|
Net Income
|
0.52B | 0.64B | 0.48B | 0.63B | 0.71B | 0.77B | 0.80B | 0.91B | 0.93B | 0.69B | 0.33B | 0.27B | -0.12B | | -0.01B | -0.01B | 0.00B | -0.16B | -1.44B | -5.03B | -0.56B | 0.02B | -0.21B | -0.16B | 0.03B | 0.07B | 0.05B | | | | | | | | | | | | -0.06B | | | -0.04B | -0.04B | -0.03B | -0.04B | -0.64B | -0.02B | -0.13B | -0.32B | -0.06B | -0.14B | 0.07B | 0.14B | -0.18B | -0.05B | -0.00B | 0.02B | -0.01B | -0.04B | -0.03B | 0.09B | -0.02B | -0.02B | -0.02B | 0.08B | 0.00B | 0.01B | 0.01B |
|
Share-based Compensation
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
0.00B | -0.06B | 0.04B | 0.02B | 0.05B | -0.04B | 0.04B | 0.02B | 0.07B | 0.00B | 0.02B | -0.01B | -0.01B | 0.00B | 0.01B | -0.23B | -0.11B | -0.08B | -0.47B | -0.62B | -0.13B | 0.03B | -0.01B | -0.01B | 0.01B | 0.00B | -0.03B | -0.04B | -0.04B | 0.03B | | | 0.00B | | | -0.00B | -0.00B | | | | -0.02B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.00B | 0.00B | | -0.01B | | | | 0.00B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.02B | | | 0.01B | -0.01B | 0.00B | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | 2.75B | | | | | | | | | | 0.50B | | | | | | | | | | | | | | 0.00B | 0.01B | | | | 0.02B | | | | | | | | 0.23B | | 0.00B | 0.01B | 0.00B | 0.00B | | | | | | |
|
Non-cash Items
|
255.24B | 0.46B | | | 258.58B | 0.16B | 0.08B | 0.13B | 0.06B | 0.07B | | 0.07B | | | 0.07B | 0.08B | 0.03B | 0.07B | 0.07B | 0.03B | | 0.02B | 0.02B | 0.00B | | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.36B | -0.09B | -0.10B | 0.23B | -0.20B | 0.16B | -0.13B | -0.22B | -0.31B | -0.08B | -0.72B | 0.17B | 0.42B | -0.08B | 0.09B | 0.42B | -0.42B | 0.28B | 0.46B | 1.27B | -0.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | -0.04B | -0.01B | -0.00B | 0.01B | 0.02B | -0.02B | -0.04B | -0.03B | -0.03B | 0.02B | | -0.04B | -0.00B | 0.02B | -0.00B | -0.00B | 0.01B | 0.06B | 0.02B | -0.05B | 0.00B | 0.02B | 0.00B | -0.04B | -0.00B | 0.02B |
|
Change in Account Payables
|
0.45B | 0.61B | 0.50B | 0.82B | 0.61B | 0.58B | 0.89B | 1.27B | 0.83B | 1.14B | 1.20B | 0.97B | 0.74B | | 0.62B | 0.66B | 1.06B | 0.10B | 1.13B | 0.75B | 0.47B | -0.21B | 0.22B | 0.22B | 0.23B | -0.09B | 0.20B | 0.27B | 0.27B | 0.01B | 0.23B | 0.10B | 0.13B | -0.06B | 0.09B | 0.06B | 0.05B | -0.01B | 0.03B | 0.03B | 0.05B | 0.00B | 0.04B | 0.03B | 0.00B | 0.01B | -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 | -0.01B | 0.00B | 0.00B | 0.02B | -0.03B | -0.00B | 0.01B |
|
Change in Accured Expenses
|
1.24B | 1.50B | 1.60B | 1.73B | 1.64B | 1.77B | 1.92B | 2.28B | 2.51B | 2.72B | 2.47B | 2.39B | 2.38B | | 1.94B | 1.84B | 1.85B | 0.12B | 1.91B | 1.89B | 1.21B | -0.19B | 0.87B | 0.81B | 0.67B | -0.19B | 0.39B | 0.40B | 0.37B | -0.05B | 0.27B | 0.27B | 0.24B | -0.05B | 0.21B | 0.36B | 0.20B | -0.04B | 0.16B | 0.16B | 0.19B | -0.06B | 0.19B | 0.19B | 0.01B | -0.02B | -0.00B | -0.01B | 0.01B | -0.01B | 0.01B | 0.00B | -0.02B | 0.15B | -0.00B | -0.15B | -0.01B | -0.01B | -0.01B | 0.01B | -0.00B | -0.01B | 0.00B | 0.01B | 0.00B | -0.04B | 0.00B | 0.02B |
|
Change in Taxes
|
0.36B | 0.00B | 0.03B | 0.14B | 0.10B | 0.08B | 0.12B | 0.19B | 0.18B | 0.03B | 0.01B | 0.01B | 0.01B | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.22B | | | | | | | | 0.01B | -0.01B | | -0.02B | 0.01B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | -0.01B | -0.01B | -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 | -0.01B | 0.00B | -0.01B | -0.00B |
|
Other Working Capital Changes
|
0.05B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.09B | 0.11B | 0.10B | 0.11B | 0.20B | 0.26B | | 0.30B | 0.56B | 0.54B | -0.20B | 0.83B | 0.70B | 0.58B | -0.07B | 0.43B | 0.45B | 0.47B | -0.01B | 0.37B | 0.43B | 0.39B | -0.07B | 0.31B | 0.27B | 0.24B | -0.04B | 0.20B | 0.19B | 0.14B | -0.01B | 0.18B | 0.17B | 0.25B | 0.03B | 0.25B | 0.26B | 0.04B | -0.03B | -0.03B | -0.02B | 0.00B | -0.03B | -0.02B | -0.01B | 0.01B | -0.02B | -0.01B | | 0.01B | 0.06B | -0.00B | -0.00B | -0.00B | -0.02B | -0.02B | 0.00B | 0.05B | -0.02B | -0.01B | -0.01B |
|
Cash from Operations
|
0.29B | 0.61B | 0.58B | 1.07B | 0.77B | 1.12B | 0.91B | 0.97B | 1.00B | 1.02B | -0.05B | 0.89B | 1.05B | 1.02B | 0.42B | 0.96B | 0.21B | 0.63B | -0.14B | -0.08B | -0.56B | 0.30B | 0.11B | 0.19B | 0.21B | 0.13B | 0.11B | 0.01B | | -0.06B | -0.03B | -0.15B | 0.02B | 0.86B | 0.00B | -0.00B | -0.16B | -0.01B | 0.03B | 0.06B | 0.02B | -0.06B | 0.02B | 0.04B | 0.03B | -0.03B | 0.03B | 0.03B | 0.05B | -0.03B | 0.01B | -0.02B | 0.01B | -0.04B | -0.02B | -0.19B | -0.01B | 0.10B | -0.06B | -0.03B | -0.02B | -0.02B | -0.02B | 0.01B | 0.04B | -0.02B | 0.00B | 0.02B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | 0.35B | | | | | | | 2.75B | -2.75B | | | | | | | | | | | | | | | | | | | | | | | | | 0.59B | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | 0.03B | -0.02B | 0.01B | 0.03B | 0.29B | 0.06B | | | | | | | | | | 0.09B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | 0.00B | | | -0.00B | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | 4.48B | | 4.38B | | 2.30B | 2.43B | 2.56B | -6.87B | | 2.54B | | | 1.44B | 1.44B | 1.44B | -4.26B | 0.42B | -0.01B | | -0.39B | 0.42B | 0.00B | -0.00B | -0.39B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Acquisitions
|
-0.05B | -0.12B | -0.01B | | 0.27B | -0.01B | -0.32B | | 0.83B | -0.03B | -0.10B | -0.10B | 0.45B | -0.03B | -0.10B | | 0.17B | -0.01B | -0.01B | | 0.01B | | | 0.00B | 0.16B | -0.05B | | -0.64B | 1.39B | | | | 0.01B | | | | | | | | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.17B | 0.28B | 0.19B | 0.39B | 0.10B | 0.15B | 0.46B | 0.09B | 0.09B | 0.16B | 0.17B | 0.13B | 0.09B | 0.16B | 0.10B | 0.19B | 0.39B | 0.65B | 0.28B | 0.61B | 0.39B | 0.80B | 0.23B | 0.68B | 0.64B | 0.53B | 1.07B | 1.08B | 0.47B | 0.88B | 0.87B | 0.24B | 0.29B | 0.38B | 0.35B | 0.89B | 1.24B | 0.73B | 1.21B | 1.02B | 1.01B | 0.27B | 0.26B | 0.30B | 0.19B | 0.27B | 0.52B | 0.06B | 0.20B | 0.37B | 0.17B | 0.24B | 0.33B | 0.23B | 0.17B | 0.14B | 0.18B | 0.04B | 0.14B | 0.04B | 0.00B | 0.02B | 0.07B | 0.03B | 0.02B | 0.06B | 0.03B | 0.01B |
|
Cash from Investing Activities
|
-0.54B | -0.30B | -0.62B | -0.05B | -0.50B | -0.39B | -0.09B | -0.52B | -0.70B | -0.78B | -1.10B | -0.49B | -0.65B | -0.78B | -1.15B | -0.51B | -0.57B | -0.58B | -0.83B | 0.19B | -0.40B | -0.10B | -0.30B | -0.21B | -0.55B | -0.19B | 0.22B | -0.33B | -0.13B | 0.34B | 0.50B | -0.01B | -0.11B | -0.67B | -0.33B | -0.07B | 0.44B | -0.29B | 0.03B | 0.43B | -0.55B | -0.13B | 0.09B | 0.01B | -0.16B | -0.04B | 0.49B | -0.40B | -0.12B | 0.18B | -0.06B | -0.00B | 0.10B | 0.05B | 0.06B | 0.01B | 0.05B | -0.04B | 0.11B | 0.04B | -0.07B | -0.03B | 0.04B | 0.01B | 0.04B | 0.04B | 0.01B | -0.02B |
|
Other financing activities
|
-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 | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.01B | -0.03B | 0.00B | -0.81B | 0.00B | -0.41B | -1.54B | -0.17B | 0.03B | -0.02B | -0.01B | -0.11B | -0.01B | 2.11B | 3.07B | -0.03B | -0.00B | -0.00B | 2.57B | 0.99B | 0.25B | -0.07B | 3.38B | -3.38B | 0.07B | 0.00B | -0.04B | -0.01B | -0.03B | -0.01B | -0.01B | -0.70B | | 0.00B | -0.02B | 0.87B | -0.86B | 0.00B | | 0.00B | | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.24B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | -0.21B | 0.05B | 0.00B | | 0.00B | | -0.01B | -0.02B | -0.00B |
|
Exchange Rate Effect
|
-0.00B | 0.02B | -0.02B | -0.00B | -0.00B | -0.03B | 0.03B | -0.00B | 0.02B | -0.02B | 0.02B | -0.01B | 0.01B | -0.02B | 0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | 0.02B | 0.00B | | -0.01B | 0.00B | -0.01B | | 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 | -0.00B | -0.00B | 0.00B | | | | 0.00B | | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B |
|
Change in Cash
|
| 0.30B | -0.05B | 0.20B | 0.27B | 0.30B | -0.70B | 0.28B | 0.36B | 0.20B | -1.14B | 0.27B | 0.41B | 0.20B | -0.02B | 0.41B | -0.37B | 0.04B | -0.37B | 1.09B | -0.69B | 0.13B | -0.19B | -0.03B | -0.27B | -0.07B | 0.28B | -0.32B | -0.17B | 0.27B | 0.46B | -0.86B | -0.10B | 0.20B | -0.35B | -0.06B | 0.28B | | | | | -0.19B | 0.10B | 0.05B | -0.12B | -0.07B | 0.53B | -0.61B | -0.06B | 0.15B | -0.05B | -0.02B | 0.11B | 0.01B | 0.04B | -0.18B | 0.04B | 0.06B | 0.06B | -0.21B | -0.03B | -0.04B | 0.03B | 0.01B | 0.08B | 0.01B | -0.00B | -0.01B |
|
Beginning Cash Balance
|
0.83B | 1.25B | 0.89B | 0.63B | 1.29B | 1.25B | 2.25B | 1.27B | 1.44B | 1.60B | 2.93B | 1.52B | 1.12B | 1.33B | 1.54B | 1.11B | 1.92B | 1.51B | 1.92B | 0.46B | 2.27B | 1.45B | 1.35B | 1.60B | 1.50B | 1.30B | 0.95B | 1.56B | 1.12B | 0.69B | 0.49B | 1.81B | 0.83B | 0.62B | 1.16B | 0.87B | 0.54B | 0.52B | 0.55B | 1.08B | 0.55B | 0.55B | 0.36B | 0.46B | 0.50B | 0.38B | 0.31B | 0.84B | 0.27B | 0.19B | 0.34B | 0.29B | 0.27B | 0.38B | 0.39B | 0.43B | 0.26B | 0.29B | 0.36B | 0.42B | 0.21B | 0.18B | 0.14B | 0.18B | 0.19B | 0.26B | 0.28B | 0.28B |
|
Free Cash Flow
|
0.29B | 0.61B | 0.58B | 1.07B | 0.77B | 1.12B | 0.91B | 0.97B | 1.00B | 1.02B | -0.05B | 0.89B | 1.05B | 1.02B | 0.42B | 0.96B | 0.21B | 0.63B | -0.14B | -0.08B | -0.56B | 0.30B | 0.11B | 0.19B | 0.21B | 0.13B | 0.11B | 0.01B | | -0.06B | -0.03B | -0.15B | 0.02B | 0.86B | 0.00B | -0.00B | -0.16B | -0.01B | 0.03B | 0.06B | 0.02B | -0.07B | 0.01B | 0.04B | 0.03B | -0.03B | 0.03B | 0.03B | 0.05B | -0.04B | 0.01B | -0.02B | 0.01B | -0.04B | -0.03B | -0.19B | -0.01B | 0.10B | -0.06B | -0.03B | -0.02B | -0.02B | -0.02B | 0.01B | 0.04B | -0.02B | 0.00B | 0.02B |
|
Net Cash Flow
|
-0.26B | 0.28B | -0.04B | 0.21B | 0.27B | 0.33B | -0.72B | 0.29B | 0.33B | 0.22B | -1.16B | 0.28B | 0.40B | 2.35B | 2.34B | 0.41B | -0.37B | 0.05B | 1.59B | 1.10B | -0.71B | 0.13B | 3.19B | -3.40B | -0.27B | -0.06B | 0.28B | -0.33B | -0.16B | 0.27B | 0.46B | -0.85B | -0.10B | 0.20B | -0.34B | 0.80B | -0.59B | -0.30B | 0.06B | 0.50B | -0.53B | -0.19B | 0.10B | 0.05B | -0.12B | -0.07B | 0.53B | -0.61B | -0.06B | 0.15B | -0.05B | -0.02B | 0.11B | 0.01B | 0.04B | -0.17B | 0.04B | 0.06B | 0.06B | -0.21B | -0.04B | -0.04B | 0.03B | 0.01B | 0.08B | 0.01B | -0.00B | -0.01B |