|
Net Income
|
| | | | 0.00B | | | | | | | | | |
|
Depreciation and Depletion
|
| | | | 0.00B | | | | | | | | | |
|
Gains from Sales and Divestitures
|
0.00B | | -0.00B | | | 0.00B | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.00B | | | | | | | | | |
|
Cash from Operations
|
| | | | 0.00B | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | 0.00B | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | 0.00B | | | | | | | | | |
|
Change in Receivables
|
| | | | 0.00B | | | | | | | | | |
|
Change in Inventory
|
| 17,845.40B | 20,837.59B | 20,837.59B | 22,721.26B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B |
|
Change in Account Payables
|
| 1,124.06B | 1,855.05B | 1,855.05B | 1,713.72B | 0.00B | 810.78B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Accured Expenses
|
| 1,887.93B | 1,587.83B | 1,587.83B | 2,048.98B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Taxes
|
| 4,046.22B | 4,230.33B | 4,230.33B | 4,051.16B | 0.00B | 4,056.67B | 0.00B | | | | 0.00B | | 0.00B |
|
Other Working Capital Changes
|
| 1,221.15B | 1,515.45B | 1,515.45B | 4,667.08B | 0.00B | 3,105.68B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | |
|
Capital Expenditures
|
| | | | -0.00B | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | 0.00B | | | | | | | | | |
|
Change in Intangibles
|
| | | | -0.00B | | | | | | | | | |
|
Acquisitions
|
| | | | -0.00B | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | -0.00B | | | | | | | | | |
|
Other financing activities
|
| 22,531.62B | 22,531.62B | 22,531.62B | 44,211.34B | 0.04B | 44,211.32B | 0.04B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Cash from Financing Activities
|
| | | | 0.02B | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | 663.00 | | | | | | | | | |
|
Change in Cash
|
| | | | 0.02B | | | | | | | | | |
|
Beginning Cash Balance
|
| | | | -0.00B | | | | | | | | | |
|
Free Cash Flow
|
| | | | 0.00B | | | | | | | | | |
|
Net Cash Flow
|
| | | | 0.02B | | | | | | | | | |