|
Net Income
|
-0.00B | -0.00B | | -0.00B | -0.01B | -0.00B | | -0.04B | -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 |
|
Depreciation and Depletion
|
| | | 0.00B | | | | | | | | | 792.00 | 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 | 0.00B | 0.01B | | 0.03B | 0.00B | 0.03B | | -0.00B | 0.00B | | | 0.00B | | | | 0.00B | 0.01B | | 0.00B | |
|
Cash from Discontinued Operations
|
| | | | | | | | | 0.00B | | | | | | | | | | | | | | |
|
Non-cash Items
|
40.00 | | | 0.00B | 0.00B | 0.00B | | 0.03B | -0.00B | 0.03B | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.00B | -0.00B | 899.13B | -0.00B | -0.00B | -0.00B | 3,732.39B | -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 | -0.00B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Amortization of Deferred Charges
|
| | | | | | | | | 0.00B | | | | | | | | | | | | | | |
|
Amortization
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | 0.00B | | | | | | 0.00B | | | 883.00 | 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 | | | | | | | | | 433.00 | -433.00 | | | 0.00B | 0.00B |
|
Change in Account Payables
|
40.00 | | | 0.00B | | | | | | | | | | | 925.00 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | |
|
Change in Accured Expenses
|
40.00 | | | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | 0.00B | 0.00B | -0.00B | -0.00B |
|
Other Working Capital Changes
|
| | | -0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | 0.00B | | | | | | | -0.00B | 0.00B | 422.00 | 422.00 | -0.00B | 0.00B | -10.00 | -9.00 |
|
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 | 0.00B | 0.00B | 0.00B | 1.00 | | 0.00B |
|
Cash from Investing Activities
|
-0.00B | | | -0.00B | -0.00B | -0.00B | -1806.67B | -0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -1.00 | | -0.00B |
|
Other financing activities
|
| | 0.00B | 0.01B | | -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 | 0.00B | 6,102.24B | 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 | 0.00B |
|
Exchange Rate Effect
|
-0.00B | | | 0.00B | -0.00B | 0.00B | -172.16B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | |
|
Change in Cash
|
-13.00 | -0.00B | 1.46B | 0.00B | -0.00B | -0.00B | 391.03B | -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 |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | 0.00B | | | | | | | | |
|
Free Cash Flow
|
-0.00B | -0.00B | 899.13B | -0.00B | -0.00B | -0.00B | 3,732.39B | -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 | -0.00B |
|
Net Cash Flow
|
-0.00B | -0.00B | 899.13B | 0.00B | 0.00B | -0.00B | 8,027.96B | -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 |