XML 154 R43.htm IDEA: XBRL DOCUMENT v3.21.1
Transactions with related parties
12 Months Ended
Dec. 31, 2020
Transactions with related parties  
Transactions with related parties

36 Transactions with related parties

In the ordinary course of its business, Eni enters into transactions regarding:

a)

Purchase/supply of goods and services and the provision of financing to joint ventures, associates and non-consolidated subsidiaries;

b)

Purchase/supply of goods and services to entities controlled by the Italian Government;

c)

Purchase/supply of goods and services to companies related to Eni SpA through members of the Board of Directors. Most of these transactions are exempt from the application of the Eni internal procedure “Transactions involving interests of Directors and Statutory Auditors and transactions with related parties” pursuant to the Consob Regulation, since they relate to ordinary transactions conducted at market or standard conditions, or because they fall below the materiality threshold provided for by the procedure. The solely non-exempted transactions, that were positively examined and valued in application of the procedure, concerned: (i) the revision of a service contract connected to network infrastructures with Vodafone Italia SpA; (ii) the renewal of a contract for the development of editorial content of World Energy magazine with Istituto Affari Internazionali. Both the counterparts are related to Eni SpA through two members of the Board of Directors;

d)

contributions to non-profit entities correlated to Eni with the aim to develop solidarity, culture and research initiatives. In particular these related to: (i) Eni Foundation, established by Eni as a non-profit entity with the aim of pursuing exclusively solidarity initiatives in the fields of social assistance, health, education, culture and environment, as well as scientific and technological research; and (ii) Eni Enrico Mattei Foundation, established by Eni with the aim of enhancing, through studies, research and training initiatives, knowledge enrichment in the fields of economics, energy and environment, both at the national and international level.

Transactions with related parties were conducted in the interest of Eni companies and, with exception of those with entities whose aim is to develop charitable, cultural and research initiatives, are related to the ordinary course of Eni’s business.

Transactions and balances with related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

2020

 

 

Receivables

 

Payables

 

 

 

 

 

 

 

 

(€ million)

 

and other

 

and other

 

 

 

 

 

 

 

Other operating

Name

    

assets

    

liabilities

    

Guarantees

    

Revenues

    

Costs

    

(expense) income

Joint ventures and associates

 

 

 

 

 

 

 

 

 

 

 

 

Agiba Petroleum Co

 

 6

 

52

 

 

 

 

 

201

 

 

Angola LNG Supply Services Llc

 

 

 

 

 

165

 

 

 

 

 

 

Coral FLNG SA

 

 6

 

 

 

1,079

 

49

 

 

 

 

Gas Distribution Company of Thessaloniki - Thessaly SA

 

 

 

13

 

 

 

 

 

52

 

 

Saipem Group

 

87

 

254

 

509

 

18

 

350

 

 

Karachaganak Petroleum Operating BV

 

25

 

141

 

 

 

 

 

816

 

 

Mellitah Oil & Gas BV

 

54

 

250

 

 

 

 2

 

156

 

 

Petrobel Belayim Petroleum Co

 

65

 

467

 

 

 

 

 

556

 

 

Societa Oleodotti Meridionali SpA

 

 3

 

399

 

 

 

20

 

15

 

 

Société Centrale Electrique du Congo SA

 

48

 

 

 

 

 

57

 

 

 

 

Unión Fenosa Gas SA

 

11

 

 4

 

57

 

 9

 

 

 

(3)

Vår Energi AS

 

39

 

190

 

456

 

85

 

1,126

 

(118)

Other (*)

 

72

 

24

 

 1

 

66

 

167

 

 

 

 

416

 

1,794

 

2,267

 

306

 

3,439

 

(121)

Unconsolidated entities controlled by Eni

 

 

 

 

 

 

 

 

 

 

 

 

Eni BTC Ltd

 

 

 

 

 

165

 

 

 

 

 

 

Industria Siciliana Acido Fosforico - ISAF SpA (in liquidation)

 

112

 

 1

 

 1

 

11

 

 

 

 

Other

 

 5

 

23

 

10

 

 4

 

 9

 

 

 

 

117

 

24

 

176

 

15

 

 9

 

 

 

 

533

 

1,818

 

2,443

 

321

 

3,448

 

(121)

Entities controlled by the Government

 

 

 

 

 

 

 

 

 

 

 

 

Enel Group

 

104

 

165

 

 

 

51

 

551

 

86

Italgas Group

 

 1

 

177

 

 

 

 3

 

714

 

 

Snam Group

 

189

 

211

 

 

 

45

 

1,012

 

 

Terna Group

 

46

 

62

 

 

 

152

 

225

 

 8

GSE - Gestore Servizi Energetici

 

52

 

37

 

 

 

586

 

309

 

40

Other (*)

 

 8

 

49

 

 

 

20

 

63

 

 

 

 

400

 

701

 

 

 

857

 

2,874

 

134

Other related parties

 

 1

 

 4

 

 

 

 2

 

53

 

 

Groupement Sonatrach - Agip «GSA» and Organe Conjoint des Opérations «OC SH/FCP»

 

87

 

52

 

 

 

19

 

262

 

 

 

 

1,021

 

2,575

 

2,443

 

1,199

 

6,637

 

13


(*)Each individual amount included herein was lower than €50 million.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

2019

 

 

Receivables

 

Payables

 

 

 

 

 

 

 

 

(€ million)

 

and other

 

and other

 

 

 

 

 

 

 

Other operating

Name

    

assets

    

liabilities

    

Guarantees

    

Revenues

    

Costs

    

(expense) income

Joint ventures and associates

 

  

 

  

 

  

 

  

 

  

 

  

Agiba Petroleum Co

 

 3

 

71

 

 

 

 

 

229

 

 

Angola LNG Supply Services Llc

 

 

 

 

 

181

 

 

 

 

 

 

Coral FLNG SA

 

15

 

 

 

1,168

 

71

 

 

 

 

Gas Distribution Company of Thessaloniki - Thessaly SA

 

 

 

13

 

 

 

 

 

53

 

 

Saipem Group

 

75

 

227

 

510

 

27

 

503

 

 

Karachaganak Petroleum Operating BV

 

33

 

198

 

 

 

 1

 

1,134

 

 

Mellitah Oil & Gas BV

 

57

 

171

 

 

 

 3

 

365

 

 

Petrobel Belayim Petroleum Co

 

50

 

1,130

 

 

 

 7

 

1,590

 

 

Unión Fenosa Gas SA

 

 8

 

 1

 

57

 

 1

 

 6

 

63

Vår Energi AS

 

32

 

143

 

482

 

63

 

1,481

 

(64)

Other (*)

 

106

 

29

 

 1

 

112

 

87

 

 

 

 

379

 

1,983

 

2,399

 

285

 

5,448

 

(1)

Unconsolidated entities controlled by Eni

 

 

 

 

 

 

 

 

 

 

 

 

Eni BTC Ltd

 

 

 

 

 

180

 

 

 

 

 

 

Industria Siciliana Acido Fosforico - ISAF SpA (in liquidation)

 

101

 

 1

 

 3

 

14

 

 

 

 

Other

 

 5

 

25

 

14

 

 6

 

18

 

 

 

 

106

 

26

 

197

 

20

 

18

 

 

 

 

485

 

2,009

 

2,596

 

305

 

5,466

 

(1)

Entities controlled by the Government

 

 

 

 

 

 

 

 

 

 

 

 

Enel Group

 

185

 

284

 

 

 

105

 

602

 

(8)

Italgas Group

 

 3

 

154

 

 

 

 1

 

677

 

 

Snam Group

 

278

 

229

 

 

 

71

 

1,208

 

 

Terna Group

 

40

 

45

 

 

 

171

 

223

 

17

GSE - Gestore Servizi Energetici

 

26

 

24

 

 

 

549

 

468

 

11

Other

 

10

 

19

 

 

 

12

 

35

 

 

 

 

542

 

755

 

 

 

909

 

3,213

 

20

Other related parties

 

 2

 

 3

 

 

 

 5

 

37

 

 

Groupement Sonatrach - Agip «GSA» and Organe Conjoint des Opérations
«OC SH/FCP»

 

75

 

74

 

 

 

33

 

457

 

 

 

 

1,104

 

2,841

 

2,596

 

1,252

 

9,173

 

19


Each individual amount included herein was lower than €50 million.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

2018

 

 

Receivables

 

Payables

 

 

 

 

 

 

 

 

(€ million)

 

and other

 

and other

 

 

 

 

 

 

 

Other operating

Name

    

assets

    

liabilities

    

Guarantees

    

Revenues

    

Costs

    

(expense) income

Joint ventures and associates

 

  

 

  

 

  

 

  

 

  

 

  

Agiba Petroleum Co

 

 1

 

96

 

 

 

 

 

156

 

 

Angola LNG Supply Services Llc

 

 

 

 

 

177

 

 

 

 

 

 

Coral FLNG SA

 

14

 

 

 

1,147

 

62

 

 

 

 

Gas Distribution Company of Thessaloniki - Thessaly SA

 

 1

 

18

 

 

 

 

 

51

 

 

Saipem Group

 

75

 

171

 

793

 

30

 

420

 

 

Karachaganak Petroleum Operating BV

 

27

 

134

 

 

 

 1

 

998

 

 

Mellitah Oil & Gas BV

 

 1

 

268

 

 

 

 1

 

502

 

 

Petrobel Belayim Petroleum Co

 

56

 

2,029

 

 

 

 7

 

2,282

 

 

Unión Fenosa Gas SA

 

 4

 

 7

 

57

 

123

 

 

 

37

Vår Energi AS

 

13

 

100

 

218

 

 

 

 

 

 

Other(*)

 

44

 

25

 

 

 

111

 

104

 

(26)

 

 

236

 

2,848

 

2,392

 

335

 

4,513

 

11

Unconsolidated entities controlled by Eni

 

  

 

  

 

  

 

  

 

  

 

  

Eni BTC Ltd

 

  

 

  

 

177

 

  

 

  

 

  

Industria Siciliana Acido Fosforico - ISAF SpA (in liquidation)

 

87

 

 1

 

 5

 

11

 

 

 

 

Other

 

 6

 

23

 

14

 

 7

 

13

 

 

 

 

93

 

24

 

196

 

18

 

13

 

 

 

 

329

 

2,872

 

2,588

 

353

 

4,526

 

11

Entities controlled by the Government

 

 

 

 

 

 

 

 

 

 

 

 

Enel Group

 

134

 

151

 

 

 

118

 

514

 

227

Italgas Group

 

 5

 

146

 

 

 

23

 

667

 

 

Snam Group

 

237

 

289

 

 

 

109

 

1,184

 

(1)

Terna Group

 

26

 

47

 

 

 

150

 

231

 

 8

GSE - Gestore Servizi Energetici

 

67

 

85

 

 

 

555

 

588

 

74

Other

 

25

 

18

 

 

 

45

 

34

 

 

 

 

494

 

736

 

 

 

1,000

 

3,218

 

308

Other related parties

 

 1

 

 2

 

 

 

 4

 

32

 

 

Groupement Sonatrach - Agip «GSA» and Organe Conjoint des Opérations
«OC SH/FCP»

 

40

 

140

 

 

 

34

 

229

 

 

 

 

864

 

3,750

 

2,588

 

1,391

 

8,005

 

319


(*) Each individual amount included herein was lower than €50 million.

 

The most significant transactions with joint ventures, associates and unconsolidated subsidiaries concerned:

·

Eni’s share of expenses incurred to develop oil fields from Agiba Petroleum Co, Karachaganak Petroleum Operating BV, Mellitah Oil & Gas BV, Petrobel Belayim Petroleum Co, Groupement Sonatrach - Agip «GSA», Organe Conjoint des Opérations «OC SH/FCP» and, only for Karachaganak Petroleum Operating BV, purchase of crude oil by Eni Trading & Shipping SpA; services charged to Eni’s associates are invoiced on the basis of incurred costs;

·

a guarantee issued on behalf of Angola LNG Supply Services Llc to cover the commitments relating to the payment of the regasification fee;

·

supply of upstream specialist services and a guarantee issued on a pro-quota basis granted to Coral FLNG SA on behalf of the Consortium TJS for the contractual obligations assumed following the award of the EPCIC contract for the construction of a floating gas liquefaction plant (for more information see note 27 - Guarantees, commitments and risks);

·

the acquisition of transport and distribution services from the Gas Distribution Company of Thessaloniki - Thessaly SA;

·

engineering, construction and drilling services by Saipem Group mainly for the Exploration & Production segment and residual guarantees issued by Eni SpA relating to bid bonds and performance bonds;

·

advances received from Società Oleodotti Meridionali SpA for the infrastructure upgrade of the crude oil transport system at the Taranto refinery;

·

the sale of gas to Société Centrale Electrique du Congo SA;

·

a performance guarantee given on behalf of Unión Fenosa Gas SA in relation to contractual commitments related to the results of operations, sale of gas and fair value of derivative financial instruments;

·

guarantees issued in compliance with contractual agreements in the interest of Vår Energi AS, the supply of upstream specialist services, the purchase of crude oil, condensates and the realized part of the forward contracts for the purchase of gas;

·

a guarantee issued in relation to the construction of an oil pipeline on behalf of Eni BTC Ltd; and

·

services for environmental restoration to Industria Siciliana Acido Fosforico - ISAF SpA (in liquidation).

The most significant transactions with entities controlled by the Italian Government concerned:

·

sale of fuel, sale and purchase of gas, acquisition of power distribution services and fair value of derivative financial instruments with Enel Group;

·

acquisition of natural gas transportation, distribution and storage services with Snam Group and Italgas Group on the basis of the tariffs set by the Italian Regulatory Authority for Energy, Networks and Environment and purchase and sale with Snam Group of natural gas for granting the system balancing on the basis of prices referred to the quotations of the main energy commodities;

·

acquisition of domestic electricity transmission service and sale and purchase of electricity for granting the system balancing based on prices referred to the quotations of the main energy commodities, and derivatives on commodities entered to hedge the price risk related to the utilization of transport capacity rights with Terna Group;

·

sale and purchase of electricity, gas, environmental certificates, fair value of derivative financial instruments, sale of oil products and storage capacity with GSE - Gestore Servizi Energetici for the setting-up of a specific stock held by the Organismo Centrale di Stoccaggio Italiano (OCSIT) according to the Legislative Decree No. 249/2012; the contribution to cover the charges deriving from the performance of OCSIT functions and activities and the contribution paid to GSE for the use of biomethane and other advanced biofuels in the transport sector.

Transactions with other related parties concerned:

·

provisions to pension funds managed by Eni of €40 million; and

·

contributions and service provisions to Eni Enrico Mattei Foundation for €5 million and to Eni Foundation for €1 million.

Financing transactions and balances with related parties

 

 

 

 

 

 

 

 

 

 

 

 

(€ million)

 

December 31, 2020

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Name

    

Receivables

    

Payables

    

Guarantees

    

Gains

 

Charges

Joint ventures and associates

 

  

 

  

 

  

 

  

 

 

Angola LNG Ltd

 

 

 

 

 

228

 

 

 

 

Cardón IV SA

 

383

 

 

 

 

 

57

 

 

Coral FLNG SA

 

288

 

 

 

 

 

22

 

 1

Coral South FLNG DMCC

 

 

 

 

 

1,304

 

 

 

 

Saipem Group

 

 2

 

167

 

 

 

 

 

 6

Société Centrale Electrique du Congo SA

 

83

 

 

 

 

 

 7

 

 

Other

 

15

 

12

 

 1

 

27

 

18

 

 

771

 

179

 

1,533

 

113

 

25

Unconsolidated entities controlled by Eni

 

 

 

 

 

 

 

 

 

 

Other

 

36

 

28

 

 

 

 1

 

 

 

 

36

 

28

 

 

 

 1

 

 

Entities controlled by the Government

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

11

 

 

 

 

 

 1

 

 

 

 

11

 

 

 

 

 

 1

 

 

807

 

218

 

1,533

 

114

 

26

 

 

 

 

 

 

 

 

 

 

 

 

(€ million)

 

December 31, 2019

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Name

    

Receivables

    

Payables

    

Guarantees

    

Gains

 

Charges

Joint ventures and associates

 

  

 

  

 

  

 

  

 

  

Angola LNG Ltd

 

 

 

  

 

249

 

  

 

  

Cardón IV SA

 

563

 

 5

 

  

 

77

 

  

Coral FLNG SA

 

253

 

 

 

  

 

 

 

 2

Coral South FLNG DMCC

 

 

 

  

 

1,425

 

 

 

  

Société Centrale Electrique du Congo SA

 

85

 

 

 

  

 

 

 

20

Other

 

18

 

14

 

 2

 

18

 

14

 

 

919

 

19

 

1,676

 

95

 

36

 

 

 

 

 

 

 

 

 

 

 

Unconsolidated entities controlled by Eni

 

 

 

 

 

  

 

  

 

  

Other

 

48

 

28

 

  

 

 1

 

  

 

 

48

 

28

 

 

 

 1

 

 

Entities controlled by the Government

 

  

 

  

 

  

 

  

 

  

Other

 

 4

 

12

 

  

 

  

 

 

 

 

 4

 

12

 

 

 

 

 

 

 

 

971

 

59

 

1,676

 

96

 

36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

2018

(€ million)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Name

    

Receivables

    

Payables

    

Guarantees

    

Gains

 

Charges

Joint ventures and associates

 

  

 

  

 

  

 

  

 

  

Angola LNG Ltd

 

 

 

  

 

245

 

 

 

 

Cardón IV SA

 

705

 

36

 

  

 

95

 

  

Coral FLNG SA

 

108

 

  

 

 

 

 

 

  

Coral South FLNG DMCC

 

 

 

 

 

1,397

 

 

 

 

Shatskmorneftegaz Sàrl

 

 

 

  

 

  

 

 7

 

267

Société Centrale Electrique du Congo SA

 

64

 

30

 

  

 

  

 

 5

Vår Energi AS

 

 

 

494

 

 

 

 

 

 

Other

 

38

 

 4

 

22

 

13

 

 9

 

 

915

 

564

 

1,664

 

115

 

281

Unconsolidated entities controlled by Eni

 

  

 

  

 

  

 

  

 

  

Other

 

49

 

25

 

  

 

 

 

 

 

 

49

 

25

 

 

 

 

 

 

Entities controlled by the Government

 

  

 

  

 

  

 

  

 

  

Enel Group

 

 

 

64

 

 

 

 

 

 

Other

 

  

 

 8

 

  

 

  

 

 2

 

 

 

 

72

 

 

 

 

 

 2

 

 

964

 

661

 

1,664

 

115

 

283

 

The most significant transactions with joint ventures, associates and unconsolidated subsidiaries concerned:

·

bank debt guarantees issued on behalf of Angola LNG Ltd;

·

the financing loan granted to Cardón IV SA for the exploration and development activities of a gas field in Venezuela;

·

the financing loan granted to Coral FLNG SA for the construction of a floating gas liquefaction plant in Area 4 offshore Mozambique (for more information see note 27 - Guarantees, commitments and risks);

·

a bank debt guarantee issued on behalf of Coral South FLNG DMCC as part of the project financing of the Coral FLNG development project (for more information see note 27 - Guarantees, commitments and risks);

·

lease liabilities towards the Saipem group relating to multi-year contracts for the use of drilling equipment;

·

the loan granted to Société Centrale Electrique du Congo SA for the construction of a power plant in Congo.

Impact of transactions and positions with related parties on the balance sheet, profit and loss account and statement of cash flows

The impact of transactions and positions with related parties on the balance sheet accounts consisted of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

December 31, 2019

 

 

 

 

Related

 

 

 

 

 

Related

 

 

(€ million)

    

Total

    

parties

    

Impact %

    

Total

    

parties

    

Impact %

Other current financial assets

 

254

 

41

 

16.14

 

384

 

60

 

15.63

Trade and other receivables

 

10,926

 

802

 

7.34

 

12,873

 

704

 

5.47

Other current assets

 

2,686

 

145

 

5.40

 

3,972

 

219

 

5.51

Other non-current financial assets

 

1,008

 

766

 

75.99

 

1,174

 

911

 

77.60

Other non-current assets

 

1,253

 

74

 

5.91

 

871

 

181

 

20.78

Short-term debt

 

2,882

 

52

 

1.80

 

2,452

 

46

 

1.88

Current portion of long-term lease liabilities

 

849

 

54

 

6.36

 

889

 

 5

 

0.56

Trade and other payables

 

12,936

 

2,100

 

16.23

 

15,545

 

2,663

 

17.13

Other current liabilities

 

4,872

 

452

 

9.28

 

7,146

 

155

 

2.17

Non-current lease liabilities

 

4,169

 

112

 

2.69

 

4,759

 

 8

 

0.17

Other non-current liabilities

 

1,877

 

23

 

1.23

 

1,611

 

23

 

1.43

 

The impact of transactions with related parties on the profit and loss accounts consisted of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

2019

 

2018

 

 

 

 

Related

 

 

    

 

 

Related

 

 

    

 

 

Related

 

 

(€ million)

    

Total

    

parties

    

Impact %

    

Total

    

parties

    

Impact %

    

Total

    

parties

    

Impact %

Sales from operations

 

43,987

 

1,164

 

2.65

 

69,881

 

1,248

 

1.79

 

75,822

 

1,383

 

1.82

Other income and revenues

 

960

 

35

 

3.65

 

1,160

 

 4

 

0.34

 

1,116

 

 8

 

0.72

Purchases, services and other

 

(33,551)

 

(6,595)

 

19.66

 

(50,874)

 

(9,173)

 

18.03

 

(55,622)

 

(8,009)

 

14.40

Net (impairment losses) reversals of trade and other receivables

 

(226)

 

(6)

 

2.65

 

(432)

 

28

 

 —

 

(415)

 

26

 

 —

Payroll and related costs

 

(2,863)

 

(36)

 

1.26

 

(2,996)

 

(28)

 

0.93

 

(3,093)

 

(22)

 

0.71

Other operating income (expense)

 

(766)

 

13

 

 —

 

287

 

19

 

6.62

 

129

 

319

 

 —

Finance income

 

3,531

 

114

 

3.23

 

3,087

 

96

 

3.11

 

3,967

 

115

 

2.90

Finance expense

 

(4,958)

 

(26)

 

0.52

 

(4,079)

 

(36)

 

0.88

 

(4,663)

 

(283)

 

6.07

 

Main cash flows with related parties are provided below:

 

 

 

 

 

 

 

 

(€ million)

    

2020

    

2019

    

2018

Revenues and other income

 

1,199

 

1,252

 

1,391

Costs and other expenses

 

(5,789)

 

(6,869)

 

(5,210)

Other operating (expense) income

 

13

 

19

 

319

Net change in trade and other receivables and payables

 

(136)

 

(839)

 

683

Net interests

 

73

 

81

 

110

Net cash provided from operating activities

 

(4,640)

 

(6,356)

 

(2,707)

Capital expenditure in tangible and intangible assets

 

(842)

 

(2,332)

 

(2,768)

Net change in accounts payable and receivable in relation to investments

 

(370)

 

(339)

 

20

Change in financial receivables

 

(160)

 

(241)

 

(566)

Net cash used in investing activities

 

(1,372)

 

(2,912)

 

(3,314)

Change in financial and lease liabilities

 

164

 

(817)

 

16

Net cash used in financing activities

 

164

 

(817)

 

16

Total financial flows to related parties

 

(5,848)

 

(10,085)

 

(6,005)

 

The impact of cash flows with related parties consisted of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

2019

 

2018

 

 

 

 

Related

 

 

    

 

 

Related

 

 

    

 

 

Related

 

 

(€ million)

    

Total

    

parties

    

Impact %

    

Total

    

parties

    

Impact %

    

Total

    

parties

    

Impact %

Net cash provided from operating activities

 

4,822

 

(4,640)

 

 —

 

12,392

 

(6,356)

 

 —

 

13,647

 

(2,707)

 

 —

Net cash used in investing activities

 

(4,587)

 

(1,372)

 

29.91

 

(11,413)

 

(2,912)

 

25.51

 

(7,536)

 

(3,314)

 

43.98

Net cash used in financing activities

 

3,253

 

164

 

5.04

 

(5,841)

 

(817)

 

13.99

 

(2,637)

 

16

 

 —