|
Net Income
|
0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.04B | 0.01B | 0.02B | 0.03B | 0.06B | 0.01B | -0.06B | 0.02B | 0.07B | 0.03B | 0.06B | 0.04B | 0.09B | 0.06B | 0.08B | 0.10B | 0.10B | 0.09B | 0.15B | 0.05B | 0.06B | 0.09B | -0.14B | 0.07B | -0.04B | -0.13B | -0.37B | -0.09B | -0.06B | -0.07B | 0.02B | -0.02B | 0.03B | -0.03B | -0.03B | -0.05B | 0.02B | -0.02B | -0.04B | -0.01B | 0.07B | -0.02B | -0.04B | 0.03B | 0.15B | 0.11B | 0.02B | 0.00B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | 0.03B | | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | 0.02B | |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | 0.00B | | | | 0.01B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | 0.00B | | 0.04B | 0.07B | 0.14B | 0.29B | 0.05B | 0.03B | | | | | | | | | | | | | | | | 0.07B | 0.03B |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12B | | | | 0.09B | | | | 0.13B | | | | 0.09B | | | | 0.00B | | | | 0.01B | | | | 0.03B | | | | 0.03B | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | -0.27B | 0.94B | -0.38B | 0.79B | 0.06B | 0.84B | -0.63B | | | | | 0.04B | -0.00B | 0.10B | -0.04B | 0.13B | -0.04B | 0.25B | -0.02B | 0.25B | -0.00B | 0.38B | -0.23B | 0.35B | -0.06B | 0.53B | -0.23B | -0.04B |
|
Amortization of Goodwill
|
| | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | | | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.40B | 0.50B | | | | | 0.91B | | 0.94B | | 558.72B | 441.62B | 463.71B | 474.12B | 446.71B | 462.63B | 427.05B | 479.89B | 491.91B | 519.90B | 555.29B | 625.27B | 582.23B | | 649.96B | 705.75B | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12B | -0.02B | -0.14B | -0.07B | -0.33B | -0.06B | -0.32B | -1.94B | | | | | -0.05B | -0.37B | 0.10B | 0.02B | 0.16B | 0.18B | -0.21B | -0.04B | -0.12B | -0.19B | -0.21B | -0.31B | -0.53B | 0.56B | 0.26B | -0.31B | -0.04B |
|
Other financing activities
|
| 0.00B | | | 0.11B | | | | 0.12B | 0.12B | | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.07B | 0.08B | | 0.08B | | 0.09B | 0.10B | 0.11B | 0.12B | 0.13B | 0.14B | 0.14B | 0.18B | 0.30B | 0.36B | 0.88B | 0.90B | 0.92B | 0.95B | 1.49B | 1.58B | 1.61B | 1.64B | 1.68B | 1.70B | 1.74B | 3.30B | 4.37B | | 4.32B | | 4,358.27B | 4,334.98B | 4,357.85B | 4,374.28B | 4,400.66B | 4,274.94B | 4,213.55B | 4,235.88B | 4,256.96B | 4,275.16B | 4,264.58B | 4,280.21B | 4,294.82B | | 3,781.36B | 3,703.60B | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | 0.00B | 0.27B | 0.00B | -0.01B | 0.00B | 1.50B | 3.30B | | | | | -0.05B | -0.00B | -0.01B | 0.00B | -0.15B | -0.08B | 0.00B | 0.00B | 0.00B | -0.01B | 0.05B | -0.06B | -0.25B | -0.28B | -0.09B | -0.06B | 0.00B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | | | -0.02B | -0.01B | -0.00B | 0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B |
|
Change in Cash
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | -0.28B | 1.07B | -0.46B | 0.45B | -0.11B | 2.03B | 0.74B | | | | | -0.16B | -0.39B | 0.18B | -0.01B | 0.13B | 0.05B | 0.05B | -0.06B | 0.12B | -0.20B | 0.21B | -0.60B | -0.43B | 0.22B | 0.70B | -0.60B | -0.06B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26B | 1.58B | 1.30B | | 1.92B | 2.36B | 2.25B | | | | | | 2.68B | 2.52B | 2.13B | | 2.29B | 2.43B | 2.48B | | 2.46B | 2.58B | 2.38B | | 1.99B | 1.56B | 1.78B | 2.59B | 2.52B |
|
Free Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57B | -0.27B | 0.94B | -0.38B | 0.79B | 0.06B | 0.84B | -0.63B | | | | | 0.04B | -0.00B | 0.10B | -0.04B | 0.13B | -0.04B | 0.25B | -0.02B | 0.25B | -0.00B | 0.38B | -0.23B | 0.35B | -0.06B | 0.53B | -0.23B | -0.04B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31B | -0.29B | 1.07B | -0.45B | 0.45B | 0.00B | 2.03B | 0.74B | | | | | -0.06B | -0.38B | 0.18B | -0.02B | 0.14B | 0.06B | 0.04B | -0.06B | 0.12B | -0.20B | 0.21B | -0.60B | -0.43B | 0.22B | 0.70B | -0.60B | -0.08B |