|
Net Income
|
0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B |
|
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 |
|
Share-based Compensation
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.03B | 0.01B | 0.00B | 0.00B | -0.05B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B |
|
Deferred Taxes
|
| -0.03B | 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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
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 |
|
Gains from Investment Securities
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Non-cash Items
|
| 41.44B | | | 87.03B | 73.16B | 43.87B | 41.20B | 37.50B | 39.00B | 0.00B | 0.00B | 44.85B | 30.87B | 19.54B | 19.71B | 0.00B | 0.00B | 0.00B | 0.00B | 24.77B |
|
Cash from Operations
|
| -0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.03B | 0.03B | 0.03B | -0.00B | 0.01B | -0.01B |
|
Amortizatization of Intangibles
|
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 | 0.01B | 0.01B | 0.01B |
|
Amortization of Deferred Charges
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Receivables
|
| -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 | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.00B |
|
Change in Account Payables
|
| -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | |
|
Change in Accured Expenses
|
| 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.01B | -0.01B | 0.00B | -0.01B | 0.00B | 0.01B | 0.02B | -0.01B | -0.00B | 0.01B | 0.01B | 0.00B | -0.02B | -0.00B | -0.03B |
|
Other Working Capital Changes
|
| -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Capital Expenditures
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | | | | | | | |
|
Acquisitions
|
| 0.17B | | | | 0.00B | | | | 0.10B | | | | | | | | | | | |
|
Divestments
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 Acquisitions & Divestments
|
| | | | | | 0.00B | | | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Investing Activities
|
| -0.17B | -0.00B | 0.00B | -0.05B | -0.00B | -0.00B | 0.00B | -0.00B | -0.10B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.04B | 0.00B |
|
Other financing activities
|
| 0.02B | 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 | 0.00B |
|
Cash from Financing Activities
|
| 0.17B | -0.01B | -0.00B | 0.03B | 0.01B | -0.03B | -0.02B | -0.02B | 0.09B | -0.01B | -0.02B | -0.02B | 0.01B | -0.01B | -0.03B | 0.01B | -0.02B | 0.01B | -0.01B | 0.01B |
|
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 |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | -0.00B |
|
Change in Cash
|
| -0.00B | 0.00B | 0.01B | 0.01B | 0.02B | -0.02B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | 0.03B | 0.00B | 0.01B | -0.04B | 0.01B |
|
Free Cash Flow
|
| -0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.01B | 0.03B | 0.03B | 0.03B | -0.01B | 0.01B | -0.01B |
|
Net Cash Flow
|
| -0.00B | 0.00B | 0.01B | 0.01B | 0.02B | -0.02B | -0.00B | -0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | 0.03B | 0.00B | 0.01B | -0.04B | 0.01B |