|
Net Income
|
0.02B | -0.13B | 0.02B | -0.10B | 0.02B | -0.16B | -0.13B | -0.09B | -0.02B | -0.14B | -0.17B | -0.18B | -0.17B | -0.10B | -0.10B | -0.08B | -0.09B | -0.10B | -0.02B | -0.05B | -0.08B | -0.20B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B |
|
Gains from Investment Securities
|
| | 0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 0.04B | | | | 0.02B | | | | 0.02B | | | 0.00B | 0.00B | | | | 0.01B | | | | 0.00B | | | | | | | |
|
Cash from Operations
|
0.02B | -0.13B | 0.01B | 0.01B | 0.04B | -0.07B | -0.11B | 0.13B | 0.00B | -0.16B | -0.26B | -0.01B | -0.11B | -0.31B | -0.07B | -0.03B | 0.01B | 0.06B | -0.12B | -0.16B | 0.04B | -0.20B | 0.11B | 0.09B | 0.11B | -0.05B | 0.11B | -0.06B | 0.04B |
|
Change in Account Payables
|
0.04B | 0.21B | 0.04B | 0.07B | 0.06B | 0.44B | 0.09B | 0.85B | 0.19B | 1,073.35B | 1.37B | 1.56B | 1,488.08B | 1.35B | | 1.51B | 1.55B | 1,764.85B | 1,681.29B | 1,512.86B | 1.81B | 1.59B | 1.64B | 1.60B | 1.91B | 1.72B | 1.68B | 1,554.24B | 1.55B |
|
Change in Accured Expenses
|
0.02B | 0.10B | 0.02B | 0.02B | 0.02B | 0.23B | 0.03B | 0.23B | 0.04B | 327.12B | 0.33B | 0.39B | 437.76B | 0.52B | | 0.48B | 0.48B | 781.27B | 550.23B | 498.26B | 0.82B | 0.82B | 0.74B | 0.69B | 0.57B | 0.46B | 0.35B | 377.75B | 0.51B |
|
Other Working Capital Changes
|
| | 0.01B | 0.01B | 0.01B | 0.06B | 0.01B | | 0.01B | 0.06B | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.02B | 0.10B | 0.00B | -0.05B | 0.03B | 0.11B | -0.00B | -0.00B | -0.01B | -0.22B | 0.09B | 0.03B | -0.24B | 0.19B | 0.02B | -0.05B | 0.10B | -0.12B | -0.05B | 0.14B | 0.01B | 0.06B | 0.03B | -0.08B | 0.05B | 0.01B | -0.00B | -0.00B | -0.03B |
|
Other financing activities
|
0.37B | 2.54B | 0.38B | 0.37B | 0.36B | 2.61B | 0.37B | 2.64B | 0.39B | 2,669.28B | 2.71B | 2.75B | 2,789.61B | 2.82B | | 2.87B | 2.90B | 2,977.17B | 3,003.04B | 3,028.58B | 3.06B | 3.17B | 3.17B | 3.16B | 3.17B | 3.17B | 3.18B | 3,180.53B | 3.18B |
|
Cash from Financing Activities
|
0.10B | | 0.00B | 0.02B | 0.01B | 0.01B | -0.06B | 0.10B | 0.07B | 0.57B | -0.18B | 0.07B | -0.01B | 0.19B | 0.04B | 0.01B | -0.04B | | 0.08B | 0.02B | 0.11B | 0.00B | -0.16B | -0.10B | -0.11B | -0.04B | -0.07B | 0.02B | 0.01B |
|
Exchange Rate Effect
|
0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.01B | 0.00B | -0.00B | -0.02B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -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 Cash
|
0.06B | -0.03B | 0.01B | -0.11B | 0.00B | 0.04B | -0.17B | 0.22B | 0.05B | 0.21B | -0.36B | 0.09B | -0.36B | 0.06B | -0.01B | -0.07B | 0.08B | | -0.10B | -0.01B | 0.15B | -0.14B | -0.02B | -0.09B | 0.05B | -0.05B | 0.04B | -0.04B | 0.01B |
|
Beginning Cash Balance
|
| 0.88B | 0.13B | 0.79B | 0.09B | 0.66B | 0.70B | 0.53B | 0.11B | 1.11B | 1.32B | 0.96B | 1.06B | 0.70B | 0.76B | 0.75B | 0.68B | 0.76B | 0.72B | 0.62B | 0.61B | 0.77B | 0.62B | 0.61B | 0.52B | 0.56B | 0.52B | 0.56B | 0.51B |
|
Free Cash Flow
|
0.02B | -0.13B | 0.01B | 0.01B | 0.04B | -0.07B | -0.11B | 0.13B | 0.00B | -0.16B | -0.26B | -0.01B | -0.11B | -0.31B | -0.07B | -0.03B | 0.01B | 0.06B | -0.12B | -0.16B | 0.04B | -0.20B | 0.11B | 0.09B | 0.11B | -0.05B | 0.11B | -0.06B | 0.04B |
|
Net Cash Flow
|
0.15B | -0.02B | 0.01B | -0.02B | 0.07B | 0.05B | -0.18B | 0.22B | 0.06B | 0.20B | -0.36B | 0.10B | -0.36B | 0.06B | -0.01B | -0.08B | 0.07B | -0.05B | -0.10B | -0.01B | 0.15B | -0.14B | -0.02B | -0.09B | 0.05B | -0.08B | 0.04B | -0.04B | 0.01B |