|
Net Income
|
| 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | 0.00B | 0.01B | 0.00B | -0.02B | -0.03B | -0.01B | -0.00B | -0.02B | -0.01B | -0.00B | -0.01B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.03B | 0.00B | 0.72B | 0.55B |
|
Depreciation and Depletion
|
| | | 0.05B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | -0.01B | -0.00B | | -0.01B | -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 Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
0.02B | | | 0.02B | | | | | | | | | | | | | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | -0.01B | | | | | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | -0.01B | | -0.00B | | | 0.00B | -0.00B | | | 0.00B | 0.00B | | | | | | | | | | | |
|
Non-cash Items
|
0.04B | | | 0.02B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | |
|
Depreciation & Amortization (CF)
|
| | | 0.05B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | 0.04B | | 0.04B | 0.04B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 26.41B | 0.03B | | 25.51B | -50.97B | | 0.03B | 25.16B | 24.43B | | | 24.93B | | | | |
|
Change in Accured Expenses
|
| | | 0.03B | | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 49.56B | 0.05B | | 35.95B | -85.42B | | 0.04B | 46.83B | 53.71B | | | 47.46B | | | | |
|
Change in Taxes
|
| | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.53B | 0.00B | | 5.83B | -11.41B | | 0.00B | 6.08B | 6.39B | | | 8.17B | | | | |
|
Beginning Cash Balance
|
0.08B | | | 0.09B | | 0.46B | 0.37B | 0.40B | 0.39B | 0.39B | 0.37B | 0.36B | 0.31B | 0.27B | 0.20B | 0.20B | 0.24B | 0.12B | 0.15B | 0.23B | 0.20B | 0.17B | 0.12B | 0.12B | 0.16B | 0.18B | 0.16B | 0.16B | 0.14B | 0.13B | 0.12B | 0.14B | 0.12B | 0.13B | 0.09B | 0.12B | 0.13B | | 0.11B | 0.18B | | 0.13B | 0.13B | 0.17B | | | 0.13B | 0.18B | | | |