|
Net Income
|
-0.07B | 0.03B | 0.16B | 0.16B | -0.02B | 0.09B | 1.23B | 1.22B | 0.75B | 0.91B | 0.85B | 0.65B | -0.26B | -0.09B | 0.31B | 0.18B | 0.25B | 0.17B | 0.18B | 0.23B | | 0.28B | 0.28B | 0.04B |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.00B | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | -0.00B | | | 0.04B | -0.18B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Non-cash Items
|
0.01B | | | | 0.10B | | | | 0.05B | | | | 0.09B | | | | 0.12B | | | | 0.18B | | | |
|
Cash from Operations
|
0.02B | -0.07B | 0.57B | 0.80B | 1.29B | 0.83B | 0.65B | -0.14B | 0.47B | 0.31B | 1.44B | -1.02B | -0.25B | -0.23B | 0.04B | 0.08B | 0.31B | 0.00B | 0.20B | 0.16B | 0.50B | 0.21B | 0.23B | 0.05B |
|
Change in Account Payables
|
| | | | 1.46B | 1.56B | 2.18B | 1.45B | 1.29B | 1.00B | 1.39B | 0.67B | 0.27B | 0.05B | 0.13B | 0.24B | 0.27B | 0.21B | 0.32B | 0.35B | 0.46B | 0.40B | 0.36B | 0.05B |
|
Change in Accured Expenses
|
0.04B | | | | 0.18B | 0.25B | 0.32B | 0.34B | 0.17B | 0.13B | 0.14B | 0.16B | 0.13B | 0.13B | 0.09B | 0.08B | 0.04B | 0.05B | 0.06B | 0.08B | 0.07B | 0.06B | 0.05B | 0.01B |
|
Change in Taxes
|
0.00B | | | | | 0.50B | 0.36B | 0.48B | 0.60B | 0.43B | 0.42B | 0.15B | 0.11B | 0.05B | 0.08B | 0.08B | 0.08B | 0.11B | 0.08B | 0.13B | 0.13B | 0.15B | 0.19B | 0.03B |
|
Other Working Capital Changes
|
0.02B | | | | 0.32B | 0.09B | 0.12B | 0.12B | 0.29B | 0.22B | 0.46B | 0.03B | 0.08B | 0.05B | 0.09B | 0.07B | 0.05B | 0.02B | 0.06B | 0.02B | 0.01B | 0.01B | 0.09B | 0.01B |
|
Cash from Investing Activities
|
-0.45B | -1.07B | -0.83B | -0.75B | 0.83B | -2.81B | -3.62B | -0.04B | -1.40B | -0.95B | -4.15B | 0.21B | 0.75B | 0.38B | 0.43B | 0.97B | 0.31B | 0.42B | 0.56B | 0.14B | 1.90B | -0.99B | -0.82B | -0.05B |
|
Other financing activities
|
0.06B | | | | 1.59B | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| 0.82B | 0.23B | 0.32B | -1.20B | 10.04B | -0.01B | 0.00B | -0.13B | -0.16B | -0.15B | -0.02B | -0.15B | 0.00B | -0.20B | -0.21B | -0.79B | -0.47B | | -0.07B | -0.13B | 0.01B | -0.33B | -0.05B |
|
Exchange Rate Effect
|
0.00B | 0.00B | -0.00B | 0.02B | -0.00B | 0.14B | -0.15B | 0.04B | -0.18B | -0.02B | 0.17B | 0.62B | 0.76B | 0.01B | 0.56B | -0.08B | -0.02B | 0.01B | 0.04B | -0.05B | 0.06B | -0.02B | -0.03B | -0.00B |
|
Change in Cash
|
0.16B | -0.31B | -0.02B | 0.39B | 0.91B | 8.19B | -3.12B | -0.16B | -1.16B | -0.82B | -2.68B | -0.80B | 0.38B | 0.17B | 0.32B | 0.84B | -0.19B | -0.05B | 0.76B | 0.18B | 2.33B | -0.77B | -0.91B | -0.05B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | 2.37B | | | 5.64B | 4.87B | |
|
Free Cash Flow
|
0.02B | -0.07B | 0.57B | 0.80B | 1.29B | 0.83B | 0.65B | -0.14B | 0.47B | 0.31B | 1.44B | -1.02B | -0.25B | -0.23B | 0.04B | 0.08B | 0.31B | 0.00B | 0.20B | 0.16B | | 0.21B | 0.23B | 0.05B |
|
Net Cash Flow
|
-0.42B | -0.32B | -0.02B | 0.38B | 0.92B | 8.05B | -2.98B | -0.18B | -1.06B | -0.80B | -2.85B | -0.83B | 0.35B | 0.16B | 0.27B | 0.84B | -0.18B | -0.05B | 0.75B | 0.22B | | -0.77B | -0.91B | -0.05B |