|
Net Income
|
0.00B | 0.00B | 2.20 | -6941.90B | 1,842.39B | -0.00B | -1.60 | -7.18 | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B |
|
Share-based Compensation
|
0.00B | 112.42B | 29.19B | 0.00B | 0.00B | 45.26B | 43.23B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Gains from Investment Securities
|
0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -1078.64B | 0.00B | -0.00B | 0.00B | 127.95B | 0.00B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | -0.00B | 0.00B | -0.00B | -0.00B | |
|
Change in Working Capital
|
-0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.25B | 0.00B | -0.00B | 0.00B | 1,748.51B | 4,378.94B | 4,130.73B |
|
Change in Receivables
|
0.00B | 30.06B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Account Payables
|
0.00B | -1373.65B | 0.00B | 0.00B | 0.00B | 0.00B | 1,157.16B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Other Working Capital Changes
|
| | | | | | | 0.00B | | | | 0.00B | |
|
Cash from Operations
|
-0.00B | 0.01B | 0.00B | -0.02B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Amortization
|
| 2,614.35B | 2,301.85B | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 175.73B | 212.73B | 0.00B | 0.00B | 237.22B | 235.41B | 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 |
|
Change in Intangibles
|
-0.00B | 0.00B | | | 0.00B | | -0.00B | | -0.00B | | | | |
|
Cash from Investing Activities
|
-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 |
|
Other financing activities
|
1,007.14B | 0.00B | 974.89B | -976.83B | | 72.44B | 196.91B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | |
|
Cash from Financing Activities
|
0.01B | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B |
|
Net Equity Issued and Repurchased
|
| | | | 0.00B | -0.00B | 0.00B | | 0.00B | 0.00B | -0.00B | | |
|
Exchange Rate Effect
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 962.44 | 0.00B | -0.00B | 0.00B |
|
Change in Cash
|
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 |
|
Free Cash Flow
|
-0.00B | 0.01B | 0.00B | -0.02B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Net Cash Flow
|
0.00B | 0.01B | 0.00B | -0.02B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B |