|
Net Income
|
-0.00B | -0.04B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.04B | -0.02B | 0.02B | -0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.05B | 0.05B | 0.06B | 0.08B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.00B | 0.00B |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | | | | |
|
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 | -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
|
| | | | | | | | | | | | | | | | | | | 0.96B | 0.86B | 0.65B | 0.51B | 0.54B | 0.94B | 1.59B | 2.39B | 2.31B | 2.56B | 2.72B | 2.29B |
|
Change in Accured Expenses
|
| | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 27,138.20B | 37,655.90B | 39,962.61B | 31,338.32B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.08B | 0.07B | 0.10B |
|
Change in Taxes
|
| | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | | | | 0.01B | 0.01B | 0.01B | 0.01B |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4,662.39B | | | | | |
|
Current Debt
|
| | | 0.01B | 0.11B | 0.16B | 0.15B | 0.05B | 0.20B | 0.21B | 0.84B | 764,318.93B | 1,121,259.85B | 1,322,752.24B | 1,090,086.76B | 0.80B | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | 0.01B | 0.11B | 0.16B | 0.15B | 0.05B | 0.20B | 0.21B | 0.84B | 764,318.93B | 1,121,259.85B | 1,322,752.24B | 1,090,086.76B | 0.80B | | | | | | | | | | 4,662.39B | | | | | |
|
Shares Issued
|
| | | | 0.11B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
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 | -0.01B | -0.01B | 0.00B | 0.00B | -0.01B | -0.00B | 0.01B | -0.00B | -0.00B | 0.02B | -0.02B | 0.00B | 0.01B | -0.00B |
|
Beginning Cash Balance
|
| | | 0.03B | 0.14B | 0.03B | 0.03B | 0.06B | 0.03B | 0.07B | 0.06B | 0.08B | 0.17B | 0.31B | 0.32B | 0.27B | 0.35B | 0.33B | 0.26B | 0.28B | 0.23B | 0.32B | 0.27B | 1.62B | 0.36B | 0.39B | 0.43B | 2.46B | 0.40B | 0.51B | 0.58B |