|
Net Income
|
| | -0.01B | 0.01B | 8.32B | 0.01B | 0.00B | 0.00B | 11.00B | 12.56B | 0.01B | 696.71B | 14.32B | 14.96B | 0.01B | -0.17B | 21.18B | 22.37B | 0.02B | -0.03B |
|
Depreciation and Depletion
|
| 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 | 0.00B | 0.00B | 0.00B |
|
Share-based Compensation
|
| | | | 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 |
|
Gains from Investment Securities
|
| -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 |
|
Non-cash Items
|
| 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 |
|
Cash from Operations
|
| 0.00B | 0.01B | -0.03B | 0.01B | 0.01B | -0.02B | 0.03B | -0.05B | 0.01B | -0.04B | -0.01B | -0.01B | 0.01B | -0.04B | -0.01B | -0.01B | 0.02B | -0.06B | -0.02B |
|
Amortizatization of Intangibles
|
| 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 | 0.00B | 0.00B | 0.00B |
|
Amortization
|
0.11B | | | | 0.16B | 0.15B | 0.14B | 0.12B | 0.10B | 0.11B | 0.10B | 0.09B | 0.07B | 0.06B | 0.10B | 0.09B | 0.10B | 0.08B | 0.07B | |
|
Depreciation & Amortization (CF)
|
| 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 | 0.00B | 0.00B | 0.00B |
|
Change in Receivables
|
| -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 | 0.00B | -0.00B | -0.00B |
|
Change in Inventory
|
| -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 | -0.00B | -0.00B | -0.00B |
|
Change in Account Payables
|
| 0.00B | 0.00B | -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 |
|
Change in Taxes
|
| | 0.00B | -0.00B | -3.11B | -0.00B | -0.00B | -0.00B | -0.81B | -0.20B | -0.00B | 0.00B | 0.35B | -0.12B | -0.00B | -0.00B | -2.22B | -0.13B | -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 | 0.01B | -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 | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B |
|
Cash from Investing Activities
|
| -0.00B | -0.00B | -0.00B | -0.01B | -0.05B | -0.00B | 0.08B | -0.12B | 0.01B | -0.01B | 0.01B | 0.02B | 0.01B | -0.03B | 0.01B | -0.01B | 0.01B | 0.02B | 0.01B |
|
Other financing 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 | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B |
|
Cash from Financing Activities
|
| 0.00B | -0.00B | 0.09B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.02B | 0.00B | -0.00B | -0.00B | 0.00B | 0.05B | 0.01B | 0.02B | 0.00B | | |
|
Net Equity Issued and Repurchased
|
| | | | 0.00B | 0.00B | | 0.76B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 3.61B | 0.00B | 0.00B | 1.79B |
|
Exchange Rate Effect
|
| -0.00B | 0.00B | -0.00B | -0.02B | 0.00B | -0.00B | 0.00B | -0.08B | -0.03B | -0.00B | -0.00B | -0.03B | 0.00B | -0.00B | -0.00B | 0.58B | -0.00B | 0.00B | -0.00B |
|
Change in Cash
|
| -0.01B | 0.02B | 0.04B | 0.02B | -0.06B | -0.01B | 0.01B | -0.07B | 0.02B | -0.02B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.02B | 0.04B |
|
Free Cash Flow
|
| 0.01B | 0.01B | -0.03B | 0.01B | 0.01B | -0.02B | 0.03B | -0.05B | 0.01B | -0.04B | -0.01B | -0.02B | 0.01B | -0.04B | -0.01B | -0.02B | 0.02B | -0.06B | -0.02B |
|
Net Cash Flow
|
| 0.00B | 0.00B | 0.05B | 0.00B | -0.05B | -0.02B | 0.11B | -0.17B | 0.04B | -0.04B | -0.00B | 0.01B | 0.03B | -0.02B | 0.00B | 0.00B | 0.03B | -0.04B | -0.01B |