|
Net Income
|
0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.08B | -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 | 0.00B | | 0.00B | 0.00B | 0.02B | 0.01B | 0.05B | 0.00B | 0.03B | 0.02B | 0.04B | 0.01B | 0.03B | 0.03B | 0.07B | 0.01B | 0.04B | 0.03B | 0.07B | 0.01B | 0.01B | 0.03B | 0.05B | 0.02B | -0.41B | 0.05B | 0.06B | 0.02B | 0.07B | 0.04B | 0.04B | -0.00B | 0.04B | 0.03B | 81.22B | 0.01B | 0.07B | 0.07B | 81.50B | 0.01B | 0.06B | 0.07B | 117.61B |
|
Share-based Compensation
|
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 | 0.00B | 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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Deferred Taxes
|
0.04B | 0.04B | 0.04B | -0.00B | 0.04B | -0.00B | -0.00B | -0.00B | -0.00B | 0.03B | 0.04B | -0.06B | 0.09B | -0.00B | -0.01B | -0.00B | 0.11B | -0.01B | 0.11B | 0.00B | 0.10B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.09B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.07B | 0.07B | 0.01B | 0.05B | 0.00B | 0.00B | 0.00B | 0.04B | -0.00B | 0.00B | 0.00B | 0.04B | -0.01B | 0.05B | 0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | 0.00B |
|
Cash from Discontinued Operations
|
-0.01B | 10.00 | 0.01B | -0.00B | | | | | | | | | | | -40.00 | -100.00 | -20.00 | 10.00 | -60.00 | -80.00 | -10.00 | 0.03B | 420.00 | 10.00 | 0.02B | 80.00 | 0.07B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.00B | -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 | 0.00B | -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 | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.01B | -0.06B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 5.24B | 0.00B | -0.00B | -0.00B | -0.00B | -250.00 | -0.00B | -0.02B | 6.81B | -350.00 |
|
Asset Writedowns and Impairment
|
| | -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 | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.03B | | | | | | | | | | | | 0.00B | | | | 0.03B | | | | 0.02B | | | | 0.02B | | | | 0.01B | | | | 0.04B | | | | 0.02B | | | | 0.04B | | | | 0.00B | | | | 0.15B | | | | 0.03B | | | | 0.09B | | | | 0.08B | 0.00B | -0.00B | 0.00B | |
|
Change in Working Capital
|
| | | | | | | | | -0.00B | 0.02B | | | -0.01B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
0.01B | -0.03B | -0.02B | 0.07B | 0.01B | 0.24B | -0.02B | 0.07B | 0.01B | 0.29B | 0.28B | 0.04B | 0.03B | -0.04B | -0.00B | -0.00B | 0.34B | -0.00B | 0.01B | 0.01B | 0.00B | -0.02B | 0.23B | 0.00B | 0.04B | -0.02B | -0.00B | -0.01B | 0.05B | 0.29B | 0.01B | -0.03B | 0.00B | 0.32B | 0.00B | 0.03B | 0.05B | -0.01B | -0.03B | -0.07B | 0.04B | -0.03B | 0.00B | -0.09B | 0.35B | 0.01B | 0.00B | | | | | | | 0.61B | | 0.67B | 0.68B | 0.67B | | 0.73B | 0.70B | | | 0.00B | | | | 0.00B |
|
Change in Inventory
|
-0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | 0.02B | 0.00B | 0.01B | 0.02B | 0.02B | 0.00B | 0.03B | 0.02B | 0.02B | 0.00B | -0.00B | -0.00B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.06B | 0.07B | 0.09B | 0.09B | 0.08B | 0.08B | 0.02B | 0.08B | 0.09B | 0.08B | 0.00B | -0.01B | 0.07B | 0.01B | -0.00B | 0.07B | 0.01B | -0.00B | 0.01B | -0.01B | 0.01B | -0.00B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
0.13B | 0.14B | 0.17B | 0.05B | 0.17B | 0.03B | 0.05B | 0.04B | -0.06B | 0.24B | 0.01B | 0.04B | -0.07B | 0.26B | 0.28B | 0.02B | 0.27B | -0.01B | 0.03B | 0.10B | -0.03B | 0.01B | 0.00B | 0.11B | 0.06B | 0.05B | 0.03B | 0.07B | 0.31B | 0.31B | 0.34B | 0.08B | -0.13B | 0.35B | 0.41B | 0.12B | | | | 0.15B | -0.18B | | 0.04B | 0.16B | -0.16B | -0.02B | 0.03B | 0.07B | -0.08B | 0.08B | 0.08B | 0.17B | -0.27B | 0.06B | 0.04B | 0.08B | -0.18B | 0.03B | 0.03B | 0.05B | -0.15B | 0.06B | 0.04B | 0.00B | -0.15B | 0.05B | 0.07B | 0.00B |
|
Change in Taxes
|
0.01B | 0.01B | 0.01B | 0.01B | 0.00B | | | 0.00B | | | | 0.00B | -0.00B | | | 0.01B | -0.00B | | | 0.01B | 0.00B | | | 0.02B | 0.00B | | | | | | | 0.02B | 0.01B | | | | 0.02B | | | 0.03B | -0.01B | -0.01B | | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | |
|
Other Working Capital Changes
|
0.00B | 0.00B | -0.00B | 0.04B | 0.00B | 0.01B | -0.01B | 0.03B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.01B | -0.01B | 0.05B | 0.00B | 0.03B | 0.02B | 0.06B | 0.00B | 0.00B | -0.00B | 0.07B | -0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.03B | 0.01B | 0.03B | 0.02B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | |
|
Cash from Operations
|
-0.04B | 0.03B | 0.04B | 0.05B | -0.03B | 0.04B | 0.04B | 0.05B | -0.05B | 0.02B | 0.05B | 0.06B | -0.05B | 0.02B | 0.06B | 0.08B | -0.07B | 0.02B | 0.06B | 0.10B | -0.01B | 0.06B | 0.06B | 0.13B | -0.07B | 0.06B | 0.07B | 0.10B | -0.04B | 0.03B | 0.06B | -0.02B | -0.01B | 0.06B | 0.09B | 0.14B | -0.08B | 0.05B | 0.10B | 0.19B | -0.11B | 0.14B | 0.09B | 0.19B | -0.12B | 0.03B | 0.20B | 0.06B | -0.04B | | | | -0.28B | 0.03B | 0.08B | | -0.13B | 0.10B | | | -0.14B | | | 0.00B | -0.08B | 0.04B | | 0.00B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | | 0.02B | -0.00B | -0.00B | | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | |
|
Amortization
|
0.91B | -70.00 | 160.00 | 320.00 | 20.00 | 80.00 | 1.08B | 0.03B | 1.11B | 1.15B | 1.14B | 0.03B | -0.00B | 1.27B | 1.28B | 0.03B | 1.39B | 1.41B | 0.03B | 0.04B | -160.00 | 1.52B | 1.47B | 0.00B | 170.00 | 710.00 | 200.00 | 0.00B | 0.00B | 1.13B | 0.00B | 0.00B | 0.00B | 0.05B | 1.39B | 0.00B | 2.25B | 1.58B | 2.30B | 0.11B | 2.61B | 2.49B | 0.00B | 0.00B | 2.74B | 2.79B | 3.33B | 3.29B | 3.19B | 3.18B | 3.33B | 3.87B | 3.60B | 0.13B | 4.56B | 5.10B | 5.21B | 5.30B | 5.24B | 5.48B | 5.27B | 5.67B | 6.24B | 0.00B | 6.11B | 6.46B | 6.81B | 0.00B |
|
Depreciation & Amortization (CF)
|
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 | 0.02B | 0.01B | 0.03B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.00B | 0.06B | 0.06B | 0.06B | 0.00B |
|
Capital Expenditures
|
-0.00B | -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 | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.02B | -0.00B | -0.01B | -0.00B | 0.04B | -0.00B | -0.01B | -0.01B | 0.04B | -0.01B | -0.01B | -0.01B | 0.07B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.07B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.02B | -0.00B | -0.01B | -0.02B | -0.02B | -0.00B |
|
Acquisitions
|
| -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.02B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.03B | -0.01B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | -0.05B | -0.00B | -0.02B | -0.01B | 0.07B | -0.04B | -0.01B | -0.03B | 0.15B | -0.03B | -0.02B | -0.00B | 0.11B | -0.08B | -0.02B | -0.48B | -0.01B | -0.01B | -0.01B | | -0.06B | -0.00B | -0.13B | -0.07B | 0.41B | -0.00B | -0.00B | -0.00B | 0.07B | -0.05B | -0.33B | -0.21B | 1.60B | | -0.06B | -0.00B | 0.12B | | -0.02B | -0.45B | -0.00B | -0.01B | -0.05B | -0.17B | -0.00B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | 0.05B | -0.08B | | | 0.00B | 0.02B | | -0.04B | -0.02B | 0.04B | | | | | | | | | | | 0.02B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.01B | -0.02B | 0.00B | -0.03B | -0.01B | -0.01B | -0.02B | -0.03B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.03B | -0.04B | -0.01B | 0.04B | -0.02B | -0.00B | -0.06B | -0.01B | -0.07B | -0.01B | -0.03B | -0.02B | -0.02B | -0.05B | -0.02B | -0.04B | 0.10B | -0.00B | -0.04B | -0.03B | -0.02B | -0.09B | -0.04B | -0.47B | -0.03B | -0.03B | -0.02B | -0.00B | -0.16B | 0.00B | -0.04B | -0.11B | 0.03B | -0.03B | -0.01B | -0.03B | 0.01B | 0.08B | -0.33B | -0.16B | -0.47B | -0.00B | -0.06B | -0.01B | -0.06B | -0.05B | -0.17B | -0.50B | -0.00B | -0.01B | -0.10B | -0.20B | -0.00B |
|
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 | -0.00B | -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 | 0.01B | | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.00B | 0.02B | | | -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 |
|
Cash from Financing Activities
|
0.03B | -0.00B | -0.05B | 0.01B | -0.00B | -0.01B | -0.02B | -0.01B | 0.04B | -0.01B | -0.03B | -0.02B | 0.04B | -0.00B | -0.04B | -0.03B | 0.08B | 0.00B | -0.03B | -0.11B | -0.01B | 0.02B | -0.06B | -0.03B | 0.05B | -0.01B | -0.07B | -0.06B | 0.08B | -0.01B | -0.02B | -0.09B | -0.01B | 0.00B | -0.07B | -0.13B | 0.18B | -0.02B | 0.39B | -0.15B | 0.13B | -0.13B | -0.08B | -0.02B | 0.12B | 0.07B | -0.01B | -0.18B | 0.03B | -0.02B | -0.16B | 0.16B | 0.04B | 0.25B | 0.11B | 0.21B | 0.16B | 0.00B | -0.05B | -0.12B | 0.18B | 0.06B | 0.40B | -0.00B | 0.12B | 0.06B | 0.11B | -0.00B |
|
Net Equity Issued and Repurchased
|
0.06B | 0.07B | 0.06B | 0.04B | 0.07B | 0.09B | 0.09B | 0.01B | 0.09B | 0.08B | 0.08B | 0.10B | 0.07B | 0.08B | 0.08B | 0.11B | 0.09B | 0.09B | 0.17B | | 0.06B | 0.13B | 0.13B | | 0.12B | 0.12B | 0.10B | | 0.11B | 0.10B | 0.11B | | 0.10B | 0.12B | 0.11B | | 0.11B | 0.10B | 0.11B | 0.13B | 0.12B | 0.10B | 0.10B | 0.11B | 0.10B | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.02B | -0.00B | -0.02B | -0.00B | -0.00B | -0.03B | -0.02B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | -0.00B | -0.01B | 0.03B | -0.01B | -0.01B | -0.00B | -0.02B | -0.01B | -0.01B | -0.01B | 0.06B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | 0.06B | -0.01B | -0.02B | -0.01B | 0.10B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.04B | -0.02B | -0.01B | -0.01B | -0.04B | -0.02B | -0.00B | -0.01B | -0.04B | -0.02B | -0.00B |
|
Exchange Rate Effect
|
-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 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.01B | 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 | 0.01B | 0.02B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.02B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | | | |
|
Change in Cash
|
-0.02B | 0.01B | -0.00B | 0.04B | -0.03B | 0.02B | 0.00B | 0.01B | -0.02B | -0.00B | -0.00B | 0.02B | -0.03B | 0.01B | 0.01B | 0.02B | -0.02B | 0.00B | 0.08B | -0.02B | -0.03B | 0.02B | -0.00B | 0.03B | -0.04B | 0.00B | -0.03B | 0.02B | -0.01B | -0.01B | 0.01B | 0.00B | -0.01B | 0.03B | -0.01B | -0.00B | 0.00B | -0.01B | 0.01B | 0.01B | -0.01B | -0.02B | -0.00B | 0.01B | -0.01B | 0.06B | 0.08B | -0.07B | -0.03B | | | | | -0.06B | | | 0.02B | 0.03B | | | -0.01B | 0.04B | | | | | | |
|
Free Cash Flow
|
-0.03B | 0.03B | 0.05B | 0.06B | -0.02B | 0.05B | 0.05B | 0.06B | -0.04B | 0.03B | 0.06B | 0.07B | -0.05B | 0.03B | 0.06B | 0.11B | -0.06B | 0.02B | 0.07B | 0.11B | -0.01B | 0.07B | 0.07B | 0.14B | -0.07B | 0.07B | 0.07B | 0.07B | -0.04B | 0.03B | 0.07B | -0.06B | 0.00B | 0.08B | 0.10B | 0.08B | -0.07B | 0.06B | 0.11B | 0.20B | -0.10B | 0.16B | 0.09B | 0.20B | -0.11B | 0.04B | 0.21B | -0.01B | -0.02B | 0.01B | 0.01B | 0.01B | -0.27B | 0.05B | 0.10B | 0.03B | -0.11B | 0.12B | 0.02B | 0.02B | -0.12B | 0.01B | 0.02B | 0.00B | -0.07B | 0.06B | 0.02B | 0.00B |
|
Net Cash Flow
|
-0.02B | 0.00B | -0.00B | 0.03B | -0.03B | 0.02B | 0.00B | 0.01B | -0.02B | -0.00B | -0.00B | 0.02B | -0.03B | 0.01B | 0.01B | 0.02B | -0.02B | 0.01B | 0.08B | -0.02B | -0.03B | 0.01B | -0.00B | 0.03B | -0.04B | 0.01B | -0.02B | 0.02B | -0.01B | -0.01B | 0.01B | 0.00B | -0.01B | 0.02B | -0.01B | -0.01B | 0.01B | -0.01B | 0.02B | 0.01B | -0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.06B | 0.08B | -0.09B | -0.03B | -0.03B | -0.19B | 0.17B | -0.16B | -0.04B | 0.03B | -0.26B | 0.02B | 0.04B | -0.06B | -0.18B | -0.01B | -0.10B | -0.10B | -0.00B | 0.03B | 0.01B | -0.09B | 0.00B |