|
Net Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | |
|
Depreciation and Depletion
|
| | | | | | | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | 0.02B | | 0.02B | | 0.01B | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | 0.97B | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | -0.00B | | -0.10B | | -0.16B | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | 0.01B | | -0.10B | | -0.23B | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | | | | | | | | -0.03B | | -0.00B | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | |
|
Amortization
|
13.32B | 14.30B | 13.40B | 13.55B | 13.79B | 14.00B | 13.94B | 13.62B | 13.68B | 14.02B | 14.04B | 14.50B | 13.49B | 14.05B | 14.60B | 13.64B | 13.62B | 13.84B | 15.25B | 14.99B | 15.41B | 14.59B | 15.79B | 15.68B | 15.89B | 15.50B | 16.23B | 14.97B | 0.00B | | 0.00B | 0.00B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | -0.31B | | -0.55B | | -0.24B | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -736.00 | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | |
|
Exchange Rate Effect
|
| | | | | | | | | 0.05B | | -0.13B | | -0.18B | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | -0.86B | | | | -0.21B | | | | | | | | | | | | | | | | | -41.00 | |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.00 | |