|
Net Income
|
| | 0.03B | 0.04B | 0.06B | 0.04B | 0.13B | 0.07B | -0.04B | 0.08B | 0.10B | -0.14B | | 0.01B | 0.01B | 0.19B | | 0.01B | 0.01B | -0.03B | 0.02B | 0.01B | -0.00B | 0.05B | -0.05B | -0.01B | 0.01B | 0.02B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | |
|
Share-based Compensation
|
| | | | | | | | | | | | | | 0.00B | | | | | | 0.01B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | -0.00B | | | 0.00B | -0.00B | | | | | | |
|
Gains from Investment Securities
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.08B | 0.01B | 0.00B | -0.01B | 0.04B | -0.02B | 0.00B | 0.00B | 6,023.69B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | | | | | | | |
|
Asset Writedowns and Impairment
|
| | -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 | -0.00B | -0.02B | 0.02B | | | | 0.03B | | | |
|
Non-cash Items
|
| | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | -0.00B | | -0.08B | | | | | | | | -0.03B | | | | -0.03B | |
|
Change in Account Payables
|
| | | | 27.16B | | 0.03B | 0.02B | 67.09B | 28.59B | 17.20B | -45.79B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 55.52B | 0.01B | 35.30B | -0.01B | 28.90B | 0.01B | 29.62B | -0.00B | 19.13B |
|
Change in Accured Expenses
|
| 0.00B | -0.00B | 0.00B | 6.85B | 0.00B | 0.01B | 0.01B | 12.36B | 5.22B | 4.76B | -9.99B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 5.05B | 0.00B | 9.86B | -0.00B | 5.88B | 0.00B | 9.59B | -0.00B | 4.49B |
|
Change in Taxes
|
| | | | 8.44B | | 0.01B | 0.01B | 8.58B | 11.38B | 1.04B | -1.17B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 17.23B | 0.00B | 14.44B | -0.00B | 10.98B | 0.00B | 12.96B | -0.00B | 12.67B |
|
Other Working Capital Changes
|
| 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | | | | | | 0.02B | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | -0.00B | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | 0.00B | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | -0.01B | | | | | | 0.01B | | -0.01B | | 0.01B | | 0.01B | |
|
Cash from Investing Activities
|
| -0.06B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | -0.01B |
|
Cash from Financing Activities
|
0.00B | 0.06B | 0.00B | -831.00 | | 0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Current Debt
|
| | | | | | | | 0.05B | | | 0.08B | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | | | | 0.05B | | | 0.08B | | | | | | | | | | | | | | | | |
|
Change in Cash
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
| 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.19B | 0.17B | 0.03B | 0.27B | | 0.29B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.20B | 0.03B | 0.21B | 0.03B | 217.31B | 0.03B | 286.48B | 0.04B | 254.08B |
|
Free Cash Flow
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | -0.00B | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | -0.00B | | | | | | | | | | | | | | | |