|
Net Income
|
2.26B | 0.54B | 0.49B | 0.93B | 0.76B | 0.68B | 0.68B | 1.01B | 0.26B | 0.61B | -2.09B | -1.05B | -0.35B | -1.32B | -1.94B | -1.41B | -0.61B | -0.90B | -1.25B | -1.25B | -0.87B | -0.84B | -1.64B | -1.27B | 0.68B | 0.94B | 0.53B | 0.68B | 0.44B | 0.73B | 1.36B | 1.61B | 1.09B | 1.30B | -0.07B | 1.53B | 1.08B | 1.29B | 1.23B | 0.35B | 1.04B | 1.15B | 1.09B | 1.17B | 0.25B | -0.33B | 1.19B | 2.42B | 2.30B | 2.27B | 1.83B | 2.13B | 1.95B | 1.19B | 0.79B | 1.31B | 1.89B | 1.79B | 2.04B | 3.29B | 2.29B | 2.22B | 2.49B | 2.64B | 1.34B | 3.00B | 3.11B |
|
Deferred Taxes
|
| | 0.05B | -0.10B | 0.06B | -0.01B | -0.03B | -0.13B | -0.02B | -0.03B | 0.04B | -0.01B | 0.00B | -0.00B | -0.04B | 0.05B | -0.04B | -0.06B | -0.07B | -0.07B | | -0.12B | 0.08B | -0.10B | -0.01B | -0.10B | 0.06B | -0.06B | 0.04B | -0.09B | 0.06B | -0.11B | 0.13B | -0.01B | 0.04B | 0.38B | 0.00B | 0.07B | -0.12B | 0.03B | 0.08B | 0.06B | 0.04B | -0.08B | 0.01B | 0.29B | -0.01B | 0.05B | | 0.03B | 0.24B | -0.18B | -0.09B | -0.02B | 0.05B | -0.26B | -0.01B | -0.03B | 0.00B | 1.16B | 0.02B | -0.15B | -0.02B | 0.05B | 0.20B | -0.18B | -0.22B |
|
Gains from Investment Securities
|
-0.07B | 0.16B | -0.02B | -0.17B | 0.08B | 0.18B | 0.04B | 0.14B | 0.03B | 0.23B | 0.05B | 0.17B | 0.10B | 0.16B | 0.08B | 0.22B | 0.06B | 0.07B | 0.06B | 0.20B | 0.06B | 0.09B | 0.10B | 0.10B | 0.15B | 0.11B | 0.09B | 0.11B | 0.11B | 0.15B | 0.10B | 0.30B | 0.11B | 0.40B | 0.14B | 0.08B | 0.09B | 0.13B | 0.09B | -0.96B | 0.09B | 0.64B | 0.01B | 0.18B | 0.12B | 0.32B | 0.23B | 0.23B | 0.24B | 0.40B | 0.30B | 0.37B | 0.13B | -0.50B | -0.46B | 0.28B | 0.22B | -0.30B | -0.10B | 0.36B | 0.38B | 0.10B | 0.20B | 0.35B | 0.43B | 0.16B | 0.28B |
|
Asset Writedowns and Impairment
|
| | | | | | 0.02B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | 0.01B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.56B | 0.76B | 1.01B | 1.00B | 0.82B | 0.87B | 1.08B | 0.77B | 1.00B | 1.06B | 0.94B | 0.47B | 0.57B | 0.81B | 1.64B | 0.97B | 0.91B | 0.90B | 0.93B | 1.29B | 1.25B | 0.85B | 1.13B | 1.27B | 1.07B | 0.82B | 0.81B | 1.17B | 1.02B | 1.13B | 1.68B | 1.46B | 1.01B | 0.63B | 1.77B | 1.09B | 0.55B | 1.65B | 1.70B | 1.58B | 1.32B | 1.39B | 2.21B | 1.43B | 1.71B | 1.99B | 3.54B | 2.54B | 2.10B | 3.12B | 3.32B | 2.60B | 2.44B | 2.72B | 3.43B | 2.66B | 2.25B | 2.52B | 4.68B | 3.19B | 3.22B | 4.08B | 4.32B | 4.57B | 1.57B | 3.55B | 3.64B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | | -0.17B | -0.20B | -0.18B | | -0.18B | -0.17B | -0.17B | | -0.15B | -0.16B | -0.14B | | -0.12B | -0.09B | -0.09B | -0.10B | -0.09B | -0.10B | -0.09B | -0.09B | -0.08B | -0.07B | -0.10B | -0.09B | -0.09B | -0.06B | -0.04B | -0.00B | 0.01B | 0.02B | 0.04B | 0.07B | 0.08B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B |
|
Amortization of Deferred Charges
|
| | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.05B | 0.06B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | -0.04B | -0.23B | 0.81B | 0.53B | -0.89B | 0.06B | 0.49B | 0.28B | -1.16B | 0.04B | 0.57B | 0.05B | -0.03B | -0.26B | 0.51B | -0.05B | 0.28B | -0.24B | 0.57B | -0.35B | 0.07B | -0.60B | 0.84B | -0.04B | 0.41B | -0.03B | 0.60B | -0.24B | -0.10B | 0.17B | 0.95B | -0.06B | -0.09B | -0.28B | 1.12B | -0.47B | -0.10B | 0.01B | 0.64B | -0.32B | -0.21B | 0.21B | 0.97B | 0.08B | -0.27B | 0.12B | 1.44B | 0.20B | -1.06B | 0.40B | 1.64B | -0.43B | -0.55B | 0.59B | 2.08B | -0.20B | -1.19B | 0.87B | 1.21B | -0.54B |
|
Change in Account Payables
|
| | -0.38B | 0.04B | 0.39B | 0.42B | -0.30B | -0.26B | 0.12B | 0.35B | -0.25B | -0.02B | 0.27B | 0.52B | -0.07B | -0.19B | 0.27B | 0.43B | -0.09B | -0.20B | 0.27B | 0.32B | -0.14B | -0.01B | -0.32B | 0.85B | -0.18B | -0.73B | -0.62B | 0.23B | 1.30B | -0.07B | 0.25B | -0.66B | 3.20B | -0.65B | -0.42B | 1.09B | 0.10B | -0.06B | 0.27B | 0.53B | 0.25B | -0.01B | 0.23B | 2.94B | 1.94B | -0.45B | 1.37B | 0.80B | 2.74B | 0.27B | 0.92B | 1.03B | 2.86B | -0.55B | 0.59B | 1.32B | 1.36B | 0.20B | 0.63B | 1.71B | 1.90B | 0.33B | 1.18B | 1.26B | 0.65B |
|
Change in Accured Expenses
|
| | | | | | | 0.01B | -0.08B | 0.08B | 0.51B | -0.47B | -0.07B | 0.06B | 0.26B | -0.29B | 0.14B | 0.09B | -0.41B | 0.21B | -0.06B | 0.10B | -0.17B | 0.14B | -0.05B | 0.09B | -0.23B | 0.36B | -0.03B | 0.05B | -0.13B | 0.01B | -0.49B | -0.11B | -0.23B | 0.31B | -0.72B | 0.23B | 0.32B | 0.55B | -0.50B | 0.14B | 0.35B | -0.20B | -0.39B | 0.09B | 0.49B | -0.29B | -0.66B | 0.03B | 0.68B | -2.47B | -0.27B | 0.34B | 0.27B | -0.41B | -0.39B | 0.00B | -0.00B | -0.34B | -0.27B | -0.14B | 0.23B | 0.52B | -0.57B | 0.58B | -0.61B |
|
Change in Taxes
|
| | 0.04B | -0.05B | 0.12B | -0.06B | 0.09B | -0.14B | 0.03B | -0.12B | 0.17B | -0.04B | 0.04B | -0.04B | 0.04B | -0.21B | 0.03B | -0.01B | -0.02B | -0.05B | 0.01B | -0.07B | 0.15B | 0.01B | 0.02B | -0.14B | 0.11B | -0.14B | 0.14B | -0.08B | 0.24B | -0.16B | 0.19B | -0.29B | -0.16B | -0.10B | 0.09B | 0.14B | -0.04B | -0.02B | 0.27B | -0.25B | 0.07B | -0.09B | 0.11B | -0.11B | -0.10B | 0.14B | 0.10B | -0.05B | 0.16B | -0.16B | 0.13B | -0.21B | -0.03B | -0.04B | 0.13B | -0.17B | 0.03B | 0.13B | 0.26B | -0.40B | 0.01B | 0.20B | 0.20B | -0.28B | -0.04B |
|
Other Working Capital Changes
|
| | 0.24B | -0.18B | -0.15B | -0.33B | 0.16B | 0.14B | -0.16B | -0.09B | -0.24B | 0.13B | 0.06B | -0.10B | 0.18B | -0.47B | 0.09B | 0.28B | -0.12B | -0.47B | 0.02B | 0.06B | 0.16B | -0.39B | 0.08B | -0.05B | 0.19B | -0.36B | 0.28B | -0.10B | 0.10B | -0.56B | -0.17B | 0.29B | 0.16B | -0.38B | 0.03B | 0.30B | 0.50B | -0.48B | 0.20B | 0.07B | 0.15B | -1.08B | -0.14B | 0.16B | 0.74B | -1.52B | -0.30B | 0.38B | 0.29B | -3.69B | 0.08B | 0.29B | -0.28B | -0.88B | -0.03B | -0.01B | -0.76B | -1.02B | -0.18B | 0.18B | -0.17B | -1.20B | 0.25B | 1.46B | -0.53B |
|
Acquisitions
|
| | | | | | | 1.07B | 0.04B | 0.34B | 0.01B | 0.21B | 0.03B | 0.01B | 0.07B | | 0.03B | 0.94B | | | | 0.17B | | 0.59B | | -0.26B | -0.00B | -0.01B | 14.26B | -0.01B | | | | | | | | | | | | | | | | | | | | | | 1.18B | | | 5.09B | 0.07B | 0.02B | 0.23B | -0.47B | 0.25B | 0.24B | 0.30B | | | | 0.29B | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.17B | 0.26B | 0.34B | 0.20B | 0.21B | 0.33B | 0.24B | 0.37B | 0.41B | 0.19B | 0.42B | 0.21B | 0.23B | 0.14B | 0.32B | 0.21B | 0.43B | 0.25B | 0.53B | 0.21B | 0.24B | 0.20B | 0.37B | 0.27B | 0.29B | 0.37B | 0.23B | 0.18B | 0.36B | 0.51B | 0.35B | 0.22B | 0.52B | 0.28B |
|
Change in Acquisitions & Divestments
|
0.82B | 12.79B | 5.34B | 4.75B | 6.83B | 6.04B | 4.37B | 5.86B | 5.07B | 4.28B | 4.22B | 3.61B | 3.74B | 4.10B | 3.22B | 3.26B | 2.75B | 2.62B | 2.61B | 2.37B | 2.21B | 1.63B | 2.46B | 1.18B | 2.00B | 1.69B | 1.57B | 5.53B | -11.93B | 23.80B | 2.00B | 2.76B | 3.40B | 3.48B | 2.34B | 4.01B | 2.56B | 4.30B | 2.18B | 4.96B | 3.29B | 4.54B | 2.60B | 2.68B | 4.69B | 3.05B | 1.80B | 2.91B | 4.29B | 5.12B | 4.30B | 3.65B | 3.00B | 5.05B | 6.09B | 2.71B | 3.85B | 3.38B | 4.06B | 3.30B | 4.37B | 1.92B | 2.54B | 3.99B | 2.90B | 2.64B | 3.23B |
|
Cash from Investing Activities
|
-0.50B | -1.12B | -0.82B | -0.79B | -0.67B | -0.80B | -1.20B | -1.51B | -0.63B | -1.27B | -0.63B | -0.51B | -0.61B | -0.64B | -1.43B | -0.76B | -1.47B | -0.91B | -0.76B | -1.30B | -0.50B | -0.96B | -0.23B | -0.82B | -1.02B | | -0.41B | -4.87B | -1.61B | -1.06B | -1.60B | -1.05B | -0.07B | 0.19B | -1.46B | -1.08B | -0.88B | -0.38B | -0.87B | -0.81B | -0.67B | -1.61B | -1.27B | -2.34B | -1.01B | -1.68B | -4.04B | -0.79B | -1.25B | -0.77B | -1.73B | -2.91B | -0.99B | 2.12B | -6.33B | -0.45B | -0.57B | -1.69B | -3.17B | -2.21B | -3.75B | -2.32B | -5.38B | -2.47B | -0.80B | -2.83B | -5.30B |
|
Other financing activities
|
| | | | | | | | | | | | | | | -0.02B | | 0.03B | 0.04B | -0.07B | | -0.01B | | | -0.01B | | | -0.03B | -0.00B | | | | | | | | | | | | | | | | -0.00B | | 0.00B | -0.09B | -0.07B | -0.01B | -0.00B | | -0.01B | -0.02B | -0.01B | -0.06B | -0.11B | -0.04B | -0.04B | -0.06B | -0.11B | -0.08B | -0.04B | -0.03B | -0.11B | -0.08B | -0.03B |
|
Cash from Financing Activities
|
-0.09B | 0.17B | -0.12B | -0.29B | -0.09B | -0.10B | -0.09B | 1.01B | -0.04B | -0.08B | -0.36B | -0.09B | 0.14B | -0.26B | -0.15B | -0.28B | 0.81B | -0.15B | -0.11B | -0.16B | -0.47B | -0.15B | -0.61B | -0.54B | 0.33B | -0.99B | -0.12B | 4.47B | -0.10B | -0.17B | -0.24B | -0.23B | -0.86B | -0.58B | -0.53B | -0.35B | 1.57B | -2.22B | -0.78B | -0.57B | -0.63B | 0.20B | -0.69B | 0.97B | -0.65B | -0.25B | 0.66B | -1.85B | -0.81B | -2.21B | -1.78B | 0.39B | -1.31B | 0.58B | -2.00B | -2.41B | -1.42B | -0.89B | -1.01B | -1.16B | 0.56B | -1.75B | 1.12B | -2.12B | -1.12B | -0.76B | 1.70B |
|
Dividends Paid - Common
|
-0.09B | 0.27B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.16B | 0.16B | 0.17B | 0.33B | 0.00B | 0.17B | 0.17B | 0.17B | 0.21B | 0.21B | 0.22B | 0.22B | 0.21B | 0.21B | 0.22B | 0.22B | 0.22B | 0.31B | 0.32B | 0.32B | 0.32B | 0.32B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.34B | 0.36B | 0.35B | 0.35B | 0.35B | 0.35B | 0.34B | 0.34B | 0.34B | 0.35B | 0.34B | 0.34B | 0.34B | 0.36B | 0.35B | 0.35B | 0.35B | 0.37B | 0.37B | 0.37B | 0.36B | 0.39B |
|
Exchange Rate Effect
|
-0.00B | -0.00B | 0.01B | 0.00B | -0.01B | -0.03B | 0.03B | 0.01B | 0.01B | 0.00B | -0.01B | -0.03B | 0.01B | -0.01B | 0.01B | -0.01B | -0.02B | -0.01B | 0.03B | -0.01B | -0.01B | 0.01B | -0.07B | -0.07B | -0.10B | 0.02B | -0.04B | -0.03B | 0.01B | 0.01B | 0.02B | -0.07B | -0.02B | 0.03B | -0.01B | -0.00B | 0.03B | -0.06B | -0.00B | -0.03B | 0.03B | 0.00B | -0.02B | -0.00B | -0.04B | 0.00B | -0.01B | 0.06B | -0.04B | 0.02B | -0.01B | -0.07B | -0.04B | -0.10B | -0.08B | 0.07B | -0.00B | 0.06B | -0.09B | 0.04B | -0.01B | -0.10B | 0.05B | -0.10B | 0.06B | 0.16B | 0.05B |
|
Change in Cash
|
-0.02B | -0.19B | 0.09B | -0.07B | 0.06B | -0.06B | -0.18B | 0.28B | 0.34B | -0.28B | -0.07B | -0.15B | 0.10B | -0.10B | 0.07B | -0.07B | 0.24B | -0.18B | 0.09B | -0.19B | 0.27B | -0.25B | 0.21B | -0.15B | 0.29B | -0.16B | 0.25B | 0.74B | -0.68B | -0.08B | -0.14B | 0.11B | 0.07B | 0.26B | -0.23B | -0.34B | 1.26B | -1.01B | 0.06B | 0.18B | 0.05B | -0.03B | 0.22B | 0.06B | 0.01B | 0.05B | 0.16B | -0.04B | 0.01B | 0.16B | -0.20B | 0.01B | 0.10B | 5.33B | -4.97B | -0.14B | 0.26B | -0.01B | 0.40B | -0.16B | 0.03B | -0.08B | 0.11B | -0.13B | -0.30B | 0.12B | 0.08B |
|
Free Cash Flow
|
0.56B | 0.76B | 1.01B | 1.00B | 0.82B | 0.87B | 1.08B | 0.77B | 1.00B | 1.06B | 0.94B | 0.47B | 0.57B | 0.81B | 1.64B | 0.97B | 0.91B | 0.90B | 0.93B | 1.29B | 1.25B | 0.85B | 1.13B | 1.27B | 1.07B | 0.82B | 0.81B | 1.17B | 1.02B | 1.13B | 1.68B | 1.46B | 1.01B | 0.63B | 1.77B | 1.09B | 0.55B | 1.65B | 1.70B | 1.58B | 1.32B | 1.39B | 2.21B | 1.43B | 1.71B | 1.99B | 3.54B | 2.54B | 2.10B | 3.12B | 3.32B | 2.60B | 2.44B | 2.72B | 3.43B | 2.66B | 2.25B | 2.52B | 4.68B | 3.19B | 3.22B | 4.08B | 4.32B | 4.57B | 1.57B | 3.55B | 3.64B |
|
Net Cash Flow
|
-0.02B | -0.19B | 0.07B | -0.07B | 0.06B | -0.03B | -0.21B | 0.27B | 0.34B | -0.29B | -0.06B | -0.12B | 0.10B | -0.09B | 0.06B | -0.07B | 0.26B | -0.17B | 0.06B | -0.18B | 0.28B | -0.26B | 0.28B | -0.08B | 0.39B | -0.18B | 0.28B | 0.77B | -0.70B | -0.09B | -0.16B | 0.17B | 0.09B | 0.23B | -0.22B | -0.34B | 1.24B | -0.95B | 0.06B | 0.21B | 0.02B | -0.03B | 0.24B | 0.06B | 0.06B | 0.05B | 0.17B | -0.10B | 0.04B | 0.14B | -0.19B | 0.09B | 0.14B | 5.42B | -4.90B | -0.21B | 0.26B | -0.07B | 0.49B | -0.19B | 0.04B | 0.01B | 0.06B | -0.03B | -0.36B | -0.04B | 0.03B |