|
Net Income
|
| -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.02B | 0.01B | 0.04B | 0.02B | 0.01B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Depreciation and Depletion
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 8,674.66B | 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 | 0.01B | 0.01B |
|
Share-based Compensation
|
| | | | | | | | | | 117.26B | | | | | | | | 0.00B | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.01B | | | | | | | | 0.00B | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | -0.01B | 0.01B | | | | -0.00B | | | |
|
Cash from Operations
|
| | | | | 0.00B | 5,239.20B | | | 0.02B | 40,898.06B | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
| | | | | | -196.00B | | -0.00B | -0.00B | -404.63B | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 8,674.66B | 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 | 0.01B | 0.01B |
|
Change in Account Payables
|
| | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Cash from Investing Activities
|
| | | | | | -142.60B | | | -0.05B | -186678.56B | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | -0.00B | -11179.94B | | | | | | | | | | | |
|
Long-Term Debt Issuances
|
| | | | | | 28,000.00B | | | | 47,792.50B | | | | | | | | | | | |
|
Long-Term Debt Repayments
|
| | | | | | | | | | -5354.00B | | -0.09B | | | | | | | | | |
|
Non-Current Debt
|
| | | | | | 2.00B | | 2.00B | | 2.00B | | 2.00B | | 2.00B | | 2.00B | | 2.00B | | 2.00B | |
|
Net Debt Issuances and Repayments
|
| | | | | | 2.00B | | 2.00B | | 2.00B | | 2.00B | | 2.00B | | 2.00B | | 2.00B | | 2.00B | |
|
Shares Issued
|
| | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | |
|
Preferred Shares Issued
|
| | | | | | | | | | 168,001.42B | | | | | | | | | | | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | 200.00B | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | -0.00B | -6372.10B | | | 0.02B | 196,946.36B | | | | | | | | | | | |
|
Change in Cash
|
| | | | | -0.00B | 6,341.06B | | | -0.01B | 57,506.92B | | | | | | | | | | | |
|
Beginning Cash Balance
|
0.01B | | 0.01B | | 0.00B | 0.00B | -6341.06B | 0.08B | 0.08B | 0.08B | -57506.87B | 0.10B | 0.04B | 0.05B | 0.09B | 0.04B | 0.07B | 0.17B | 0.07B | 0.13B | 0.13B | 0.00B |
|
Free Cash Flow
|
| | | | | 0.00B | 5,239.20B | | | 0.02B | 40,898.06B | | | | | | | | | | | |
|
Net Cash Flow
|
| | | | | -0.00B | -1275.50B | | | -0.01B | 51,165.86B | | | | | | | | | | | |