|
Net Income
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B |
|
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 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 | 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 | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
1.58B | 1.61B | 0.70B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 1.83B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | | | | | | | | | | | | | | | | | | | | 0.00B | |
|
Change in Working Capital
|
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 | -0.00B | -0.00B | 0.00B | | 0.00B | -0.00B | -0.00B | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
0.00B | 4.98B | 5.60B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.02B | 0.01B | 0.02B | -0.00B | -0.00B | 0.02B | 0.03B | 0.01B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.04B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.00B | 0.05B | 0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.04B | -0.02B | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
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 | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
-0.00B | 2.18B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.02B | 0.00B | 0.00B | -0.00B | 0.02B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.02B | -0.00B | 0.02B | 0.00B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.05B | 0.05B |
|
Change in Accured Expenses
|
-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 | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -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 | 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 Operations
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | -0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.00B | 0.00B | 0.00B | -0.01B | -0.02B | -0.01B | -0.00B | 0.01B | -0.02B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | 0.01B | -0.02B | 0.00B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.02B | -0.00B | -0.03B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.03B | -0.01B | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00B | | 60.00B | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.00B | | 60.00B | |
|
Net Equity Issued and Repurchased
|
| | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | 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 | -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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.18B | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-0.01B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.00B | 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 | 0.02B | -0.02B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.20B | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
0.03B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.04B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | 0.00B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.06B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.21B | 0.14B | 0.07B | 0.13B | 0.11B | 0.17B | 0.12B | 0.11B | 0.10B | 0.13B | 0.12B | 0.11B | 0.12B | 0.13B | 0.15B | 0.16B | 0.14B | 0.16B | 0.52B |
|
Free Cash Flow
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | -0.00B | -0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | -0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
-0.01B | -0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | 0.01B | -0.02B | 0.00B | -0.00B | -0.00B | 0.00B | 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 | 0.02B | -0.02B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.20B | | | | | | | | | | | | | | | | | | | |