|
Net Income
|
| -0.03B | -0.06B | | -0.06B | -0.05B | -0.05B | -0.08B | -0.06B | -0.08B | -0.23B | -0.16B | -0.10B | -0.21B | -0.08B | -0.14B | -0.16B | -0.06B | -0.05B | -0.12B | -0.07B | -0.10B | -0.05B | -0.08B | -0.04B | -0.08B | -0.05B | -0.04B | -0.04B |
|
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 | 0.00B | 0.00B |
|
Share-based Compensation
|
| | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Gains from Sales and Divestitures
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | 0.01B | -0.00B | | 0.03B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.01B |
|
Asset Writedowns and Impairment
|
| | | | | | 0.00B | 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 |
|
Non-cash Items
|
| | 0.14B | 0.19B | | 0.28B | | 0.66B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | -0.04B | | -0.07B | -0.04B | -0.04B | -0.05B | -0.08B | -0.04B | -0.17B | -0.07B | -0.16B | -0.15B | -0.09B | -0.04B | -0.13B | -0.11B | -0.07B | -0.06B | -0.06B | -0.01B | -0.09B | -0.04B | -0.03B | -0.06B | -0.06B | -0.03B | -0.03B |
|
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 | -0.00B | -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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Receivables
|
| | | | | | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.03B | -0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.01B | 0.02B | 0.00B | 0.01B | -0.02B | 0.04B | -0.01B | 0.01B | -0.00B |
|
Change in Inventory
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | 0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Change in Account Payables
|
| | | | | | 0.00B | 0.01B | -0.00B | 0.03B | -0.02B | 0.08B | -0.07B | 0.07B | -0.03B | 0.01B | -0.01B | -0.02B | -0.00B | 0.00B | -0.01B | 0.05B | -0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | -0.01B |
|
Change in Accured Expenses
|
| | 0.01B | | | 0.01B | -0.00B | 0.02B | -0.01B | 0.02B | 0.02B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | -0.02B | 0.01B | 0.01B | 0.02B | -0.03B | -0.00B | -0.00B | 0.01B | -0.02B | 0.01B | 0.01B |
|
Other Working Capital Changes
|
| | -0.01B | | -0.02B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.03B | 0.01B | 0.00B | -0.00B | -0.02B | -0.00B | -0.00B | 0.02B | 0.01B | -0.00B | -0.00B | -0.00B |
|
Capital Expenditures
|
| | | | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 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 |
|
Sales of Property, Plant and Equipment
|
| | | | -604.00 | | | | | | | | | | 0.00B | -0.00B | | | 0.00B | | 0.00B | | | 0.00B | | | | | 0.00B |
|
Change in 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 | 0.01B | | | 0.01B | 0.00B | 0.03B | 0.02B | 0.00B | 0.00B | 0.00B |
|
Change in Acquisitions & Divestments
|
| | | | 0.10B | 0.08B | 0.05B | 0.15B | | | 0.74B | | | | 0.10B | 0.03B | 0.58B | | 0.05B | 0.04B | 0.02B | 0.02B | 0.02B | | | | 0.33B | | |
|
Cash from Investing Activities
|
| | -0.00B | | 0.04B | 0.05B | 0.05B | -0.06B | -0.75B | 0.20B | 0.74B | -0.00B | -0.21B | -0.28B | -0.03B | -0.11B | 0.57B | -0.00B | -0.05B | 0.04B | -0.01B | 0.01B | 0.00B | -0.00B | -0.03B | -0.35B | 0.33B | -0.00B | -0.00B |
|
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 | | |
|
Cash from Financing Activities
|
| | 0.00B | | 0.00B | 0.00B | 0.28B | 0.00B | 0.74B | 0.11B | -0.00B | 0.82B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.05B | 0.02B | 0.04B | 0.24B | 0.04B | 0.01B | 0.02B |
|
Non-Current Debt
|
| | | | | 83.33B | | 83.33B | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | 83.33B | | 83.33B | | | | | | | | | | | | | | | | | | | | | |
|
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 | -0.01B | -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 |
|
Change in Cash
|
| | | | | | 0.29B | -0.10B | -0.08B | 0.27B | 0.57B | 0.75B | -0.37B | -0.43B | -0.12B | -0.17B | 0.44B | -0.11B | -0.13B | -0.02B | -0.07B | 0.00B | -0.04B | -0.02B | -0.01B | -0.17B | 0.31B | -0.02B | -0.02B |
|
Beginning Cash Balance
|
0.13B | 0.10B | 0.06B | 0.09B | 0.07B | 0.08B | 0.08B | 0.36B | 0.26B | 0.18B | 0.44B | 1.01B | 1.77B | 1.40B | 0.96B | 0.85B | 0.68B | 1.12B | 1.01B | 0.88B | 0.86B | 0.79B | 0.69B | 0.65B | 0.63B | 0.62B | 0.45B | 0.76B | 0.73B |
|
Free Cash Flow
|
| | -0.04B | | -0.07B | -0.04B | -0.04B | -0.05B | -0.08B | -0.05B | -0.17B | -0.07B | -0.17B | -0.16B | -0.10B | -0.05B | -0.13B | -0.11B | -0.07B | -0.06B | -0.06B | -0.02B | -0.09B | -0.04B | -0.03B | -0.06B | -0.06B | -0.03B | -0.04B |
|
Net Cash Flow
|
| | -0.04B | | -0.03B | 0.01B | 0.29B | -0.11B | -0.08B | 0.26B | 0.57B | 0.75B | -0.37B | -0.43B | -0.12B | -0.16B | 0.44B | -0.11B | -0.13B | -0.02B | -0.07B | -0.00B | -0.04B | -0.02B | -0.01B | -0.17B | 0.31B | -0.03B | -0.02B |