|
Net Income
|
0.01B | -0.07B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.03B | 0.07B | 0.03B | 0.05B | 0.04B | 0.20B | 0.01B | 0.02B | 0.05B | 0.25B | 0.06B | | 0.10B | 0.21B | 0.04B | | 0.13B | 0.39B | 0.10B | 0.17B | -0.12B | 0.00B | -0.00B | 0.00B | -0.00B | -234.28B | -0.01B | -0.00B | -0.02B | 6.23B | -0.00B | 0.00B | -0.02B | 0.02B | -0.01B | 0.00B | 0.00B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.69B | | | | -24.67B | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | -0.00B | | -0.01B | | | | -0.01B | | | -0.00B | -0.01B | | -0.00B | | | | | -0.00B | | | | | | | | | -0.00B | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | 0.03B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.15B | | | | -0.00B | | | | -0.00B | | | |
|
Amortization
|
0.00B | -0.08B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.01B | 1.34B | 0.02B | 0.01B | | 2.10B | | | 21.50B | 16.90B | 18.48B | 16.96B | 19.46B | 20.29B | 23.60B | 26.06B | 26.69B | 32.10B | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| | 0.30B | | 0.35B | 0.37B | 0.00B | 0.49B | 0.50B | 0.38B | 0.53B | 0.46B | 0.47B | 0.04B | 0.58B | 0.08B | 0.07B | 0.49B | 0.89B | 0.47B | 0.56B | 0.40B | 0.88B | 0.52B | 0.41B | 0.28B | 0.42B | 0.32B | 0.52B | 0.30B | 494.08B | 0.05B | 0.06B | 0.04B | 0.47B | 0.44B | | | 0.08B | 0.06B | | 0.09B | 0.09B | 0.06B | | 0.09B |
|
Change in Accured Expenses
|
| | 0.07B | | 0.11B | 0.10B | 0.15B | 0.14B | 0.13B | 0.14B | 0.14B | 0.12B | 0.17B | 0.03B | 0.31B | 0.04B | 0.05B | 0.26B | 0.32B | 0.32B | 0.48B | 0.34B | 0.58B | 0.48B | 0.74B | 0.70B | 0.99B | 0.64B | 0.57B | 0.68B | 984.52B | 0.13B | 0.14B | 0.11B | 1.03B | 0.95B | | | 0.17B | 0.14B | | 0.15B | 0.16B | 0.15B | | 0.16B |
|
Change in Taxes
|
| | 0.00B | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | 0.33B | 0.32B | 0.32B | 0.31B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| | 0.00B | | 1.54B | 1.54B | 0.00B | 1.49B | 1.50B | 1.51B | 1.76B | 1.78B | 1.80B | 0.27B | 1.82B | 0.29B | 0.28B | 1.89B | 1.90B | 1.92B | 1.97B | 1.99B | 2.01B | 2.04B | 2.06B | 4.91B | 5.21B | 5.23B | 5.29B | 5.12B | 6.00B | 0.79B | 0.75B | 0.72B | 0.74B | 0.63B | | 0.62B | | 0.64B | | | | 0.64B | | 0.65B |
|
Exchange Rate Effect
|
-0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | 0.02B | 0.01B | 0.00B | -0.01B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.02B | -0.09B | 0.01B | -0.03B | -0.00B | -0.02B | -0.00B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | | -0.00B | 0.00B | | | 0.00B |