|
Net Income
|
-0.03B | | -0.02B | 0.05B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.03B | -0.03B | | -0.03B | -0.02B | -0.02B | | | | | -0.02B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | | -0.02B | -0.02B | 0.00B | -0.02B | -0.02B | -0.01B | -0.02B | 0.02B | -0.02B | -0.01B | -0.02B | 0.04B | -0.01B | -0.02B | -0.02B | -0.03B | -0.01B | -0.02B | 0.00B | -0.01B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.06B | 0.03B |
|
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 | 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 |
|
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 |
|
Gains from Investment Securities
|
| | | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B |
|
Non-cash Items
|
| | | | | | | | | | 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 | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Cash from Operations
|
-29.06B | | 23.15B | -0.02B | 0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | 0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | 0.06B | -0.01B | -0.02B | -0.03B | -0.01B | -0.01B | -0.02B | -0.00B | 0.01B | -0.00B | -0.01B | -0.01B | 0.00B | 0.02B | 0.01B | -0.00B | 0.03B | 0.02B |
|
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 | -0.00B | -0.00B | -0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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
|
| | | | | | | | | | | | | | | | | -0.01B | | | | -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 | 0.13B | -0.12B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.02B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.01B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -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 | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -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 | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 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 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 | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.06B | -0.06B | 0.00B | -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 |
|
Other Working Capital Changes
|
| | | -0.05B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 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 | -0.00B | -0.00B | -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 | -0.00B | -0.00B | -0.02B | -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 | 0.01B | -0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -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 | 0.00B | | 0.00B | 0.00B | | | | 0.00B | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.00B | 0.00B | | | | | |
|
Change in Acquisitions & Divestments
|
0.04B | | | 0.07B | 0.07B | 0.08B | 0.07B | 0.09B | 0.18B | 0.13B | 0.14B | 0.08B | 0.08B | 0.13B | 0.02B | 0.08B | 0.06B | 0.09B | 0.07B | 0.05B | 0.06B | 0.06B | 0.02B | 0.06B | 0.05B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.03B | 0.01B | 0.02B | 0.00B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Cash from Investing Activities
|
20.12B | | -24.04B | 0.01B | -0.02B | 0.04B | -0.11B | -0.01B | 0.02B | 0.03B | 0.02B | 0.02B | -0.11B | 0.03B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | -0.01B | 0.03B | 0.01B | -0.01B | 0.02B | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B | -0.04B | 0.02B | -0.02B | 0.02B | 0.00B | -0.00B | -0.01B | -0.00B | -0.01B | 0.02B | -0.01B | 0.02B | 0.01B | 0.01B | -0.05B | -0.04B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | -0.02B | -0.03B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.07B | 0.00B | -0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 Financing Activities
|
-0.34B | | 0.24B | -0.00B | 0.00B | -0.00B | 0.14B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.14B | | | | 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 | 0.04B | 0.00B | 0.00B | 0.07B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.01B | -0.01B | 0.01B | -0.00B | 0.02B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Cash
|
-9.28B | | -0.65B | -0.01B | -0.01B | 0.02B | 0.02B | -0.02B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.01B | 0.01B | -0.01B | 0.00B | 0.03B | -0.03B | 0.02B | 0.00B | -0.03B | 0.01B | 0.00B | -0.01B | 0.02B | -0.01B | -0.01B | 0.01B | 0.00B | 0.02B | -0.00B | 0.01B | -0.00B | -0.03B | -0.01B | -0.02B | 0.02B | -0.01B | 0.00B | -0.01B | -0.01B | 0.06B | -0.05B | -0.01B | 0.01B | 0.00B | 0.00B | -0.01B | 0.02B | 0.01B | -0.00B | -0.01B | -0.01B | 0.01B | 0.02B | 0.01B | -0.01B | 0.01B | -0.00B |
|
Beginning Cash Balance
|
9.31B | 0.01B | 0.69B | 0.03B | 0.02B | 0.01B | 0.03B | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.04B | 0.02B | 0.04B | 0.04B | 0.01B | 0.02B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.07B | 0.06B | 0.08B | 0.07B | 0.04B | 0.04B | 0.02B | 0.05B | 0.04B | 0.04B | 0.03B | 0.02B | 0.08B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | 0.05B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B |
|
Free Cash Flow
|
-29.06B | | 23.15B | -0.02B | 0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | 0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | 0.05B | -0.01B | -0.02B | -0.03B | -0.01B | -0.01B | -0.02B | -0.00B | 0.01B | -0.00B | -0.01B | -0.01B | 0.00B | 0.02B | 0.01B | -0.00B | 0.03B | 0.02B |
|
Net Cash Flow
|
-9.28B | | -0.65B | -0.01B | -0.01B | 0.02B | 0.02B | -0.02B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.01B | 0.01B | -0.01B | 0.00B | 0.03B | -0.03B | 0.02B | 0.00B | -0.03B | 0.01B | 0.00B | -0.01B | 0.02B | -0.01B | -0.01B | 0.01B | 0.00B | 0.02B | -0.00B | 0.01B | -0.00B | -0.03B | -0.01B | -0.02B | 0.02B | -0.01B | 0.00B | -0.01B | -0.01B | 0.06B | -0.05B | -0.01B | 0.01B | 0.00B | 0.00B | -0.01B | 0.02B | 0.01B | -0.00B | -0.01B | -0.01B | 0.01B | 0.02B | 0.01B | -0.01B | 0.01B | -0.00B |