|
Net Income
|
-14003.38B | 18,349.73B | -0.02B | 0.01B | -0.01B | 0.00B | -0.02B | 0.04B | -0.02B | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | -0.02B | 0.00B | 0.01B | 0.01B | 0.05B | 0.00B | 0.00B | 0.01B | 0.00B | -0.08B | 1.02B | -0.03B | -0.01B | 0.00B | | -0.00B | -0.02B | -0.03B | 0.02B | -0.00B | -0.00B | 0.01B | -0.03B | -0.00B | -0.00B | -0.02B | -0.01B | 0.00B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.02B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 0.00B | -0.00B | | | | | | | | -0.00B | | | | | | | | | | | 0.00B | | | | -0.01B | | | | -0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 Inventory
|
2,287.26B | | | 2,528.92B | 0.00B | 307.91B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
44,950.28B | | | 55,979.86B | 0.01B | 8,408.58B | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.07B | 0.07B | 0.01B | 0.01B | 0.05B | 0.06B | 0.01B | 0.01B | 0.06B | 0.01B | 0.01B | 0.02B | 0.09B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | -0.02B | 0.00B | 0.02B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.05B | 0.05B | 0.06B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | 0.05B | 0.01B |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
500,350.07B | | | 504,979.44B | 0.07B | 71,870.07B | | | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.44B | 0.39B | 0.06B | 0.06B | 0.39B | 0.39B | 0.06B | 0.06B | 0.40B | 0.06B | 0.06B | 0.06B | 0.40B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.41B | 0.06B | 0.41B | 0.49B | 0.56B | 0.56B | 0.56B | 0.56B | 0.08B | 0.08B | 0.08B | 0.08B | 0.54B | 0.09B | 0.54B | 0.54B | 0.54B | 0.08B | 0.07B | 0.54B | 0.08B | 0.08B | 0.08B | 0.08B | | 0.08B | 0.55B | 0.08B |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |