|
Net Income
|
-0.01B | -0.02B | -0.03B | -0.02B | | -0.03B | -0.03B | -0.03B | -0.04B | 0.04B | -0.03B | -0.05B | -0.04B | -0.04B | -0.06B | -0.04B | -0.05B | -0.05B | -0.09B | -0.09B | -0.09B | -0.08B | -0.09B | -0.09B | -0.07B | -0.04B | -0.04B | -0.08B | -0.04B | -0.05B | 0.11B | -0.01B | -0.01B | 0.01B | 0.00B | 0.02B | 0.01B | 0.03B | 0.39B |
|
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 | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.00B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
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 | -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 |
|
Gains from Investment Securities
|
-0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | | 0.02B | -0.02B | 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 |
|
Non-cash Items
|
| | | | | | | | | 0.90B | | | | | 1.85B | 0.01B | 9.15B | 33.88B | 50.76B | 0.12B | 102.53B | | | 0.03B | | | | 0.03B | | | | 0.05B | | | | 0.00B | | | |
|
Cash from Operations
|
-0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.03B | -0.03B | -0.06B | -0.04B | -0.06B | -0.05B | -0.08B | -0.06B | -0.07B | -0.09B | -0.07B | -0.05B | -0.03B | -0.02B | -0.06B | -0.04B | 0.08B | -0.01B | -0.01B | 0.01B | -0.01B | -0.03B | -0.03B | 0.01B | -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 | 0.00B |
|
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 | 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 |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.06B | 0.04B | 0.03B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.00B | 0.00B | 0.01B | 0.04B | 0.00B | 0.00B | 0.02B | 0.05B | -0.00B | -0.01B |
|
Change in Accured Expenses
|
-0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | -0.01B | 0.03B | 0.01B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.02B | -0.03B | -0.01B | -0.01B | -0.01B | 0.02B | 0.01B | 0.01B | -0.02B | 0.01B | 0.04B | 0.01B | 0.01B | -0.04B | 0.07B | 0.01B | -0.02B |
|
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 | 0.01B | | -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 | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.03B | -0.01B | 0.00B | 0.01B | 0.03B |
|
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 |
|
Change in Acquisitions & Divestments
|
| | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.07B | 0.07B | 0.09B | 0.07B | 0.08B | 0.05B | 0.08B |
|
Cash from Investing Activities
|
-0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | -0.03B | 0.00B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.05B | -0.00B | -0.00B | -0.00B | 0.00B | -0.04B | 0.01B | -0.00B | 0.02B | -0.01B | 0.03B | -0.03B | -0.04B | -0.01B | 0.00B | -0.01B | 0.02B | -0.01B | -0.00B | 0.05B |
|
Other financing activities
|
0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | 0.00B | -0.00B | | 0.00B | | | | | | | | | | | | | 0.00B | | | | | | 0.00B | 0.00B | | | |
|
Cash from Financing Activities
|
0.00B | 0.00B | 0.00B | 0.00B | 0.09B | 0.00B | 0.03B | 0.01B | 0.05B | 0.05B | 0.00B | 0.00B | 0.06B | 0.03B | 0.02B | 0.10B | 0.00B | 0.24B | 0.04B | 0.40B | -0.00B | -0.01B | -0.01B | 0.06B | -0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.05B | 0.00B | -0.00B | 0.00B | 0.00B | 0.13B | -0.01B | -0.01B | -0.01B | -0.08B |
|
Change in Cash
|
-0.02B | -0.01B | 0.00B | -0.00B | 0.07B | -0.02B | 0.01B | -0.04B | 0.03B | 0.02B | -0.03B | -0.03B | 0.02B | -0.01B | -0.01B | 0.07B | -0.06B | 0.21B | -0.01B | 0.30B | -0.08B | -0.07B | -0.08B | -0.03B | -0.11B | -0.04B | -0.04B | -0.01B | -0.04B | 0.04B | 0.05B | -0.06B | -0.02B | 0.01B | 0.11B | -0.02B | -0.05B | -0.00B | -0.06B |
|
Beginning Cash Balance
|
0.06B | 0.04B | 0.03B | 0.03B | 0.03B | 0.10B | 0.08B | 0.09B | 0.06B | 0.08B | 0.11B | 0.07B | 0.04B | 0.06B | 0.06B | 0.04B | 0.11B | 0.05B | 0.26B | 0.25B | 0.55B | 0.47B | 0.40B | 0.33B | 0.30B | 0.19B | 0.15B | 0.11B | 0.10B | 0.06B | 0.10B | 0.15B | 0.09B | 0.08B | 0.08B | 0.20B | 0.32B | 0.28B | 0.23B |
|
Free Cash Flow
|
-0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.03B | -0.03B | -0.06B | -0.04B | -0.06B | -0.05B | -0.08B | -0.06B | -0.07B | -0.09B | -0.07B | -0.05B | -0.03B | -0.02B | -0.06B | -0.04B | 0.08B | -0.01B | -0.01B | 0.01B | -0.01B | -0.03B | -0.03B | 0.01B | -0.02B |
|
Net Cash Flow
|
-0.02B | -0.01B | 0.00B | -0.00B | 0.07B | -0.02B | 0.01B | -0.04B | 0.03B | 0.02B | -0.03B | -0.03B | 0.02B | -0.01B | -0.01B | 0.07B | -0.06B | 0.21B | -0.01B | 0.30B | -0.08B | -0.07B | -0.08B | -0.03B | -0.11B | -0.04B | -0.04B | -0.01B | -0.04B | 0.04B | 0.05B | -0.06B | -0.02B | 0.01B | 0.11B | -0.02B | -0.05B | -0.00B | -0.06B |