|
Net Income
|
| | | | 4.02B | 7.66B | -1.04B | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -1.55B | | | | -2.43B | | -2.83B | | | | | | | | | | | | |
|
Change in Working Capital
|
| | -0.32B | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | -0.90B | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | | | -0.25B | | -0.48B | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | -0.13B | | -0.05B | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | 0.09B | | | | | | | | | | | | | | | | |
|
Amortization
|
53.22B | 15.33B | 15.34B | 14.62B | 18.54B | 44.70B | 16.28B | 18.53B | 17.06B | 20.57B | 17.97B | 19.93B | 20.41B | 17.83B | 20.44B | 19.88B | 17.59B | 20.02B | 24.06B | 18.50B | 19.31B |
|
Depreciation & Amortization (CF)
|
| | -0.75B | | -1.20B | -0.60B | -1.34B | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | -0.73B | | | | -0.98B | | -0.85B | | | | | | | | | | | | |
|
Change in Intangibles
|
| | -0.11B | | | | -0.24B | | -0.19B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | -0.14B | | | -0.45B | -0.41B | | -0.25B | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -0.80B | | 0.02B | -3.07B | -0.00B | | -0.82B | | | | | | | | | | | | |
|
Other financing activities
|
18.40B | | -0.06B | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | -5.26B | | -0.11B | -6.12B | -0.10B | | -11.05B | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.51B | | -0.18B | | -0.08B | | -0.05B | | -0.20B | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | -0.00B | 1.75B | 0.00B | | -0.07B | | | | | | | | | | | | |
|
Change in Cash
|
| | -0.20B | | -0.01B | -1.25B | 0.01B | | -0.30B | | | | | | | | | | | | |
|
Free Cash Flow
|
| | 0.73B | | 0.09B | | 0.98B | | 0.85B | | | | | | | | | | | | |
|
Net Cash Flow
|
| | -6.05B | | -0.01B | -9.19B | -0.10B | | -11.87B | | | | | | | | | | | | |