|
Net Income
|
0.76B | 0.92B | 0.81B | 0.77B | 0.15B | 1.37B | 1.41B | 1.35B | 0.98B | 1.19B | 1.76B | 1.40B | 4.14B | 1.17B | 1.48B | 1.64B | 1.14B | 1.21B | 1.57B | 2.78B | 1.22B | 1.31B | 1.51B | 1.45B | 1.11B | -0.21B | 1.63B | 0.82B | 1.54B | 1.41B | 1.63B | 1.97B |
|
Deferred Taxes
|
| -0.01B | 0.00B | -0.01B | 0.12B | 0.16B | 0.08B | 0.16B | -0.09B | 0.16B | 0.10B | 0.08B | 0.05B | 0.04B | 0.04B | 0.02B | 0.11B | 0.13B | 0.03B | 0.13B | 0.17B | 0.11B | 0.10B | 0.10B | 1.36B | 0.10B | 0.10B | 0.15B | -0.26B | 0.22B | 0.08B | -0.12B |
|
Gains from Investment Securities
|
| 0.21B | 0.31B | 0.25B | 0.42B | 0.39B | 0.80B | 0.42B | 0.17B | 0.38B | 0.55B | 0.50B | 0.49B | 0.64B | 0.84B | 0.44B | 0.64B | 0.42B | 0.49B | 0.43B | 0.50B | 0.38B | 0.55B | 0.45B | 0.09B | 0.59B | 0.27B | 0.16B | 0.28B | 0.47B | 0.29B | 0.30B |
|
Cash from Operations
|
| 2.02B | 0.99B | 0.62B | 0.13B | 3.19B | 1.04B | 2.46B | 2.79B | 1.89B | 3.27B | 0.90B | 4.29B | 1.09B | -0.30B | 2.12B | 4.28B | 2.03B | 1.24B | 3.28B | 2.10B | 5.03B | 2.49B | 2.83B | 1.47B | 4.84B | 0.27B | 0.05B | 5.21B | 1.92B | -1.89B | 3.42B |
|
Depreciation & Amortization (CF)
|
| 0.14B | 0.14B | 0.16B | 0.26B | 0.90B | 0.91B | 0.91B | 0.93B | 0.69B | 0.69B | 0.70B | 0.71B | 0.71B | 0.73B | 0.73B | 0.74B | 0.72B | 0.76B | 0.73B | 0.73B | 0.75B | 0.76B | 0.77B | 0.77B | 0.74B | 0.74B | 0.65B | 0.65B | 0.67B | 0.68B | 0.70B |
|
Change in Receivables
|
| 0.05B | -0.05B | 0.24B | -0.95B | 0.40B | 0.77B | 0.01B | -0.46B | 1.06B | 1.06B | 0.69B | -1.31B | 1.42B | 1.81B | 0.81B | -1.20B | 0.98B | 1.79B | -0.43B | -0.10B | 0.48B | 0.67B | 0.77B | -0.25B | 2.69B | 4.63B | 3.29B | -3.23B | 2.21B | 4.19B | 0.51B |
|
Change in Inventory
|
| -0.09B | -0.02B | 0.03B | 0.19B | -0.44B | -0.08B | -0.14B | 0.51B | -0.10B | 0.15B | -0.06B | 0.51B | -0.25B | 0.12B | -0.02B | 0.70B | -0.22B | 0.28B | 0.24B | 0.76B | -0.57B | 0.30B | -0.10B | 1.23B | -1.01B | 0.54B | -0.10B | 1.61B | -1.52B | 0.79B | -0.33B |
|
Change in Account Payables
|
| 0.85B | 0.11B | -0.55B | 0.15B | 0.36B | -0.06B | 0.29B | -0.01B | 0.34B | 0.14B | 0.26B | 0.10B | 0.44B | 0.23B | 0.19B | -0.06B | 0.14B | -0.15B | 0.42B | -0.74B | 1.53B | 0.19B | -0.24B | -0.90B | 0.53B | -0.66B | -0.09B | -0.38B | 1.78B | -0.08B | -0.04B |
|
Other Working Capital Changes
|
| 0.01B | -0.05B | -0.02B | -0.21B | -0.08B | -0.11B | -0.07B | -0.30B | -0.14B | -0.24B | -0.08B | -0.13B | -0.08B | -0.10B | 0.10B | -0.24B | 0.06B | -0.05B | -0.10B | -0.24B | -0.10B | -0.13B | -0.02B | -0.21B | -0.06B | -0.16B | -0.43B | -0.12B | -0.26B | -0.16B | -0.04B |
|
Capital Expenditures
|
| 0.10B | 0.12B | 0.13B | 0.18B | 0.19B | 0.30B | 0.24B | 0.31B | 0.27B | 0.26B | 0.25B | 0.32B | 0.24B | 0.26B | 0.35B | 0.30B | 0.29B | 0.32B | 0.34B | 0.34B | 0.41B | 0.40B | 0.40B | 0.36B | 0.30B | 0.37B | 0.40B | 0.34B | 0.33B | 0.28B | 0.28B |
|
Acquisitions
|
| | | | 24.45B | 0.01B | | | 0.15B | | | 0.14B | 0.00B | | | | -0.00B | | | | | | | | 0.00B | | | | -0.00B | | | |
|
Divestments
|
| | | | | | | | | | | | 5.59B | | | -0.06B | | -0.06B | | 4.89B | -0.00B | 0.02B | 0.01B | -0.01B | | | | | 0.52B | 2.35B | | |
|
Change in Acquisitions & Divestments
|
| 0.11B | 0.30B | 0.18B | 0.15B | 0.37B | 0.28B | 0.33B | 0.33B | 0.35B | 0.32B | 0.42B | 0.49B | 0.36B | 0.53B | 0.36B | 0.68B | 0.48B | 0.27B | 0.16B | 0.13B | 0.16B | 0.15B | 0.14B | 0.13B | 0.27B | 0.18B | 0.12B | 0.18B | 0.33B | 0.10B | 0.23B |
|
Cash from Investing Activities
|
| -1.70B | -0.10B | 0.12B | -24.70B | 0.47B | -0.63B | -0.30B | -0.27B | -0.27B | -0.24B | -0.94B | 4.42B | -0.72B | -2.31B | -0.71B | 0.12B | -0.32B | -0.41B | 4.45B | -0.62B | -2.98B | -0.41B | -1.34B | -0.44B | -0.49B | -0.64B | -0.78B | -0.19B | 1.20B | -0.80B | -4.39B |
|
Other financing activities
|
| -0.09B | -0.01B | -0.10B | -0.11B | -0.07B | -0.03B | -0.00B | 0.02B | 0.08B | -0.05B | -0.10B | -0.10B | -0.04B | 0.01B | 0.05B | 0.01B | -0.07B | 0.10B | 0.06B | -0.12B | -0.14B | -0.14B | -0.05B | -0.09B | -0.15B | -0.04B | -0.06B | -0.09B | -0.21B | -0.14B | -0.16B |
|
Cash from Financing Activities
|
| -0.53B | -0.01B | 19.66B | 4.40B | -2.53B | -1.77B | -1.17B | -1.71B | -1.82B | -0.31B | -1.68B | -4.72B | -4.05B | -0.06B | -1.73B | -2.37B | -2.17B | -0.92B | -5.52B | -2.64B | -0.04B | -0.43B | -2.57B | -1.25B | -2.53B | -2.31B | 0.44B | -3.25B | -3.68B | -1.33B | 2.66B |
|
Dividends Paid - Common
|
| | | | | | | | | | 0.01B | | | 0.34B | 0.34B | 0.33B | 0.32B | 0.36B | 0.35B | 0.34B | 0.33B | 0.37B | 0.36B | 0.36B | 0.36B | 0.40B | 0.39B | 0.39B | 0.38B | 0.41B | 0.40B | 0.40B |
|
Exchange Rate Effect
|
| 0.00B | -0.02B | -0.01B | 0.00B | -0.01B | 0.00B | -0.02B | 0.02B | -0.04B | 0.02B | 0.01B | 0.05B | -0.03B | -0.00B | -0.02B | -0.02B | -0.02B | -0.06B | -0.02B | 0.01B | 0.01B | 0.00B | -0.01B | 0.01B | -0.01B | -0.00B | 0.02B | -0.03B | 0.01B | 0.03B | -0.01B |
|
Change in Cash
|
| -0.20B | 0.86B | 20.40B | -20.18B | 1.12B | -1.37B | 0.97B | 0.83B | -0.24B | 2.75B | -1.72B | 4.04B | -3.70B | -2.67B | -0.34B | 2.01B | -0.49B | -0.14B | 2.19B | -1.14B | 2.01B | 1.65B | -1.09B | -0.21B | 1.81B | -2.69B | -0.27B | 1.75B | -0.56B | -3.99B | 1.69B |
|
Free Cash Flow
|
| 1.92B | 0.88B | 0.50B | -0.06B | 3.00B | 0.74B | 2.22B | 2.48B | 1.62B | 3.02B | 0.64B | 3.98B | 0.85B | -0.55B | 1.77B | 3.97B | 1.74B | 0.92B | 2.94B | 1.75B | 4.62B | 2.10B | 2.42B | 1.10B | 4.54B | -0.10B | -0.35B | 4.88B | 1.59B | -2.17B | 3.14B |
|
Net Cash Flow
|
| -0.20B | 0.88B | 20.41B | -20.18B | 1.13B | -1.37B | 0.98B | 0.81B | -0.20B | 2.73B | -1.73B | 3.99B | -3.67B | -2.67B | -0.32B | 2.03B | -0.47B | -0.08B | 2.21B | -1.15B | 2.01B | 1.64B | -1.08B | -0.22B | 1.82B | -2.68B | -0.29B | 1.77B | -0.56B | -4.02B | 1.69B |