|
Net Income
|
| | -0.01B | | | | -0.01B | | -0.01B | -0.01B | -0.03B | -21868.93B | -0.07B | -0.02B |
|
Depreciation and Depletion
|
| | | | | | | | 4,573.73B | | | 4,224.48B | | |
|
Share-based Compensation
|
| | | | | | | | 581.67B | | | 2,483.07B | | |
|
Gains from Investment Securities
|
| | 0.00B | | | | 0.00B | | 369.65B | 0.00B | 0.00B | 726.55B | -0.00B | |
|
Non-cash Items
|
| | 0.00B | | | | 0.00B | | | 0.01B | 0.00B | | 0.00B | |
|
Cash from Operations
|
| -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -6095.28B | -0.01B | -0.01B | -10484.20B | -0.03B | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 4,573.73B | 0.00B | | 4,224.48B | | |
|
Change in Receivables
|
| | -0.00B | | | | -0.00B | | -177.48B | | 0.00B | -108.79B | -0.00B | |
|
Change in Inventory
|
| | -0.00B | | | | -0.00B | | -308.01B | -0.00B | 0.00B | 230.89B | 0.00B | 0.00B |
|
Change in Account Payables
|
| 0.00B | | | | | 0.00B | | -15.29B | 0.00B | -0.00B | -740.96B | -0.00B | 0.00B |
|
Change in Accured Expenses
|
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 Taxes
|
| | | | | | -0.00B | | | | | | | |
|
Other Working Capital Changes
|
| 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -1395.29B | -0.00B | 0.00B | 570.46B | | |
|
Capital Expenditures
|
| | -0.00B | | | | -0.00B | | -496.51B | -0.00B | -0.00B | -90.01B | -0.00B | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 5.38B | 0.00B | 0.00B | | | |
|
Change in Intangibles
|
| | -0.00B | | | | -0.00B | | -71.77B | -0.00B | -0.00B | -641.62B | -0.00B | |
|
Acquisitions
|
| | | | | | | | | | 0.03B | | | |
|
Cash from Investing Activities
|
| -0.15B | -0.02B | | | | -0.01B | | -3993.96B | -0.00B | -0.00B | -731.64B | -0.00B | |
|
Other financing activities
|
| | | | | | 0.00B | | | 0.00B | | | | |
|
Cash from Financing Activities
|
| 0.15B | 0.04B | | | | | | 3,562.16B | 0.00B | 0.02B | 757.23B | | |
|
Exchange Rate Effect
|
| | -0.01B | | | | -0.00B | | | | | | | |
|
Change in Cash
|
| 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | -0.01B | |
|
Free Cash Flow
|
| -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -5598.77B | -0.01B | -0.01B | -10394.19B | -0.02B | |
|
Net Cash Flow
|
| 0.00B | 0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -6527.08B | -0.01B | 0.00B | -10458.60B | -0.03B | |