|
Net Income
|
-0.00B | 0.02B | 0.05B | -0.00B | 0.02B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.44B | 0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.03B | 0.01B | -0.01B | -0.04B | -0.00B | 0.01B |
|
Depreciation and Depletion
|
| | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Share-based Compensation
|
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 |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.01B | 0.01B | 0.01B | -0.03B | 0.01B | 0.03B | 0.01B | -0.01B | -0.04B | -0.00B | 0.04B | -0.02B | 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 | 0.01B |
|
Change in Interest Receivables
|
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
|
0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | -0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B |
|
Amortizatization of Intangibles
|
0.00B | 0.00B | 0.00B | -0.02B | -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 | | | | | | | | | | | | | |
|
Change in Account Payables
|
-0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -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 | -0.00B |
|
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 | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | 0.00B | | | | | 0.34B | 0.00B | | | | | | | | | | |
|
Divestments
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.16B | 0.00B | 0.01B | 0.00B | 0.12B | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.03B | 0.02B | 0.01B | 0.00B | 0.00B | 0.01B |
|
Change in Acquisitions & Divestments
|
| | | | 0.12B | 0.14B | 0.21B | 0.10B | 0.73B | 0.59B | -1.30B | 2.20B | 0.01B | 0.00B | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.11B | 0.31B | 0.03B | 0.33B | 0.00B | -0.36B | -0.41B | -0.36B | 0.12B | 0.21B | -0.30B | 0.27B | -0.45B | 0.24B | -0.99B | 0.31B | 1.98B | 0.65B | -0.14B | -0.30B | -0.53B | -0.22B | -0.14B | -1.02B | -0.62B | -0.14B | -0.73B | 0.00B |
|
Other financing activities
|
| | | | | | | | | | | 0.10B | | | | -0.10B | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Long-Term Debt Issuances
|
0.15B | | | 9.00 | | | | | | | | | | | 0.22B | -0.00B | | | 0.15B | | | 0.20B | 0.26B | 0.35B | 1.08B | 0.82B | 0.77B | 0.39B |
|
Long-Term Debt Repayments
|
0.54B | | | 9.00 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
25.75B | 21.64B | 17.43B | 8.95B | 6.20B | 8.74B | 11.22B | 15.06B | 13.81B | 12.93B | 14.02B | 10.78B | 10.17B | 10.62B | 14.20B | 12.41B | 11.47B | 1.23B | 0.67B | 1.32B | 0.57B | 0.08B | -0.05B | 0.62B | -0.37B | -0.51B | 0.03B | -0.31B |
|
Shares Issued
|
| | | | | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | | 0.07B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.08B | | | | |
|
Shares Repurchased
|
0.00B | -0.01B | -0.00B | -385.00 | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B |
|
Preferred Shares Issued
|
| | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | | | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
0.09B | -0.32B | -0.04B | -0.33B | -0.04B | 0.37B | 0.42B | 0.29B | -0.13B | -0.21B | 0.27B | -0.25B | 0.44B | -0.24B | 0.95B | -0.32B | -1.98B | -0.71B | 0.12B | 0.30B | 0.55B | 0.21B | 0.17B | 0.99B | 0.62B | 0.17B | 0.68B | -0.01B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | |
|
Change in Cash
|
-0.01B | 0.00B | 0.00B | 0.00B | -0.03B | 0.02B | 0.03B | -0.05B | 0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.00B | -0.03B | 0.06B | 0.01B | -0.06B | -0.02B | 0.01B | 0.03B | -0.00B | 0.04B | -0.03B | -0.00B | 0.04B | -0.04B | -0.00B |
|
Beginning Cash Balance
|
0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.00B | 0.04B | 0.06B | 0.01B | 0.02B | 0.04B | 0.02B | 0.05B | 0.06B | 0.06B | 0.02B | 0.08B | 0.13B | 0.06B | 0.04B | 0.02B | 0.07B | 0.06B | 0.10B | 0.05B | 0.04B | 0.12B | 0.00B |
|
Free Cash Flow
|
0.01B | 0.02B | 0.02B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | -0.33B | -0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B |
|
Net Cash Flow
|
-0.01B | 0.00B | 0.00B | 0.00B | -0.03B | 0.02B | 0.03B | -0.05B | 0.01B | 0.01B | -0.01B | 0.05B | 0.01B | 0.00B | -0.03B | 0.03B | 0.01B | -0.06B | -0.02B | 0.01B | 0.03B | -0.00B | 0.04B | -0.03B | -0.00B | 0.04B | -0.04B | -0.00B |