|
Net Income
|
| -0.01B | 0.01B | 0.03B | 0.05B | 0.05B | 0.09B | 0.09B | 0.13B | 0.25B | 0.25B | 0.30B | 0.40B | 0.43B | 0.31B | 0.36B | 0.21B | 0.46B | 0.30B | 0.49B | 0.54B | 0.91B | 0.76B | 0.77B | 0.78B | 1.04B | 1.26B | -2.10B | 0.85B | 0.98B | 3.39B | 0.12B | 0.12B | 1.09B | 0.13B | 1.01B | 0.14B | | 0.04B | | | | 0.04B | 0.10B | 0.55B | 0.05B | 0.04B | 0.15B | 0.08B | 0.06B | 0.06B | 0.08B | 0.06B | -0.38B | 0.06B | 0.07B | 0.06B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | |
|
Gains from Sales and Divestitures
|
0.00B | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Gains from Investment Securities
|
0.01B | | | | | | | | | | | | | | | 0.11B | 0.18B | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | 0.01B | |
|
Non-cash Items
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | 0.02B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | -0.11B | -0.20B | | | | | -0.02B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | -0.45B | | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | 9.79B | 10.73B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | |
|
Change in Taxes
|
| 0.02B | | | | 0.05B | 0.05B | 0.05B | 0.06B | 0.08B | 0.07B | 0.01B | | 0.09B | 0.07B | 0.09B | 0.08B | 0.11B | 0.08B | 0.09B | 0.11B | 0.14B | 0.19B | 0.12B | 0.09B | 0.15B | 0.16B | 0.18B | 0.13B | 0.24B | 0.31B | 0.40B | 0.41B | 0.42B | 0.47B | 0.43B | 0.45B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B | 0.06B |
|
Cash from Investing Activities
|
| | | | | -0.07B | | | | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
| 0.58B | | | | 2.65B | 0.00B | 2.70B | 2.74B | 2.77B | 2.79B | 0.46B | | 2.90B | 1.89B | 1.90B | 1.96B | 2.01B | 2.07B | 2.11B | 2.14B | 2.17B | 2.19B | 2.21B | 5.16B | 5.34B | | 10.85B | 11.01B | 11.17B | 19.05B | 21.62B | 21.56B | 21.92B | 22.19B | 22.37B | 22.60B | 3.46B | 3.18B | 3.23B | 3.18B | 3.25B | 3.26B | 3.27B | 3.28B | 3.28B | 3.27B | 3.25B | 3.26B | 3.28B | 3.33B | 3.34B | 3.34B | 3.35B | 3.35B | 3.31B | 3.31B |
|
Cash from Financing Activities
|
| | | | | | | | | 986.58 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | 0.03B | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | | | 0.02B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | | | | -0.05B | | | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |