|
Net Income
|
| | | | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | 0.05B | -0.04B | -0.05B | -0.05B |
|
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 | | | |
|
Share-based Compensation
|
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 | 0.01B | 0.01B | 0.01B |
|
Gains from Investment Securities
|
| 0.01B | | 0.00B | -0.00B | 0.00B | -0.00B | | 0.02B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.02B | 0.01B | 0.02B | 0.00B | 0.02B |
|
Non-cash Items
|
| 0.12B | 0.06B | 11.39B | 0.05B | 0.04B | 0.03B | 0.06B | 39.39B | 38.18B | 15.44B | 0.03B | 0.08B | 0.05B | 0.13B | 0.07B | 0.10B | 0.17B | 0.06B |
|
Cash from Operations
|
-0.01B | -0.01B | -0.02B | 0.03B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | 0.04B | -0.04B | -0.04B | -0.05B |
|
Amortizatization of Intangibles
|
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 |
|
Amortization of Deferred Charges
|
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 |
|
Change in Receivables
|
| | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Change in Inventory
|
| | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | 0.00B | -0.00B |
|
Change in Accured Expenses
|
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 | 0.01B | 0.01B |
|
Other Working Capital Changes
|
-0.00B | -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 |
|
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 | 0.01B | -0.01B |
|
Change in Acquisitions & Divestments
|
| | | | | | | | 0.02B | 0.04B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.08B | 0.09B |
|
Cash from Investing Activities
|
-0.00B | -0.00B | -0.04B | 0.04B | -0.00B | -0.00B | -0.00B | -0.00B | -0.11B | 0.04B | -0.05B | 0.03B | -0.01B | -0.01B | 0.02B | -0.10B | 0.03B | 0.05B | -0.04B |
|
Other financing activities
|
| | | | | | | | | | | | | 0.00B | 0.00B | | | 0.00B | |
|
Cash from Financing Activities
|
-0.00B | 0.00B | 0.00B | 0.05B | -0.00B | -0.00B | -0.00B | 0.19B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | 0.00B | 0.10B |
|
Change in Cash
|
-0.01B | -0.01B | -0.06B | 0.12B | -0.01B | -0.01B | -0.01B | 0.17B | -0.12B | 0.03B | -0.06B | 0.01B | -0.01B | -0.02B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B |
|
Beginning Cash Balance
|
0.39B | 0.37B | 0.36B | -0.06B | 0.24B | 0.23B | 0.21B | 0.04B | 0.21B | 0.09B | 0.12B | 0.06B | 0.07B | 0.06B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B |
|
Free Cash Flow
|
-0.01B | -0.01B | -0.02B | 0.03B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | 0.04B | -0.04B | -0.05B | -0.04B |
|
Net Cash Flow
|
-0.01B | -0.01B | -0.06B | 0.12B | -0.01B | -0.01B | -0.01B | 0.17B | -0.12B | 0.03B | -0.06B | 0.01B | -0.01B | -0.02B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B |