|
Net Income
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.02B | 0.02B | 0.01B | 0.00B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B |
|
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 | 0.00B | 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 |
|
Deferred Taxes
|
0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -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 |
|
Gains from Sales and Divestitures
|
| | | 0.00B | 300.00 | 0.00B | 0.00B | 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 | 0.00B |
|
Non-cash Items
|
-0.00B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 962.00B | | | | | | | | | | | | |
|
Change in Interest Receivables
|
| | | | | | | | | | | | | | | | 0.03B | -0.02B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | -0.00B | -0.02B | 0.03B | 0.01B | 0.01B | -0.02B |
|
Change in Loans
|
-0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 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
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.02B | 0.01B | 0.03B | 0.05B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.00B | -0.01B | 0.03B | 0.06B |
|
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 | -0.01B | 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 |
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.01B | 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 | 0.02B | -0.01B | 0.02B | -0.02B | 0.01B | -0.02B | -0.01B | 0.00B | 0.01B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | -0.03B | 0.00B | 0.01B |
|
Change in Net Loans
|
0.05B | 0.06B | 0.05B | -0.02B | 0.10B | 0.13B | 0.03B | | | | | | | | | | 0.06B | 0.07B | 0.24B | 0.19B | 0.12B | 0.17B | -0.07B | -0.09B | -0.02B | -0.20B | -0.16B | -0.13B | -0.17B | -0.01B | -0.09B |
|
Capital Expenditures
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Change in Acquisitions & Divestments
|
0.08B | 0.08B | 0.16B | 0.15B | 0.15B | 0.15B | 0.17B | 0.15B | 0.15B | 0.15B | 0.15B | 3.51B | 0.15B | 0.15B | 0.15B | 2.83B | 0.64B | 1.64B | 0.04B | 0.03B | 0.03B | 0.03B | 0.63B | 3.45B | 0.04B | 0.04B | 2.44B | 2.73B | 1.39B | 1.55B | 1.69B |
|
Cash from Investing Activities
|
-0.05B | -0.06B | -0.05B | 0.02B | -0.10B | -0.10B | -0.03B | 0.04B | -0.03B | -0.27B | -0.03B | -0.63B | -0.02B | 0.15B | 0.07B | -0.95B | -0.19B | -0.05B | -0.23B | 0.54B | 0.20B | -0.16B | 0.09B | 0.16B | -0.11B | 0.10B | 0.14B | 0.11B | 0.15B | -0.04B | 0.02B |
|
Long-Term Debt Issuances
|
| | | | | | 0.03B | -0.07B | | | | | | | | | | -0.09B | 0.26B | -0.19B | 0.17B | 0.13B | -0.05B | -0.27B | 0.17B | 0.03B | -0.18B | -0.06B | 0.12B | -0.05B | -0.07B |
|
Short-Term Debt issuances
|
-0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | 0.00B | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | |
|
Shares Repurchased
|
| | | | | | | | 0.01B | | 0.00B | 0.01B | 0.00B | | 0.00B | -0.00B | | | 0.01B | -0.00B | | | | | | | 0.00B | | 0.04B | 0.02B | 0.00B |
|
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 | 0.00B | 0.00B | 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 |
|
Cash from Financing Activities
|
-0.01B | 0.01B | 0.08B | 0.07B | -0.02B | 0.07B | 0.03B | 0.03B | -0.07B | 0.46B | -0.09B | 0.67B | 0.08B | 0.03B | 0.11B | 0.77B | 0.11B | -0.38B | 0.02B | -0.32B | -0.36B | 0.15B | -0.13B | -0.09B | 0.08B | -0.05B | -0.17B | 0.28B | -0.49B | 0.03B | 0.06B |
|
Change in Cash
|
-0.05B | -0.03B | 0.04B | 0.10B | -0.11B | -0.01B | 0.02B | 0.08B | -0.09B | 0.21B | -0.11B | 0.07B | 0.07B | 0.18B | 0.21B | -0.13B | -0.06B | -0.41B | -0.17B | 0.25B | -0.11B | 0.04B | -0.00B | 0.10B | 0.00B | 0.09B | 0.03B | 0.39B | -0.35B | 0.02B | 0.15B |
|
Free Cash Flow
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.01B | 0.04B | 0.02B | 0.01B | 0.03B | 0.05B | 0.02B | 0.02B | 0.03B | 0.03B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.04B | 0.06B | 0.00B | -0.01B | 0.02B | 0.06B |
|
Net Cash Flow
|
-0.05B | -0.03B | 0.04B | 0.10B | -0.11B | -0.01B | 0.02B | 0.08B | -0.09B | 0.21B | -0.11B | 0.07B | 0.07B | 0.18B | 0.21B | -0.13B | -0.06B | -0.41B | -0.17B | 0.25B | -0.11B | 0.04B | -0.00B | 0.10B | 0.00B | 0.09B | 0.03B | 0.39B | -0.35B | 0.02B | 0.15B |