|
Net Income
|
-0.23B | -0.20B | 32.42 | 0.12B | 0.22B | 0.35B | 0.49B | 0.79B | 0.60B | 0.70B | 0.57B | 0.40B | 0.41B | | 0.38B | 0.09B | 0.15B | | 0.28B | 0.64B | 0.35B | | 365.24 | 436.69 | 508.53 | 507.97 | 460.19 | 366.76 | 276.87 | 438.21 | 496.99 | 739.83 | 627.84 | 686.31 | 857.09 | 959.02 | 867.47 | 947.98 | 0.00B | 968.47 | 351.67 | 569.12 | 829.42 | 1.55B | 0.51B | 1.17B | 1.60B | 1.99B | 2.14B | 1.73B | 2.57B | 2.67B | 0.99B | 2.01B | 2.19B | 2.53B | 2.70B | 2.92B | 2.76B | 2.99B | 1.78B | 2.28B | 3.16B | 4.37B | 3.42B |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.94 | 14.05 | 20.03 | 0.03B | 0.02B | 0.01B | 0.03B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.02B | 0.05B | 0.06B | 0.06B | 0.04B |
|
Deferred Taxes
|
-0.04B | -0.04B | -6.43 | 0.01B | 0.02B | -0.01B | 0.04B | -0.09B | 0.04B | -0.00B | -0.00B | 0.04B | 0.03B | | 0.03B | -0.16B | 0.00B | | -0.02B | -0.02B | -0.04B | | -51.84 | -1.50 | 18.71 | -10.39 | 45.57 | -3.07 | -4.97 | -7.45 | 41.53 | -28.83 | 17.37 | 15.41 | -7.64 | -18.72 | 10.57 | 35.79 | -46.76 | -270.40 | -86.95 | -73.15 | 25.04 | -0.09B | -0.03B | -0.02B | -0.13B | -0.07B | -0.04B | -0.01B | -0.32B | -0.12B | -0.04B | -0.10B | -0.34B | -0.09B | 0.01B | 0.05B | -0.15B | -0.05B | -0.00B | 0.00B | -0.13B | -0.03B | 0.08B |
|
Gains from Sales and Divestitures
|
0.00B | 0.00B | 4.43 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 2.79 | 0.00B | 1.02 | 1.44 | 1.78 | 0.00B | 1.32 | 2.37 | 4.24 | 0.01B | 0.32 | 0.00B | 1.41 | 0.00B | 0.49 | 4.06 | 4.07 | 0.00B | 0.68 | 2.25 | 2.56 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.02B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | -386.39 | -395.29 | -859.57 | -0.00B | -79.91 | -302.61 | -117.55 | -799.83 | -97.42 | -124.66 | -249.84 | -592.96 | -327.46 | -0.79 | -111.64 | -1.00B | -0.34B | -0.00B | -0.40B | -0.98B | -0.73B | | -0.06B | -0.58B | -0.02B | -0.22B | -0.10B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.33B | -0.00B | -0.00B | -0.00B | |
|
Asset Writedowns and Impairment
|
0.00B | 0.06B | 18.85 | 0.00B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | | 0.04B | 0.03B | 0.04B | | 0.06B | 0.07B | 0.06B | | 47.58 | 50.37 | 41.95 | 66.63 | 62.58 | 63.79 | 40.40 | 25.41 | 3.24 | 11.88 | 31.22 | 34.44 | 47.73 | 22.25 | 72.48 | 49.74 | 52.92 | 82.18 | 81.95 | 55.17 | 51.31 | 0.06B | 0.04B | 0.04B | 0.04B | 0.09B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.08B | 0.08B | 0.07B | 0.09B | 0.10B | 0.11B | 0.23B | 0.13B | 0.12B | 0.17B | 0.18B | 0.06B |
|
Non-cash Items
|
0.18B | 0.15B | -200.39 | 0.12B | -0.14B | -0.15B | 40.36 | -0.39B | | | | | | | | 0.05B | | | | 0.05B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | 2.52B | -0.16B | -0.14B | 0.05B | -0.15B | 0.83B | 0.01B | -0.13B | -0.33B | 0.02B | | 0.14B | -0.65B | -0.31B | | -0.28B | -0.12B | -0.21B | | -139.96 | -15.00 | -227.90 | -251.17 | -103.71 | 590.81 | -368.39 | 16.15 | -604.82 | 611.45 | -843.16 | -98.48 | -364.89 | 296.71 | -679.99 | -8.11 | -373.48 | 948.27 | -0.00B | -525.30 | -823.74 | 2.46B | -1.23B | -0.56B | -1.07B | 3.67B | -2.89B | 2.86B | 0.31B | 5.32B | -1.57B | 1.10B | -0.41B | 3.28B | -1.57B | -2.00B | -0.99B | 0.59B | -1.95B | -1.08B | -1.52B | 6.66B | -2.94B |
|
Change in Receivables
|
| 0.29B | | 0.56B | | | | 1.53B | | 1.29B | 1.15B | 1.19B | | | 0.41B | 0.78B | | | | 1.20B | | | | 1.32B | | | | 0.88B | | | | 0.76B | | | | 2.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 0.32B | | 0.30B | | | | 0.75B | | | | 0.60B | | | 0.49B | 0.25B | | | | 0.85B | | | | 0.62B | | | | 0.58B | | | | 0.64B | | | | 0.99B | | | | 1.10B | | | | 1.18B | | 2.04B | | 1.64B | | 2.27B | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | 0.06B | 0.06B | 0.07B | 0.08B | 0.50B | 0.79B | 1.20B | 1.22B | 0.03B | 0.99B | | 0.51B | 0.03B | 0.33B | | 0.55B | 0.02B | 0.44B | | 532.18 | 0.02B | 443.90 | 519.68 | 513.65 | 2.81B | 343.44 | 365.14 | 432.69 | 2.33B | 783.61 | 836.95 | 984.52 | 2.73B | 338.22 | 336.87 | 311.49 | 1.02B | 207.55 | 206.64 | 295.51 | 0.27B | 0.27B | 0.26B | 0.28B | 0.31B | 0.30B | 0.29B | 0.29B | 0.29B | 0.34B | 0.38B | 0.48B | 0.46B | 0.47B | 0.52B | 0.52B | 0.43B | 0.48B | 0.51B | 0.49B | 0.49B | 0.46B |
|
Other Working Capital Changes
|
| | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.16B | 0.08B | -92.84 | 0.10B | 0.10B | 0.30B | 0.56B | 0.35B | 1.52B | 0.74B | 0.50B | 0.25B | 0.52B | | 0.61B | -0.33B | -0.07B | | 0.14B | 0.71B | 0.28B | | 284.70 | 511.43 | 382.33 | 313.60 | 466.63 | 0.00B | -6.40 | 543.36 | -3.01 | 0.00B | -179.41 | 703.04 | 470.22 | 0.00B | 227.40 | 900.03 | 566.10 | 0.00B | -546.49 | 111.80 | 77.24 | 3.97B | -0.67B | 0.41B | 0.22B | 5.57B | -1.13B | 4.30B | 2.12B | 7.34B | -0.66B | 2.72B | 1.18B | 5.46B | 0.79B | 0.42B | 1.23B | 3.44B | -0.27B | 0.99B | 1.04B | 10.20B | -0.06B |
|
Amortization
|
| 0.45B | | 0.51B | | | | 0.38B | | 0.36B | 0.34B | 0.36B | | | 0.51B | 0.60B | | | | 1.87B | | | | 2.09B | | | | 2.21B | | | | 3.11B | | | | 3.22B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.08B | 0.05B | 48.28 | 0.13B | 0.09B | 0.09B | 0.10B | 0.07B | 0.09B | 0.10B | 0.10B | 0.08B | 0.07B | | 0.05B | 0.06B | 0.06B | | 0.09B | 0.09B | 0.09B | | 80.28 | 78.11 | 74.95 | 80.44 | 86.15 | 88.24 | 90.52 | 94.98 | 97.90 | 111.32 | 192.63 | 195.32 | 118.97 | 120.45 | 126.05 | 118.93 | 127.94 | 126.01 | 119.12 | 121.80 | 125.10 | 0.14B | 0.13B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.14B | 0.14B | 0.19B | 0.18B | 0.20B | 0.19B | 0.23B | 0.23B | 0.24B | 0.26B | 0.26B | 0.25B |
|
Capital Expenditures
|
-0.06B | -0.05B | -19.28 | 0.15B | 0.01B | -0.02B | -0.04B | -0.09B | -0.09B | -0.09B | -0.11B | -0.13B | -0.06B | | -0.06B | -0.05B | -0.04B | | -0.07B | -0.11B | -0.10B | | -111.91 | -159.85 | -97.06 | -87.52 | -96.15 | -132.08 | -60.94 | -111.70 | -74.01 | -103.55 | -41.12 | -61.95 | -112.50 | -174.61 | -158.73 | -149.83 | -150.16 | -216.98 | -167.08 | -144.16 | -206.80 | -0.34B | -0.26B | -0.25B | -0.25B | -0.35B | -0.23B | -0.29B | -0.23B | -0.31B | -0.27B | -0.25B | -0.36B | -0.46B | -0.57B | -0.59B | -0.55B | -0.63B | -0.45B | -0.57B | -0.46B | -0.75B | -0.44B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.01B | -0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
-0.05B | -0.05B | -57.99 | -0.07B | 0.04B | -0.05B | -0.04B | 0.06B | -0.02B | -0.02B | -0.02B | -0.07B | -0.00B | | -0.10B | -0.01B | -0.01B | -0.22B | -0.11B | 0.01B | | -0.21B | -0.10B | -0.00B | -1.25 | 2.43 | | -97.55 | -3.97 | -1.47 | -2.90 | -0.97 | -92.37 | -125.00 | -2.47 | -8.01 | -7.49 | -11.69 | -6.05 | -16.44 | -98.55 | -13.15 | -12.47 | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B |
|
Acquisitions
|
| | | | | | | | | | | | | | | -0.01B | | -0.00B | 0.00B | 1.21B | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | -0.27B | | | | | | | | | | | -0.03B | -0.01B | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | 1.38B | 0.26B | 0.58B | | 0.36B | 0.32B | 0.38B | | 225.82 | 287.34 | 311.69 | 38.67 | 27.79 | 0.37B | 248.39 | 480.00 | 413.04 | 0.00B | 319.62 | 660.23 | 117.55 | 294.36 | 465.98 | 214.12 | 145.27 | 399.95 | 203.91 | 392.49 | 322.77 | 0.22B | 0.12B | 0.49B | 0.48B | 0.47B | 0.60B | 1.48B | 0.12B | 0.00B | 0.29B | 0.32B | 0.20B | 0.11B | 0.13B | | 0.00B | 0.00B | | 0.11B | 0.22B | 0.00B | |
|
Cash from Investing Activities
|
-0.11B | -0.05B | -19.28 | 0.14B | 0.05B | -0.07B | -0.08B | -0.03B | -0.11B | -0.11B | -0.14B | -0.19B | -0.07B | | -0.30B | 0.08B | 0.08B | | 0.05B | -0.13B | 0.01B | | -32.30 | 96.24 | 140.82 | -118.46 | -110.38 | -0.00B | -201.69 | -26.54 | -540.86 | -0.00B | 160.34 | -950.18 | -84.17 | -651.12 | 231.09 | -68.35 | -278.34 | -437.15 | -389.18 | 234.39 | -8.13 | -1.13B | -0.49B | 0.24B | -0.19B | -1.14B | -0.37B | 1.19B | -0.33B | -0.54B | -0.01B | -0.15B | -0.51B | -0.37B | -0.47B | -0.59B | -1.19B | -0.66B | -0.79B | -0.47B | -0.24B | -1.32B | -0.44B |
|
Other financing activities
|
| | | | | | | | -0.20B | | | | 0.00B | | 0.00B | 0.00B | | | 0.00B | 0.00B | | | 1.20 | 1.50 | 2.04 | 0.66 | 0.56 | 0.88 | | 0.11 | 0.56 | 0.32 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.00B | -0.12B | 6.43 | 0.11B | 0.01B | -0.10B | 0.00B | 0.22B | -0.37B | -0.57B | -0.24B | -0.21B | -0.16B | | 3.78B | -4.09B | 0.01B | | 0.43B | -0.21B | -0.19B | | -213.72 | -266.34 | -126.65 | -505.98 | -147.84 | -143.92 | -225.32 | -685.33 | 0.00B | 0.00B | 12.57 | -819.02 | -181.03 | -379.84 | -196.81 | -0.00B | -425.59 | -402.91 | -54.67 | -0.00B | -158.05 | -0.69B | 0.26B | 0.21B | 0.01B | -1.42B | -1.88B | -3.15B | -2.82B | -3.81B | -2.28B | -2.81B | -1.62B | -0.88B | -0.98B | -0.15B | -1.53B | -0.59B | -1.01B | -0.83B | -0.62B | -0.61B | -3.31B |
|
Dividends Paid - Common
|
| -0.12B | 0.12B | 0.13B | | -0.11B | | 0.12B | | | | 0.47B | | 0.00B | -0.00B | 0.49B | | 0.00B | -0.00B | 0.59B | | -0.37B | 0.36B | -0.33B | | -334.04 | -672.05 | -0.33B | | -503.60 | 0.50B | -0.48B | | -568.57 | 0.61B | -0.61B | | -712.27 | 0.69B | 0.68B | | -993.75 | 0.98B | -0.49B | | -0.62B | | -0.60B | | -0.77B | | -0.83B | | -1.57B | -0.55B | -0.55B | -0.58B | -0.73B | -0.62B | -0.61B | -0.62B | -0.74B | -0.65B | -0.64B | -0.63B |
|
Exchange Rate Effect
|
0.00B | -0.00B | -1.00 | 0.00B | 0.01B | 0.01B | -0.02B | 0.01B | -0.02B | -0.00B | 0.01B | 0.01B | -0.00B | | -0.01B | -0.00B | 0.00B | | -0.01B | -0.01B | -0.00B | 0.00B | 6.25 | 2.00 | 10.54 | -2.43 | -1.78 | 2.19 | -2.98 | 13.44 | -7.93 | 5.40 | 10.44 | -30.26 | -12.93 | 0.71 | -8.85 | 10.62 | -4.65 | 8.56 | 3.64 | -4.94 | 5.45 | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.01B | 0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B |
|
Change in Cash
|
0.05B | -0.08B | -106.69 | 0.11B | 0.07B | 0.13B | 0.46B | 0.55B | 1.02B | 0.06B | 0.14B | -0.14B | 0.29B | | 4.09B | -4.35B | 0.02B | | 0.62B | 0.37B | 0.09B | | 44.92 | 343.33 | 407.05 | -313.27 | 206.64 | -243.56 | -436.40 | -155.07 | 0.00B | -6.59 | 3.94 | -0.00B | 192.08 | 213.59 | 252.83 | -165.93 | -142.48 | 0.00B | -986.71 | -665.08 | -83.48 | 2.15B | -0.89B | 0.85B | 0.04B | 3.01B | -3.38B | 2.34B | -1.02B | 3.01B | -2.95B | -0.24B | -0.95B | 4.20B | -0.67B | -0.33B | -1.49B | 2.18B | -2.07B | -0.31B | 0.18B | 8.29B | -3.82B |
|
Free Cash Flow
|
0.22B | 0.14B | -73.56 | -0.05B | 0.09B | 0.32B | 0.60B | 0.45B | 1.61B | 0.83B | 0.62B | 0.37B | 0.58B | | 0.67B | -0.29B | -0.04B | | 0.22B | 0.82B | 0.38B | | 396.61 | 671.29 | 479.39 | 401.11 | 562.79 | 0.00B | 54.54 | 655.06 | 71.00 | 0.00B | -138.29 | 764.99 | 582.72 | 0.00B | 386.13 | 0.00B | 716.26 | 0.00B | -379.41 | 255.97 | 284.04 | 4.31B | -0.41B | 0.66B | 0.47B | 5.92B | -0.91B | 4.59B | 2.36B | 7.65B | -0.39B | 2.96B | 1.54B | 5.92B | 1.36B | 1.00B | 1.77B | 4.07B | 0.18B | 1.57B | 1.50B | 10.95B | 0.37B |
|
Net Cash Flow
|
0.05B | -0.08B | -105.69 | 0.36B | 0.17B | 0.12B | 0.48B | 0.54B | 1.04B | 0.06B | 0.12B | -0.16B | 0.30B | | 4.09B | -4.34B | 0.02B | | 0.63B | 0.37B | 0.09B | | 38.68 | 341.33 | 396.51 | -310.84 | 208.42 | -245.75 | -433.42 | -168.51 | 0.00B | -11.98 | -6.50 | -0.00B | 205.02 | 212.88 | 261.68 | -176.55 | -137.83 | 0.00B | -990.34 | -660.14 | -88.93 | 2.15B | -0.89B | 0.86B | 0.04B | 3.00B | -3.38B | 2.35B | -1.03B | 2.99B | -2.95B | -0.24B | -0.96B | 4.21B | -0.66B | -0.32B | -1.49B | 2.19B | -2.07B | -0.31B | 0.19B | 8.28B | -3.81B |