|
Net Income
|
| | | | | | | | 814.96 | 2.69B | | 2.55B | 2.85B | | | | | | | 6.43B | | |
|
Share-based Compensation
|
| 1.55B | | | -1.66B | -1.66B | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | 0.00B | 3.67B | | 3.91B | | | | | 0.77B | -0.01B | -0.01B | 0.13B | 0.13B | 0.03B |
|
Gains from Sales and Divestitures
|
| | | | | | | | 6.71 | | | 7.75 | | | | | | | | | | |
|
Gains from Investment Securities
|
| 1.86B | | | -2.07B | 1.76B | | | -159.30 | -0.34B | | -0.09B | | -0.10B | | -0.05B | -0.35B | -0.11B | -0.11B | -0.43B | -0.44B | -0.23B |
|
Change in Working Capital
|
| | | | | | | | -51.98 | -0.01B | | 0.57B | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | -0.27B | 0.02B | | -0.38B | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | 0.00B | 4.01B | | 4.12B | | | | | | | | | | |
|
Amortization
|
-33.33B | | -31.90B | -33.05B | | | 7.92B | 8.37B | 523.19 | | 5.07B | -4.01B | | -2.54B | | -1.48B | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | 447.73 | 1.15B | | 1.23B | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | -449.40 | -2.33B | | -2.71B | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | 18.45 | -17.43 | | 0.00B | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | -60.37 | -0.23B | | -0.18B | | | | | | | | | | |
|
Divestments
|
| | | | | | | | 0.04B | -0.02B | | 0.05B | | | 4.56B | | | 4.90B | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | -0.12B | | | | | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B |
|
Cash from Investing Activities
|
| | | | | | | | -804.90 | -2.24B | | -2.09B | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | -459.46 | -1.67B | | -1.83B | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | -1.24B | 0.32B | | -1.25B | | | | | -1.08B | -1.95B | -1.99B | -2.18B | -2.21B | -1.93B |
|
Exchange Rate Effect
|
| 0.36B | | | -0.03B | -0.39B | | | 0.01B | -0.03B | | -0.00B | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | -5.03 | -0.23B | | -0.01B | | | | -1.44B | | -0.04B | -0.04B | | | |
|
Free Cash Flow
|
| | | | | | | | 0.00B | 6.34B | | 6.83B | | | | | | | | | | |
|
Net Cash Flow
|
| | | | | | | | 154.27 | 0.11B | | 0.20B | | | | | | | | | | |