|
Net Income
|
0.00B | 0.00B | 0.06B | 0.01B | 0.01B | 0.01B | 0.24B | 0.00B | 0.00B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.57B | -0.00B | 0.02B | -0.22B | 0.27B | 0.29B | 0.33B | 0.30B | 0.23B | 0.22B | 0.06B | 0.18B | 0.23B | 0.34B | 0.39B | 0.02B | 0.56B | 0.34B | -0.13B | 0.33B | -0.14B | -0.01B | 0.59B | -0.14B | 0.60B | 0.02B | 0.45B | 0.16B | 0.28B | 0.18B | 0.29B | -0.39B | 1.00B | 0.30B | 0.12B | 0.11B | 0.11B | 0.06B | -0.03B | 0.29B | 0.51B | 0.46B | 0.41B | -0.05B | 0.28B | 0.54B | 0.49B | 0.40B | 0.30B | 0.31B | 0.57B | 0.49B |
|
Share-based Compensation
|
0.02B | 0.02B | 0.01B | 0.04B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.15B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.02B | 0.02B | 0.05B | 0.04B | 0.05B | 0.03B | 0.08B | 0.04B | 0.04B | 0.04B | 0.06B | 0.04B | 0.04B | 0.04B | 0.14B | 0.07B | 0.05B | 0.06B | 0.09B | 0.06B | 0.06B | 0.05B | 0.08B | 0.06B | 0.05B | 0.04B | 0.08B | 0.06B | 0.04B | 0.05B | 0.08B | 0.05B | 0.05B | 0.05B | 0.09B | 0.06B | 0.06B | 0.06B | 0.08B | 0.06B | 0.05B | 0.05B | 0.09B | 0.06B | 0.05B | 0.06B |
|
Deferred Taxes
|
-0.00B | -0.03B | -0.04B | -0.00B | -0.01B | 0.01B | -0.02B | 0.01B | 0.02B | 0.00B | -0.06B | -0.03B | 0.01B | 0.02B | -0.03B | 0.01B | -0.01B | 0.03B | -0.07B | 0.01B | 0.01B | 0.03B | -0.02B | 0.00B | 0.01B | 0.12B | 0.20B | 0.03B | 0.08B | 0.04B | 0.28B | -0.02B | 0.06B | 0.30B | -0.10B | 0.32B | 0.08B | 0.07B | -0.71B | 0.03B | -0.14B | -0.06B | -0.21B | -0.07B | -0.07B | -0.07B | -0.10B | -0.07B | -0.05B | 0.03B | -0.21B | -0.07B | 0.02B | -0.05B | -0.02B | -0.12B | -0.21B | -0.10B | -0.20B | -0.09B | -0.06B | -0.15B | 0.09B | -0.15B | -0.11B | 0.01B | -0.22B |
|
Cash from Discontinued Operations
|
-0.00B | 0.01B | 0.05B | 0.02B | 0.02B | 0.04B | 0.08B | -0.00B | 0.00B | 0.05B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | -0.00B | 0.01B | -0.43B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11B | 0.14B | 0.29B | -0.13B | | | | | -0.00B | -0.01B | | -0.03B | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.02B | 0.19B | -0.14B | -0.28B | 0.16B | 0.27B | -0.06B | 0.46B | 0.10B | -0.36B | -0.07B | 0.11B | -0.23B | 0.28B | -0.06B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.06B | 0.03B | 0.01B | 0.05B | 0.05B | 0.02B | 0.01B | 0.06B | 0.05B | 0.06B | 0.02B | 0.05B | 0.08B | 0.01B | 0.08B | 0.09B | 0.08B | 0.11B | 0.03B | 0.02B | 0.09B | 0.12B | 0.07B | -0.05B | 0.01B | 0.08B | 0.04B | -0.02B | 0.07B | 0.08B | 0.05B | 0.14B | 0.11B | 0.12B | 0.70B | 0.01B | -0.39B | 0.09B | -0.51B | 0.01B | 0.89B |
|
Cash from Restructuring
|
-0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | 0.07B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.26B | 0.53B | 0.61B | 0.37B | 0.28B | 0.47B | 0.47B | 0.47B | 0.24B | 0.41B | 0.52B | 0.30B | 0.28B | 0.56B | 0.56B | 0.23B | 0.32B | 0.45B | 0.73B | 0.35B | 0.41B | 0.44B | 0.54B | 0.29B | 0.23B | 0.54B | 0.68B | 0.46B | 0.56B | 0.83B | 0.70B | 0.32B | 0.72B | 0.38B | 1.13B | 0.32B | 0.70B | 0.54B | 1.31B | 0.24B | 0.78B | 0.93B | 1.37B | 0.71B | 0.48B | 0.86B | 0.88B | 1.53B | 1.19B | 0.56B | 0.84B | 0.53B | 0.29B | 0.68B | 0.97B | 0.40B | 0.18B | 1.08B | 1.32B | 0.85B | 0.51B | 1.30B | 1.18B | 0.69B | 0.16B | 1.22B | 1.35B |
|
Depreciation & Amortization (CF)
|
0.12B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.11B | 0.12B | -0.37B | -0.12B | 0.86B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.14B | 0.15B | 0.14B | 0.14B | 0.30B | 0.32B | 0.29B | 0.28B | 0.27B | 0.27B | 0.26B | 0.26B | 0.28B | 0.29B | 0.29B | 0.55B | 0.57B | 0.57B | 0.56B | 0.56B | 0.57B | 0.55B | 0.53B | 0.54B | 0.53B | 0.51B | 0.56B | 0.56B | 0.54B | 0.58B | 0.55B | 0.55B | 0.55B | 0.58B | 0.57B | 0.56B | 0.57B | 0.59B | 0.56B | 0.57B | 0.57B | 0.59B | 0.61B | 0.61B | 0.62B | 0.63B |
|
Change in Accured Expenses
|
0.01B | 0.01B | 0.20B | -0.16B | 0.02B | 0.02B | 0.28B | 0.03B | -0.06B | -0.03B | 0.19B | -0.07B | 0.02B | 0.02B | 0.00B | -0.11B | 0.02B | 0.02B | 0.44B | -0.03B | 0.01B | -0.02B | 0.24B | -0.02B | 0.02B | 0.02B | 0.13B | 0.02B | 0.02B | 0.02B | 0.30B | 0.03B | 0.03B | 0.00B | 0.08B | -0.10B | 0.03B | -0.16B | 1.09B | -0.23B | 0.02B | 0.05B | -0.32B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.17B | 0.49B | -0.19B | -0.08B | 0.23B | -0.02B | -0.18B | 0.03B | -0.31B | -0.03B | 0.56B | 0.08B | 0.15B | -0.11B | -0.22B | 0.10B | 0.16B | -0.04B | -0.17B | 0.07B | 0.04B | 0.00B | 0.01B | 0.11B | 0.15B | -0.21B | 0.06B | 0.24B | -0.04B | -0.14B | -0.38B | 0.51B | -0.03B | 0.19B | -0.30B | -0.41B | -0.29B | 0.27B | 0.34B | 0.47B | 0.06B | 0.13B | -0.96B | -0.23B | 0.49B | -0.01B | -0.18B | -0.09B | -0.02B | -0.31B | 0.89B | 0.30B | 0.78B | 0.37B | -1.01B | 0.67B | 0.61B | -0.13B | -0.81B | -0.15B | 0.59B | -0.24B | 0.25B | 0.37B | 0.78B | -0.10B | -0.77B |
|
Capital Expenditures
|
0.13B | 0.13B | 0.23B | 0.11B | 0.12B | 0.10B | 0.20B | 0.08B | 0.11B | 0.12B | 0.19B | 0.10B | 0.11B | 0.10B | 0.17B | 0.08B | 0.12B | 0.14B | 0.18B | 0.10B | 0.12B | 0.12B | 0.25B | 0.10B | 0.15B | 0.14B | 0.21B | 0.13B | 0.12B | 0.15B | 0.29B | 0.11B | 0.16B | 0.20B | 0.26B | 0.18B | 0.21B | 0.20B | 0.31B | 0.17B | 0.20B | 0.24B | 0.36B | 0.17B | 0.22B | 0.20B | 0.17B | 0.25B | 0.25B | 0.24B | 0.45B | 0.18B | 0.22B | 0.25B | 0.32B | 0.21B | 0.18B | 0.19B | 0.29B | 0.12B | 0.13B | 0.18B | 0.30B | 0.10B | 0.13B | 0.17B | 0.35B |
|
Change in Intangibles
|
0.16B | 0.13B | 0.03B | 0.03B | 0.02B | 0.03B | -0.17B | 0.02B | -0.05B | -0.02B | -0.03B | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | 0.27B | 0.01B | | | | | | 0.29B | | | | 0.05B | 0.12B | 0.01B | -0.00B | | | | | | 0.11B | 8.20B | 0.03B | 0.08B | | | | | | 0.04B | 0.12B | 0.02B | 14.90B | 0.11B | -0.01B | 0.16B | | | | | | | 0.14B | 0.03B | 0.07B | 0.11B | 0.10B | 0.23B | 0.41B | 0.04B | | 1.62B | | | | | | | | | 0.01B | 0.01B | | |
|
Divestments
|
-0.00B | 0.00B | 0.05B | -0.00B | -0.00B | -0.00B | 0.26B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.72B | -0.00B | 0.02B | | | | | | | | | | | 0.11B | 0.05B | | 0.17B | -0.00B | | | | 0.10B | 0.43B | | 0.48B | 0.00B | | | | | | -0.04B | | | | -0.01B | -0.00B | -0.01B | | | | | | 0.54B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | 0.09B | -0.20B | -0.04B | 0.38B | 0.12B | 0.05B | 0.07B | -0.07B | -0.62B | -0.20B | -0.02B | -0.00B | -0.01B | 0.00B | -0.00B | 0.01B | -0.02B | -0.01B | 0.01B | 0.00B | 0.06B | -0.07B | -0.01B | 0.00B | -0.01B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.41B | | | |
|
Cash from Investing Activities
|
-0.19B | -0.39B | -0.35B | -0.14B | -0.33B | -0.41B | 0.18B | -0.57B | -0.46B | 0.20B | -0.21B | -0.25B | 0.03B | -0.42B | -0.25B | 0.39B | 0.02B | -0.12B | -0.61B | -0.27B | -0.23B | -0.23B | -0.22B | 0.37B | -8.20B | -0.17B | -0.32B | -0.14B | -0.03B | -0.15B | -0.35B | 0.05B | -0.20B | -0.38B | -0.35B | -15.20B | -0.17B | 0.20B | -0.56B | 0.30B | -0.27B | -0.33B | -0.44B | -0.29B | -0.26B | -0.36B | -0.28B | -0.43B | -0.43B | -0.30B | -0.68B | -0.68B | -0.30B | -0.24B | -2.00B | -0.29B | -0.23B | -0.33B | 0.14B | -0.23B | -1.06B | -0.29B | -3.94B | 0.20B | -0.19B | -0.34B | -0.49B |
|
Other financing activities
|
0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.03B | 0.01B | 0.04B | 0.01B | -0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | -0.00B | -0.01B | 0.03B | 0.01B | 0.00B | -0.04B | -0.03B | 0.13B | | -0.05B | 0.10B | 0.02B | 0.01B | -0.14B | | -0.09B | -0.01B | -0.10B | -0.05B | -0.02B | -0.04B | -0.09B | -0.05B | -0.07B | -0.00B | -0.07B | -0.02B | -0.02B | -0.00B | -0.06B | -0.02B | -0.01B | -0.17B | -0.06B | 0.20B | | | -0.09B | -0.01B | -0.00B | -0.01B | -0.09B | 0.01B | -0.01B | -0.00B | -0.08B | -0.01B | -0.00B | -0.00B |
|
Cash from Financing Activities
|
-0.11B | 0.64B | -0.24B | -0.47B | -0.31B | -0.18B | -0.27B | 0.14B | -0.29B | -0.25B | -0.31B | 0.96B | -0.68B | -0.33B | -0.31B | -0.38B | -0.12B | -0.33B | -0.14B | -0.30B | -0.12B | -0.28B | -0.11B | 6.03B | 1.36B | -0.72B | -0.48B | -0.14B | -0.43B | -0.70B | -0.48B | -0.95B | -0.91B | 13.29B | -0.46B | 1.94B | -0.37B | -0.62B | -1.01B | -0.73B | -0.80B | -0.77B | -0.92B | -0.41B | 1.62B | 0.02B | -1.21B | -0.59B | -0.30B | -1.27B | -1.14B | -0.33B | 0.99B | -0.85B | -0.55B | -0.53B | 1.37B | -1.79B | -1.00B | -0.86B | 1.71B | 1.12B | 0.12B | -1.93B | -0.04B | -0.84B | -0.81B |
|
Dividends Paid - Common
|
0.08B | 0.08B | 0.08B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.16B | 0.17B | 0.20B | 0.21B | 0.24B | 0.24B | 0.24B | 0.24B | 0.25B | 0.25B | 0.25B | 0.25B | 0.25B | 0.27B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.27B | 0.27B | 0.28B | 0.28B | 0.29B | 0.27B | 0.28B | 0.28B | 0.28B | 0.28B | 0.30B | 0.30B | 0.30B | 0.30B |
|
Dividends Paid - Preferred
|
0.33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.01B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.00B | -0.01B | -0.00B | 0.01B | -0.01B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.00B | -0.01B | 0.00B | -0.01B | -0.01B | -0.02B | 0.01B | -0.02B | -0.01B | 0.01B | 0.00B | -0.01B | -0.03B | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | -0.03B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.02B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | -0.02B | -0.02B | 0.01B | 0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B |
|
Change in Cash
|
-0.05B | 0.79B | 0.06B | -0.21B | -0.35B | -0.08B | 0.47B | 0.03B | -0.50B | 0.41B | 0.02B | 1.02B | -0.36B | -0.18B | 0.01B | 0.25B | 0.11B | -0.06B | -0.07B | -0.21B | 0.05B | -0.07B | 0.20B | 6.68B | -6.63B | -0.35B | -0.13B | 0.16B | 0.11B | -0.01B | -0.14B | -0.62B | -0.37B | 13.30B | 0.33B | -12.94B | 0.18B | 0.09B | -0.27B | -0.20B | -0.27B | -0.17B | -0.00B | 0.02B | 1.83B | 0.53B | -0.05B | 0.53B | 0.45B | -0.62B | -0.89B | -0.34B | 1.27B | -0.56B | -1.60B | -0.41B | 1.32B | -1.04B | 0.46B | -0.25B | 1.16B | 2.09B | -2.63B | -1.04B | -0.07B | 0.05B | 0.05B |
|
Beginning Cash Balance
|
0.60B | 0.54B | 1.33B | 1.39B | 1.18B | 0.83B | 0.75B | 1.22B | 1.25B | 0.75B | 1.16B | 1.18B | 2.20B | 1.84B | 1.66B | 1.67B | 1.92B | 2.02B | 1.96B | 1.89B | 1.68B | 1.73B | 1.66B | 1.86B | 8.54B | 1.91B | 1.56B | 1.43B | 1.58B | 1.70B | 1.69B | 1.54B | 0.92B | 0.55B | 13.85B | 14.07B | 1.07B | 1.29B | 1.41B | 1.14B | 0.96B | 0.70B | 0.54B | 0.54B | 0.52B | 2.36B | 2.87B | 2.72B | 3.28B | 3.77B | 3.17B | 2.25B | 1.87B | 3.12B | 2.61B | 1.03B | 0.66B | 1.97B | 0.96B | 1.43B | 1.19B | 2.37B | 4.35B | 1.75B | 0.73B | 0.68B | 0.59B |
|
Free Cash Flow
|
0.13B | 0.39B | 0.38B | 0.26B | 0.16B | 0.37B | 0.27B | 0.39B | 0.12B | 0.29B | 0.33B | 0.20B | 0.17B | 0.46B | 0.38B | 0.15B | 0.20B | 0.30B | 0.55B | 0.26B | 0.30B | 0.31B | 0.29B | 0.18B | 0.08B | 0.40B | 0.47B | 0.33B | 0.43B | 0.69B | 0.42B | 0.20B | 0.56B | 0.19B | 0.87B | 0.14B | 0.48B | 0.34B | 1.00B | 0.08B | 0.59B | 0.69B | 1.01B | 0.54B | 0.26B | 0.66B | 0.71B | 1.29B | 0.94B | 0.32B | 0.39B | 0.35B | 0.07B | 0.42B | 0.66B | 0.19B | 0.00B | 0.89B | 1.03B | 0.74B | 0.38B | 1.12B | 0.88B | 0.59B | 0.04B | 1.04B | 1.00B |
|
Net Cash Flow
|
-0.05B | 0.77B | 0.02B | -0.24B | -0.36B | -0.12B | 0.39B | 0.04B | -0.51B | 0.35B | 0.01B | 1.01B | -0.38B | -0.19B | -0.01B | 0.24B | 0.22B | -0.00B | -0.02B | -0.21B | 0.06B | -0.07B | 0.21B | 6.69B | -6.61B | -0.36B | -0.11B | 0.17B | 0.10B | -0.01B | -0.13B | -0.59B | -0.38B | 13.30B | 0.32B | -12.95B | 0.15B | 0.13B | -0.26B | -0.19B | -0.28B | -0.17B | 0.01B | 0.01B | 1.85B | 0.52B | -0.61B | 0.51B | 0.45B | -1.01B | -0.98B | -0.48B | 0.98B | -0.40B | -1.58B | -0.43B | 1.32B | -1.04B | 0.47B | -0.24B | 1.16B | 2.13B | -2.63B | -1.03B | -0.07B | 0.04B | 0.05B |