|
Net Income
|
| -0.00B | 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 | 0.74B | 0.71B | 0.77B | 0.78B | 1.04B | 1.26B | -2.10B | 0.85B | 0.69B | 3.12B | 0.04B | 0.11B | 0.99B | 0.12B | 1.02B | 0.14B | 0.12B | 0.04B | -0.11B | 0.01B | 0.07B | 0.00B | 0.02B | 0.52B | -0.38B | 0.03B | 0.16B | 0.07B | 0.05B | 0.05B | 0.05B | 0.06B | -0.30B | 1.92B | 0.06B | 0.06B |
|
Share-based Compensation
|
| 0.03B | | | | | | | | | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.01B | 0.08B | 0.06B | 0.05B | 0.04B | 0.04B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Equity Investments
|
| | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
0.00B | | | | | | | | | | | | | | | | | 0.01B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | |
|
Gains from Investment Securities
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 859.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | -0.20B | | | | | -0.02B | 0.00B | | | -0.00B | | | | | | | | | | | | | | | | | | | | -0.01B | | | | | | | | -0.45B | | | |
|
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 |
|
Divestments
|
| | | | 0.00B | 0.00B | | | | | | | 0.00B | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 291.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Debt
|
| | | | | 0.00B | | 0.00B | | 0.00B | | | | 0.06B | 0.06B | 0.12B | 0.06B | 0.01B | 0.03B | 0.02B | 0.04B | 0.14B | 0.06B | 0.09B | 0.05B | 0.02B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| | | | | 0.00B | | 0.00B | | 0.00B | | | | 0.06B | 0.06B | 0.12B | 0.06B | 0.01B | 0.03B | 0.02B | 0.04B | 0.14B | 0.06B | 0.09B | 0.05B | 0.02B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning Cash Balance
|
0.01B | 0.02B | | | | 0.08B | 0.29B | 0.51B | 0.88B | 0.12B | 3.69B | 0.15B | | 0.08B | 0.68B | 0.67B | 0.57B | 0.13B | 0.59B | 0.68B | 0.75B | 0.24B | 2.04B | 1.35B | 1.13B | 0.40B | 4.09B | 3.56B | 4.92B | 0.87B | 0.34B | 11.01B | 3.98B | 0.38B | 4.02B | 4.76B | 12.47B | 1.74B | 2.93B | 2.59B | 2.89B | 1.84B | 1.41B | 1.39B | 1.23B | 1.21B | 1.40B | 0.76B | 1.24B | 1.06B | 0.73B | 0.61B | 0.48B | 0.44B | 0.80B | 0.40B | 0.38B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 859.49B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1,151.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |