|
Net Income
|
| | | | -0.16B | -0.19B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 4.46B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.03B | -0.01B | -0.01B | -0.00B | -0.12B | -0.01B | -0.01B | -0.01B | -0.00B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B |
|
Share-based Compensation
|
| | | | 9.00 | 4.00 | 0.00B | 0.00B | 755.00 | 577.00 | 461.00 | 0.00B | 0.00B | 0.00B | 0.00B | 1,026.99B | 0.00B | -1155.47B | 0.00B | 82.35B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
| | | | | 0.00B | | | | | | 0.02B | | | | 0.02B | | | | | | | | | | | | |
|
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 | 0.01B |
|
Non-cash Items
|
| | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | 36.00 | 36.00 | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | 0.00B |
|
Cash from Operations
|
| | | 0.01B | | | | -0.00B | | | 650.00 | -0.00B | -0.00B | -0.00B | -0.00B | -272.76B | -0.00B | 963.79B | -0.00B | -252.34B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Amortizatization of Intangibles
|
| 440.92 | 469.11 | 603.32 | | | | | 48.00 | -44.00 | 206.00 | 0.00B | 0.00B | 0.00B | | 87.32B | 174.64B | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | 7.86B | 60.00B | | | | | | | |
|
Amortization
|
0.03B | -0.00B | -0.00B | -0.04B | 219.00 | -213.00 | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B | 0.02B | 0.00B | -0.00B | -0.00B | 0.03B | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | -0.00B | | 0.00B | 0.00B | 0.00B | 0.00B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | 0.01B | | | 0.00B | 0.00B | | | | |
|
Divestments
|
| | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | 0.00B | | | | | -0.00B | 0.00B | | | | | | | | | | | | | | |
|
Other financing activities
|
| | 0.00B | 0.00B | | | | | | | | | -0.00B | | | | -0.00B | -0.00B | | | | | | | -0.00B | -0.00B | | |
|
Long-Term Debt Issuances
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 300.00 | 300.00 | 0.00B | 0.00B | | | 750.00B | 750.00B | | | | | | | |
|
Shares Issued
|
0.00B | 0.03B | 0.03B | 0.00B | 0.00B | 0.10B | | 0.12B | 0.00B | 0.00B | 0.12B | 0.12B | -248.00 | 0.00B | 0.00B | 983.27B | 0.16B | 0.16B | 0.16B | 0.16B | 0.18B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | | | | | | 767.10B | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | -200.00 | 0.00B | 0.01B | -0.00B | | 957.02B | 0.03B | -1148.71B | | 663.75B | 1,135.01B | -1135.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B |
|
Change in Cash
|
-0.00B | | -0.00B | | -185.00 | -237.00 | -0.00B | 0.00B | -979.00 | -0.00B | -850.00 | -0.00B | 0.01B | -0.00B | -0.00B | 684.26B | 0.03B | -184.93B | -0.00B | 411.42B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B |
|
Free Cash Flow
|
| | | 0.01B | | | | -0.00B | | | 650.00 | -0.00B | -0.00B | -0.00B | -0.00B | -272.76B | -0.00B | 963.79B | -0.00B | -252.34B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Net Cash Flow
|
| | | 0.01B | | | | -0.00B | | | 450.00 | -0.00B | 0.01B | -0.00B | -0.00B | 684.26B | 0.03B | -184.93B | -0.00B | 411.42B | 1,135.01B | -1135.02B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B |