|
Net Income
|
| -0.03B | -0.07B | -0.19B | 0.19B | -0.03B | -0.15B | 0.07B | -0.05B | -0.02B | -0.03B | -0.03B | -0.03B | 0.06B | -0.03B | -0.01B | -0.04B | -0.01B | -0.01B | -0.05B |
|
Depreciation and Depletion
|
| 0.00B | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.70B | 0.70B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Cash from Restructuring
|
| 0.01B | 0.01B | 0.02B | 0.02B | -0.01B | 0.01B | 0.01B | -0.00B | 0.01B | -0.06B | -13.87B | -0.00B | 0.02B | -0.00B | -26.30B | 0.02B | 0.01B | | |
|
Change in Working Capital
|
| 0.08B | 0.09B | 0.12B | -0.32B | 0.01B | 0.16B | -0.11B | -0.05B | -0.01B | -46.58B | 46.48B | 0.26B | -0.01B | -0.02B | -0.00B | 0.05B | -0.01B | 0.00B | 0.01B |
|
Cash from Operations
|
| 0.06B | 0.04B | -0.06B | 0.05B | -0.03B | -0.08B | -0.09B | -0.06B | -0.03B | -70.52B | 70.38B | -0.07B | -0.03B | -0.04B | -0.01B | 0.01B | -0.01B | -0.00B | -0.02B |
|
Amortizatization of Intangibles
|
| 0.00B | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.00B | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | -0.00B | | | 0.00B | 0.00B |
|
Change in Intangibles
|
| | | | | -0.00B | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.02B | -0.03B | -0.04B | -0.03B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -7.22B | 7.21B | -0.02B | 0.09B | 0.00B | -0.02B | 0.01B | -0.00B | -0.00B | 0.00B |
|
Cash from Financing Activities
|
| -0.00B | 0.10B | -0.00B | 0.09B | 0.00B | 0.11B | 0.02B | 0.10B | -0.00B | -10.31B | 10.34B | 0.04B | -0.01B | -0.01B | 0.06B | -0.00B | -0.01B | 0.02B | -0.00B |
|
Exchange Rate Effect
|
| 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.63B | 0.63B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Cash
|
| 0.04B | 0.11B | -0.10B | 0.11B | -0.04B | 0.03B | -0.08B | 0.03B | -0.03B | -88.76B | 88.64B | -0.05B | 0.06B | -0.05B | 0.03B | 0.01B | -0.02B | 0.01B | -0.02B |
|
Beginning Cash Balance
|
0.24B | 0.25B | 0.28B | 0.39B | 0.29B | 0.43B | 0.33B | 0.34B | 0.26B | 0.31B | 88.98B | -88.45B | 0.18B | 0.14B | 0.19B | 0.14B | 0.17B | 0.18B | 0.17B | 0.19B |
|
Free Cash Flow
|
| 0.06B | 0.04B | -0.06B | 0.05B | -0.03B | -0.08B | -0.09B | -0.06B | -0.03B | -70.52B | 70.38B | -0.07B | -0.03B | -0.04B | -0.01B | 0.01B | -0.01B | -0.00B | -0.02B |
|
Net Cash Flow
|
| 0.04B | 0.11B | -0.10B | 0.11B | -0.04B | 0.03B | -0.08B | 0.03B | -0.03B | -88.06B | 87.94B | -0.05B | 0.06B | -0.05B | 0.03B | 0.01B | -0.02B | 0.01B | -0.02B |