B | -0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Change in Accured Expenses
|
| | | | | 0.01B | 0.03B | -0.02B | 0.04B | 0.04B | 0.08B | -0.02B | 0.08B | 0.06B | 0.17B | -0.04B | 0.02B | -0.01B | 0.03B | 0.01B | 0.04B | 0.00B | -0.00B | -0.04B | 0.02B | 0.01B |
|
Change in Taxes
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | -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 | |
|
Cash from Operations
|
-0.00B | 0.02B | -0.06B | -0.05B | -0.06B | -0.06B | -0.23B | -0.03B | -0.06B | -0.04B | -0.20B | -0.08B | -0.00B | -0.07B | -0.05B | -0.14B | -0.11B | -0.08B | -0.10B | 0.02B | -0.02B | -0.06B | -0.08B | -0.10B | -0.03B | 0.05B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | 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 | |
|
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 | -0.03B | 0.00B | -0.04B | -0.04B | -0.04B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Capital Expenditures
|
| | 665.00 | | 0.00B | 675.00 | 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 | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | 0.00B | -0.00B | | | -0.00B | | | | | | |
|
Cash from Investing Activities
|
-0.11B | -0.02B | 0.11B | -0.02B | -0.01B | -0.06B | -0.02B | -0.02B | -0.17B | -0.11B | -0.19B | -0.23B | 0.00B | 0.13B | 0.02B | 0.02B | -0.12B | -0.21B | 0.41B | -0.40B | -0.70B | 0.33B | -0.09B | 0.26B | -0.17B | -0.02B |
|
Cash from Financing Activities
|
0.03B | -0.00B | -0.01B | 0.15B | 0.46B | 0.01B | 0.00B | 0.00B | 0.30B | 0.00B | 0.32B | 0.00B | 0.00B | 0.38B | -0.00B | -0.00B | 0.79B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | 2,000.00B | | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B |
|
Current Debt
|
| | | | | | -0.00B | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | -0.00B | | | | | | | 0.00B | 2,000.00B | | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B | 2,000.00B |
|
Exchange Rate Effect
|
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 |
|
Change in Cash
|
-0.09B | -0.00B | 0.05B | 0.09B | 0.39B | -0.11B | 0.01B | -0.04B | 0.08B | -0.15B | 0.35B | | | 0.43B | -0.03B | -0.12B | 0.57B | -0.27B | 0.31B | -0.38B | -0.70B | 0.26B | -0.17B | 0.15B | | |
|
Beginning Cash Balance
|
0.13B | 0.04B | 0.04B | 0.08B | 0.17B | 0.56B | 0.45B | 0.46B | 0.41B | 0.49B | 0.34B | 0.38B | 0.38B | 0.38B | 0.81B | 0.78B | 0.66B | 1.23B | 0.96B | 1.28B | 0.90B | 0.20B | 0.46B | 0.29B | 0.27B | 0.28B |
|
Free Cash Flow
|
-0.00B | 0.02B | -0.06B | -0.05B | -0.06B | -0.06B | -0.23B | -0.03B | -0.06B | -0.05B | -0.20B | -0.08B | -0.00B | -0.07B | -0.05B | -0.15B | -0.11B | -0.08B | -0.10B | 0.01B | -0.02B | -0.06B | -0.08B | -0.10B | -0.03B | 0.05B |
|
Net Cash Flow
|
-0.09B | -0.00B | 0.05B | 0.09B | 0.39B | -0.11B | -0.26B | -0.04B | 0.08B | -0.15B | -0.07B | -0.31B | -0.00B | 0.43B | -0.03B | -0.13B | 0.56B | -0.28B | 0.31B | -0.38B | -0.71B | 0.28B | -0.17B | 0.15B | -0.20B | 0.03B |