|
Net Income
|
-0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.03B | -0.04B | -0.05B | -0.07B | -0.09B |
|
Share-based Compensation
|
904.00 | 0.00B | 904.00 | 903.00 | 903.00 | 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 | 0.00B | 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 |
|
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 | 0.00B | 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 |
|
Gains from Investment Securities
|
| | | | 0.00B | | | | | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.04B | 0.00B | -0.00B | 0.00B | 1.34B | 0.00B | 0.00B | 0.00B | 0.42B | 0.00B | | 0.00B | 0.43B | 0.00B | | 0.00B | | 0.01B | | | | 0.01B | | 0.01B | | 0.04B | 0.00B | 0.00B | | | 0.00B | 0.00B |
|
Non-cash Items
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 3.35B | 0.00B | 0.01B | 0.00B | 8.60B | 0.01B | 0.00B | 0.00B | 8.64B | 0.00B | 0.00B | 0.00B | 4.58B | 0.00B | 0.00B | 0.01B | 2.88B | 0.00B | 0.00B | 0.00B | 0.02B | 60.33B | 49.59B | 0.00B | 0.06B | 0.40B | 0.22B | 0.26B | 0.14B | 0.07B | 0.00B | 0.07B |
|
Cash from Operations
|
-0.00B | -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 | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -0.03B | -0.02B | -0.03B | -0.05B | -0.05B | -0.09B |
|
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 | 0.01B | -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 | 0.01B | 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 | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.00B | 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 | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | 0.01B | -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 | 0.00B | 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 | 0.02B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B | -0.00B |
|
Change in Acquisitions & Divestments
|
| | | | | | | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.03B | 0.04B | 0.09B | 0.09B | 0.11B | 0.07B | 0.07B | 0.09B | 0.10B | 0.06B | 0.04B | 0.06B | 0.04B | 0.06B | 0.03B | 0.05B | 0.04B | 0.05B | 0.06B | 0.04B | 0.07B | 0.13B | 0.14B | 0.10B | 0.18B | 0.14B | 0.30B | 0.17B | 0.18B |
|
Cash from Investing Activities
|
| | | | | | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.03B | -0.07B | -0.03B | -0.14B | -0.01B | 0.01B | 0.02B | -0.01B | 0.01B | 0.01B | -0.01B | 0.03B | -0.01B | 0.00B | 0.01B | 0.03B | 0.00B | 0.02B | 0.03B | 0.01B | 0.00B | -0.20B | -0.01B | 0.04B | -0.46B | -0.13B | 0.03B | 0.01B | 0.06B | 0.04B | 0.16B |
|
Other financing activities
|
| | | 0.00B | 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 | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | | 0.01B | | | | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.01B | 0.06B | | 0.17B | | 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 | 0.00B | 0.00B |
|
Shares Repurchased
|
2.00 | 0.00B | -0.00B | 4.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-2.00 | 0.00B | 0.00B | 0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.06B | 0.07B | 0.17B | 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 | 0.01B | 0.00B | 0.27B | -0.00B | 0.00B | 0.61B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | 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 Cash
|
-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 | 0.01B | 0.03B | -0.00B | 0.13B | -0.14B | -0.01B | 0.00B | 0.01B | -0.02B | 0.01B | 0.00B | -0.01B | 0.03B | -0.01B | -0.01B | 0.00B | 0.02B | -0.01B | 0.00B | 0.01B | 0.01B | -0.02B | 0.05B | -0.03B | 0.02B | 0.14B | -0.15B | 0.01B | -0.02B | 0.01B | -0.00B | 0.07B |
|
Beginning Cash Balance
|
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 | 0.01B | 0.04B | 0.17B | 0.45B | 0.31B | 0.01B | 0.02B | 0.30B | 0.01B | 0.02B | 0.02B | 0.22B | 0.03B | 0.02B | 0.01B | 0.01B | 0.19B | 0.15B | 0.02B | 0.03B | 0.04B | 0.02B | 0.07B | 0.04B | 0.06B | 0.20B | 0.04B | 0.05B | 0.03B | 0.04B | 0.03B |
|
Free Cash Flow
|
-0.00B | -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 | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.01B | -0.03B | -0.02B | -0.03B | -0.05B | -0.05B | -0.09B |
|
Net Cash Flow
|
-0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.02B | -0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.03B | -0.00B | 0.13B | -0.14B | -0.01B | 0.00B | 0.01B | -0.02B | 0.01B | 0.00B | -0.01B | 0.03B | -0.01B | -0.01B | 0.00B | 0.02B | -0.01B | 0.00B | 0.01B | 0.01B | -0.02B | 0.05B | -0.03B | 0.02B | 0.14B | -0.15B | 0.01B | -0.02B | 0.01B | -0.00B | 0.07B |