|
Net Income
|
-0.24B | -0.28B | -0.41B | -0.50B | -0.39B | -0.48B | -0.36B | -0.41B | -0.24B | -0.17B | -0.15B | -0.21B | -0.07B | -0.09B | -0.13B | -0.33B | -0.27B | -0.40B | -0.58B | -0.84B | -0.69B | -0.83B | -0.62B | -0.70B | -0.72B | -0.69B | -0.71B |
|
Depreciation and Depletion
|
| | | | | | | 0.05B | | | | 0.04B | | | | 0.09B | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | 0.04B | 0.05B | | | 0.04B | | | | 0.01B | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | 0.00B | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.43B | | | | 0.16B | | | | 3.58B | | | | 1.94B | | | | 0.47B | | | | 0.42B | | | |
|
Change in Working Capital
|
| | | | | | | 0.01B | -0.00B | 0.00B | 0.01B | -0.01B | | | | | | | | | | | | | -0.00B | | |
|
Change in Account Payables
|
| | 0.26B | 0.42B | 0.28B | 0.30B | 0.45B | 0.44B | 0.44B | 0.55B | 0.71B | -1.32B | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | 0.49B | 0.39B | 0.51B | 0.45B | 0.60B | 0.50B | 0.50B | 0.51B | 0.69B | 0.60B | 0.72B | 1.13B | 1.13B | 1.20B | 1.23B | 1.55B | 1.98B | 1.79B | | 2.04B | -5.76B | 1.92B | 1.83B | 2.06B |
|
Change in Taxes
|
| | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | 0.01B | 0.02B | 0.03B | 0.10B | 0.06B | 0.05B | 0.03B | 0.04B | 0.04B | | 0.06B | -0.14B | 0.16B | 0.10B | 0.08B |
|
Other Working Capital Changes
|
| | 0.10B | 0.13B | 0.14B | 0.15B | 0.16B | 0.16B | 0.17B | 0.20B | 0.22B | 0.28B | 0.35B | 0.38B | 0.47B | 0.56B | 0.62B | 0.63B | 0.66B | 0.75B | 0.80B | | 0.86B | -2.39B | 0.92B | 1.00B | 1.15B |
|
Cash from Operations
|
| | | | | | | | | | | 0.32B | | | | 0.26B | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.05B | | | | 0.04B | | | | 0.09B | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | -0.21B | | | | -2.91B | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | 2.84B | | | | 1.66B | | | | | | | | | | | |
|
Non-Current Debt
|
| | | 1,219.47B | | | | 4,000.00B | | | 4,000.00B | | | | | | | | | | | | | | | | |
|
Current Debt
|
| | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | 0.03B | 1,219.47B | | | | 4,000.00B | | | 4,000.00B | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
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 | 0.01B | 0.01B | -0.02B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Exchange Rate Effect
|
-0.02B | 0.00B | 0.01B | 0.01B | -0.01B | -0.01B | -0.02B | 0.01B | -0.02B | 0.00B | 0.03B | 0.00B | -0.01B | -0.02B | 0.00B | -0.08B | -0.01B | 0.07B | 0.06B | -0.14B | -0.01B | 0.05B | -0.01B | -0.02B | 0.00B | 0.01B | -0.04B |
|
Beginning Cash Balance
|
| | 0.99B | 0.45B | 0.73B | 0.35B | 0.14B | 0.12B | 0.28B | 1.48B | 2.79B | 5.80B | 4.37B | 2.69B | 3.34B | 2.40B | 2.51B | 3.66B | 2.54B | 2.88B | 2.15B | 1.89B | 3.30B | 4.64B | 3.30B | 3.39B | 3.39B |
|
Free Cash Flow
|
| | | | | | | | | | | 0.32B | | | | 0.26B | | | | | | | | | | | |
|
Net Cash Flow
|
| | | | | | | | | | | 2.95B | | | | -1.00B | | | | | | | | | | | |