|
Net Income
|
-0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B |
|
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 | | | | | | |
|
Share-based Compensation
|
| 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 |
|
Gains from Sales and Divestitures
|
| | | | | | | | 3.70B | | 0.00B | | | | 0.00B | | 0.01B | 0.01B | 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 |
|
Non-cash Items
|
| | | | | | | | | | 0.01B | | | | 0.02B | | | | 0.01B | 10.03B | 9,934.55B | 9,961.66B |
|
Cash from Operations
|
| -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -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 |
|
Change in Receivables
|
| -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | -0.00B |
|
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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B |
|
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 | 0.00B | -0.00B | -0.00B | -0.00B |
|
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 |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | 0.02B | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B |
|
Change in Acquisitions & Divestments
|
| 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.09B | 0.08B | 0.04B | 0.07B | 0.05B | 0.04B | 0.06B | 0.05B | 0.03B | 0.04B | 0.05B | 0.04B | 0.02B |
|
Cash from Investing Activities
|
| 0.01B | 0.01B | 0.02B | 0.01B | -0.00B | -0.10B | -0.00B | 0.01B | -0.01B | -0.01B | 0.00B | 0.01B | -0.02B | 0.01B | 0.02B | -0.01B | 0.01B | 0.00B | 0.02B | 0.02B | -0.01B |
|
Other financing activities
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.00B | 0.00B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Cash from Financing Activities
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.16B | -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 | -0.01B | -0.01B | -0.00B |
|
Non-Current Debt
|
| | | | | | 0.70B | | 0.70B | | | | 0.70B | | 0.70B | | 0.70B | 0.70B | 0.70B | 0.70B | 0.70B | 0.70B |
|
Net Debt Issuances and Repayments
|
| | | | | | 0.70B | | 0.70B | | | | 0.70B | | 0.70B | | 0.70B | 0.70B | 0.70B | 0.70B | 0.70B | 0.70B |
|
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 | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B |
|
Change in Cash
|
| -0.00B | 0.00B | 0.01B | 0.00B | 0.15B | -0.13B | -0.01B | 0.00B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.01B | 0.02B | -0.01B | 0.01B | -0.00B | 0.01B | 0.01B | -0.01B |
|
Beginning Cash Balance
|
0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.19B | 0.06B | 0.04B | 0.05B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.04B | 0.02B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Free Cash Flow
|
| -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B |
|
Net Cash Flow
|
| -0.00B | 0.00B | 0.01B | 0.00B | 0.15B | -0.14B | -0.01B | 0.00B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.01B | 0.02B | -0.01B | 0.01B | -0.00B | 0.01B | 0.01B | -0.01B |