|
Net Income
|
0.05B | 0.02B | 0.07B | -0.03B | 0.06B | 0.02B | 0.04B | 0.09B | 0.05B | 0.03B | 0.06B | 0.08B | 0.01B | 0.01B | 0.05B | 0.07B | -0.01B | -0.09B | 0.02B | 0.04B | -0.04B | -0.01B | -0.01B | -0.01B | 0.03B | 0.07B | 0.03B | 0.06B | 0.06B | -0.01B | 0.06B | 0.11B | -0.00B | 0.05B | 0.09B | 0.03B | 0.03B | 0.05B | 0.09B | 0.03B | -0.06B | -0.13B | -0.15B | 0.04B | -29.80B | 25.51B | 22.00B | 92.01B | 0.03B | 45.85B | 112.25B | 94.80B | 58.65B | 106.17B | 116.25B | 56.13B | 47.72B | 26.77B | 35.29B | 0.07B | 0.00B | 22.69B | -30.76B |
|
Deferred Taxes
|
| | | 0.19B | 0.18B | 0.21B | 0.00B | 0.14B | 0.15B | 0.12B | 0.12B | 0.13B | 0.14B | 0.12B | 0.12B | 0.10B | 0.10B | 0.10B | 0.10B | 0.08B | 0.08B | 0.09B | 0.07B | 0.06B | -0.01B | 0.07B | 0.08B | 0.01B | 0.06B | 0.06B | 0.07B | -0.01B | -0.00B | 0.07B | 0.06B | -0.00B | 0.06B | 0.06B | 0.06B | -0.01B | 0.00B | 0.05B | 0.04B | -0.00B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.09B | 0.09B | 0.09B | 0.08B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.11B | 0.11B | 0.10B |
|
Cash from Discontinued Operations
|
-0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | | | -0.00B | -0.00B | | | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -1.15B | -4.23B | 5.39B | -0.00B | -0.01B | -1.14B | 12.84B | -0.01B | -4.93B | -9.19B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.03B | -0.00B | -0.00B | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.01B | | | 0.01B | | | | | | | | 0.02B | | | 0.01B | 0.01B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | 2.46B | | | | 2.43B | | | | 2.55B | | | | 2.03B | | 0.00B | 0.00B | 0.78B | | | | 0.63B | | | | 0.46B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | -0.05B | 0.00B | 0.02B | | -0.04B | -0.02B | 0.02B | | -0.06B | -0.03B | 0.02B | | -0.05B | 0.01B | 0.11B | | 0.05B | -0.01B | -0.05B | | -0.03B | 0.01B | 0.03B | | -0.04B | 0.04B | 0.02B | | 0.04B | -0.05B | -0.01B | | -0.01B | -0.01B | 0.03B | | -0.07B | 0.03B | 0.01B | | -0.01B | 0.00B | 0.05B | | -0.01B | 0.03B | 0.03B | | -0.05B | -0.01B | 0.05B | | -0.08B | 0.01B | 0.01B | | -0.07B | 0.00B | -0.11B |
|
Change in Taxes
|
| | | 0.03B | | | -0.00B | 0.05B | 0.06B | 0.03B | | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.04B | 0.05B | 0.03B | 0.02B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.07B | 0.06B | 0.07B | 0.08B | 0.07B | 0.07B | 0.09B | 0.10B | 0.08B | 0.08B | 0.08B | 0.08B | -0.12B | 0.04B | 0.05B | 0.02B |
|
Other Working Capital Changes
|
-0.04B | | | 0.02B | -0.05B | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.01B | 0.04B | 0.09B | 0.14B | 0.01B | 0.05B | 0.09B | 0.11B | 0.01B | 0.03B | 0.09B | 0.10B | -0.01B | 0.02B | 0.08B | 0.13B | 0.04B | -0.06B | 0.03B | 0.18B | -0.03B | 0.03B | 0.04B | 0.07B | -0.02B | 0.03B | 0.05B | 0.10B | -0.00B | 0.09B | 0.07B | 0.11B | -0.03B | 0.06B | 0.05B | 0.10B | 0.03B | 0.03B | 0.08B | 0.09B | -0.06B | -0.02B | 0.03B | 0.07B | 0.01B | 0.03B | 0.10B | 0.12B | 0.04B | 0.09B | 0.11B | 0.11B | 0.03B | 0.05B | 0.15B | 0.15B | -0.01B | 0.07B | 0.10B | 0.11B | -0.01B | 0.07B | 0.11B |
|
Amortization
|
0.00B | | | | 0.00B | | | | | | | | | | | 0.67B | | | 0.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42B | | 2.75B | 2.92B |
|
Capital Expenditures
|
-0.01B | -0.03B | -0.04B | 0.26B | -0.03B | -0.07B | -0.08B | 0.50B | -0.04B | -0.06B | -0.08B | 0.47B | -0.04B | -0.05B | -0.06B | 0.46B | -0.02B | 0.08B | 0.05B | 0.06B | 0.01B | 0.02B | -0.09B | 0.15B | 0.01B | 0.02B | 0.02B | 0.04B | -0.03B | -0.04B | -0.04B | 0.28B | -0.02B | -0.04B | -0.06B | 0.32B | -0.04B | -0.06B | -0.07B | 0.43B | -0.04B | -0.01B | -0.01B | 0.15B | -0.02B | -0.03B | -0.03B | 0.19B | -0.02B | -0.04B | -0.06B | 0.34B | -0.05B | -0.08B | -0.10B | 0.59B | -0.06B | -0.09B | -0.09B | 0.57B | -0.05B | -0.06B | -0.08B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | -0.00B | 0.01B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.02B | 0.05B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
-0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | 0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | | -0.00B | -0.00B | 0.00B | | -0.00B | 0.00B | -0.00B | 0.00B | | | | | | | 0.01B | -0.04B | | | | | | | | | | | | | -0.02B | -0.00B | -0.01B | 0.03B | 0.01B | 0.01B | | 0.04B | 0.04B | 0.00B | 0.03B | 0.00B | -0.09B | 0.10B | 0.03B |
|
Cash from Investing Activities
|
-0.01B | -0.03B | -0.04B | -0.10B | -0.03B | -0.07B | -0.08B | -0.14B | -0.04B | -0.06B | -0.07B | -0.13B | -0.04B | -0.05B | -0.06B | -0.16B | -0.02B | 0.08B | -0.17B | -0.06B | -0.01B | -0.02B | -0.02B | -0.01B | 0.01B | 0.04B | -0.01B | -0.02B | -0.00B | -0.02B | -0.03B | -0.06B | 0.02B | -0.07B | -0.04B | -0.07B | -0.04B | -0.06B | -0.07B | -0.10B | -0.04B | -0.01B | -0.01B | -0.02B | -0.02B | -0.03B | -0.02B | -0.04B | -0.04B | -0.04B | -0.07B | -0.11B | -0.04B | -0.07B | -0.16B | -0.11B | -0.05B | -0.08B | -0.06B | -0.09B | -0.14B | -0.07B | -0.06B |
|
Other financing activities
|
-0.01B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.01B | 0.02B | -0.00B | 0.02B | 0.02B | 0.02B | -0.00B | 0.02B | 0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.02B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | 0.03B | 0.01B | 0.03B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B |
|
Cash from Financing Activities
|
-0.01B | -0.01B | -0.01B | -0.03B | -0.05B | 0.13B | -0.01B | -0.04B | -0.00B | 0.13B | -0.02B | -0.02B | 0.02B | 0.02B | 0.19B | -0.13B | 0.04B | 0.02B | 0.01B | -0.07B | -0.00B | -0.01B | 0.03B | -0.06B | 0.16B | -0.21B | -0.07B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.03B | -0.01B | -0.03B | -0.02B | -0.01B | -0.01B | 0.01B | 0.13B | 0.02B | -0.00B | -0.01B | -0.00B | 0.01B | -0.03B | -0.00B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.00B | 0.02B | -0.01B | -0.01B | -0.03B | 0.01B | 0.42B | -0.26B | -0.00B |
|
Exchange Rate Effect
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.03B | 0.08B | -0.11B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | 0.02B | -0.07B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.01B | 0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.03B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B |
|
Change in Cash
|
-0.02B | -0.00B | 0.04B | 0.02B | -0.07B | 0.11B | -0.00B | -0.07B | -0.03B | 0.10B | -0.00B | -0.06B | -0.04B | -0.02B | 0.21B | -0.16B | 0.05B | -0.12B | 0.16B | -0.12B | -0.07B | 0.01B | 0.01B | 0.02B | 0.15B | -0.13B | -0.02B | 0.08B | -0.01B | 0.05B | 0.03B | 0.04B | -0.07B | -0.03B | -0.00B | -0.01B | -0.02B | -0.04B | -0.01B | -0.00B | 0.02B | -0.02B | 0.01B | 0.03B | -0.02B | 0.01B | 0.05B | 0.07B | -0.01B | 0.01B | 0.01B | -0.02B | -0.04B | -0.03B | -0.04B | 0.03B | -0.07B | -0.02B | 0.01B | 0.02B | 0.27B | -0.26B | 0.04B |
|
Free Cash Flow
|
-0.00B | 0.07B | 0.13B | -0.12B | 0.04B | 0.12B | 0.17B | -0.39B | 0.05B | 0.09B | 0.17B | -0.37B | 0.02B | 0.07B | 0.14B | -0.33B | 0.06B | -0.14B | -0.02B | 0.12B | -0.04B | 0.01B | 0.13B | -0.08B | -0.03B | 0.01B | 0.03B | 0.06B | 0.02B | 0.12B | 0.11B | -0.18B | -0.00B | 0.10B | 0.11B | -0.22B | 0.06B | 0.09B | 0.15B | -0.35B | -0.01B | -0.01B | 0.04B | -0.08B | 0.02B | 0.06B | 0.13B | -0.07B | 0.06B | 0.13B | 0.17B | -0.23B | 0.08B | 0.13B | 0.25B | -0.44B | 0.05B | 0.16B | 0.19B | -0.46B | 0.04B | 0.13B | 0.18B |
|
Net Cash Flow
|
-0.04B | 0.01B | 0.04B | 0.02B | -0.07B | 0.11B | 0.01B | -0.07B | -0.03B | 0.11B | -0.00B | -0.06B | -0.03B | -0.01B | 0.21B | -0.16B | 0.06B | 0.05B | -0.13B | 0.05B | -0.05B | 0.01B | 0.04B | 0.00B | 0.15B | -0.14B | -0.02B | 0.09B | -0.01B | 0.06B | 0.03B | 0.04B | -0.01B | -0.05B | 0.00B | -0.01B | -0.02B | -0.04B | -0.00B | -0.01B | 0.03B | -0.02B | 0.02B | 0.03B | -0.01B | 0.01B | 0.05B | 0.08B | -0.02B | 0.03B | 0.03B | -0.02B | -0.03B | -0.02B | -0.02B | 0.06B | -0.07B | -0.02B | 0.01B | 0.02B | 0.27B | -0.26B | 0.04B |