|
Net Income
|
-472.00 | -0.03B | -0.00B | -0.01B | -0.00B | -0.02B | -0.02B | -0.03B | -0.02B | -0.03B | -0.03B | -0.03B | -0.02B | -0.02B | -0.03B | -0.04B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | 0.02B |
|
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 |
|
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 | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
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 |
|
Gains from Investment Securities
|
| | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.02B | -0.00B | 0.00B | -0.00B | 0.02B | -0.00B | 0.00B | -0.00B | 0.02B | 0.00B | -0.00B |
|
Non-cash Items
|
| | 6.64B | | | 69.73B | 51.42B | 0.00B | 0.00B | 4.91B | 24.27B | 6.44B | 0.01B | 0.01B | 0.06B | 0.04B | 0.04B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Cash from Operations
|
-32.00 | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.03B | -0.03B | -0.02B | -0.03B | -0.03B | -0.04B | -0.02B | -0.03B | -0.04B | -0.04B | -0.04B | -0.03B |
|
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 |
|
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 |
|
Change in Receivables
|
| | | | | | | | | | | -0.00B | | | | | | | | | | |
|
Change in Account Payables
|
440.00 | 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 | 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 | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B |
|
Change in Taxes
|
| | 0.00B | 525.00 | -0.00B | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.02B | -0.03B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.05B |
|
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 |
|
Change in Acquisitions & Divestments
|
| | 0.05B | 0.04B | 0.06B | 0.03B | 0.06B | 0.04B | 0.05B | 0.06B | 0.08B | 0.08B | 0.08B | 0.10B | 0.09B | 0.11B | 0.06B | 0.07B | 0.08B | 0.08B | 0.04B | 0.07B |
|
Cash from Investing Activities
|
| -0.17B | -0.17B | 0.02B | -0.01B | -0.15B | -0.05B | -0.01B | 0.04B | 0.02B | -0.01B | 0.03B | 0.03B | -0.06B | 0.03B | -0.01B | 0.01B | 0.03B | 0.05B | 0.03B | 0.02B | 0.05B |
|
Other financing activities
|
| 0.00B | 0.00B | | | | | | | | | | | | 0.00B | | | | | | | |
|
Cash from Financing Activities
|
0.00B | 0.17B | 0.17B | 0.03B | -0.00B | 0.33B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.08B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Cash
|
0.00B | 0.00B | 0.00B | 0.04B | -0.01B | 0.15B | -0.06B | -0.04B | 0.00B | -0.00B | -0.04B | -0.00B | 0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.00B | 0.02B | -0.01B | -0.02B | 0.02B |
|
Beginning Cash Balance
|
| 0.11B | 0.03B | 0.03B | 0.07B | 0.05B | 0.21B | 0.15B | 0.10B | 0.11B | 0.10B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.05B | 0.05B | 0.07B | 0.06B | 0.04B |
|
Free Cash Flow
|
-32.00 | -0.00B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.03B | -0.04B | -0.03B | -0.03B | -0.03B | -0.04B | -0.02B | -0.03B | -0.04B | -0.04B | -0.04B | -0.03B |
|
Net Cash Flow
|
0.00B | 0.00B | 0.00B | 0.04B | -0.01B | 0.15B | -0.06B | -0.04B | 0.00B | -0.00B | -0.04B | -0.00B | 0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.00B | 0.02B | -0.01B | -0.02B | 0.02B |