|
Net Income
|
0.36B | 0.69B | 0.53B | 2.00B | 0.29B | 0.61B | 0.33B | 1.48B | 0.11B | 0.28B | -0.06B | 0.33B | -0.49B | 0.33B | 0.09B | 0.34B | 0.11B | 0.46B | 0.19B | 0.45B | 0.24B | 1.04B | 0.26B | 0.48B | 0.36B | 0.51B | 0.14B | 0.23B | -0.17B | -1.28B | 0.20B | 0.48B | 0.06B | 0.18B | -0.13B | -0.16B | | | | | 0.45B | 0.65B | 0.49B | 0.52B | 0.33B | 0.36B | 0.28B | 0.15B | 0.12B | 0.20B | 0.05B |
|
Deferred Taxes
|
0.02B | -0.12B | -0.09B | -0.05B | 0.03B | -0.03B | -0.12B | 0.11B | 0.08B | 0.05B | 0.02B | -0.16B | 0.10B | -0.09B | 0.01B | -0.08B | -0.02B | -0.06B | -0.00B | -0.04B | -0.02B | -0.05B | 0.09B | -0.06B | 0.03B | | | | | | | -0.11B | 0.02B | -0.01B | 0.00B | -0.28B | -0.03B | 0.00B | -0.06B | 0.13B | 0.05B | 0.14B | 0.13B | 0.22B | 0.02B | 0.01B | 0.01B | 0.08B | 0.02B | 0.01B | -0.04B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.13 | -0.00B | 0.64B | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.05B | | | | 0.04B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87B | 0.70B | -0.40B | -0.14B | 0.33B | 0.33B | -0.12B | -0.34B | 0.41B | -0.08B | -0.05B | -0.15B | -0.05B | -0.08B | 0.29B | -0.61B |
|
Non-cash Items
|
| | 0.03B | 0.04B | 0.03B | 0.03B | 0.12B | 0.16B | 0.05B | 0.06B | 0.20B | 2.25B | 0.06B | 0.06B | 0.06B | 2.19B | 0.04B | 0.04B | -0.08B | 2.57B | 0.05B | 0.06B | -0.00B | 1.35B | 0.03B | | | | | | | 0.37B | 0.03B | 0.02B | | 0.02B | 0.06B | 0.03B | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.56B | 0.47B | 0.16B | 0.10B | -0.36B | 0.27B | 0.33B | -0.70B | -0.53B | -0.35B | 0.32B | | -0.08B | 0.30B | 0.08B | | -0.13B | 0.16B | 0.82B | | -0.11B | -0.03B | -0.11B | | -0.34B | | | | | | | | -0.00B | 0.13B | | | -0.24B | -0.07B | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19B | 0.10B | 0.87B | 0.32B | 1.17B | 0.35B | 1.02B | 0.22B | 0.67B | 0.02B | 0.11B | -0.62B | -0.53B | -0.35B | -0.09B | -0.51B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28B | 0.98B | 0.18B | -0.04B | -0.97B | 1.06B | 0.32B | 0.06B | -1.18B | 0.68B | -0.19B | -0.24B | -1.04B | 0.19B | -0.14B | 0.04B |
|
Change in Account Payables
|
0.15B | 0.45B | -0.37B | 0.74B | -0.56B | 5.85B | 6.13B | -0.00B | 5.51B | 5.82B | 5.41B | -0.01B | 5.61B | 5.76B | 5.22B | 0.27B | 5.47B | 6.13B | 5.87B | 0.11B | 0.14B | 6.30B | 5.63B | 0.32B | 0.17B | 6.13B | 5.17B | | 4.91B | 4.54B | 5.11B | | 0.31B | 7.10B | 6.27B | 0.40B | 0.03B | 3.60B | -0.18B | 0.24B | 0.17B | 0.03B | -0.30B | -0.06B | -0.33B | -0.31B | -0.58B | 0.03B | -0.12B | 0.12B | -0.15B |
|
Change in Accured Expenses
|
| | | 18.85B | | | | 17.16B | | | | 15.44B | | | | 15.77B | | | | 18.15B | | | | 16.64B | | | | 15.91B | | | | 17.20B | | | | 9.27B | 9.45B | 8.91B | 8.42B | | | | | | | | | | | | |
|
Change in Taxes
|
0.14B | 0.26B | 0.20B | 0.78B | 0.14B | 0.16B | 0.27B | 0.57B | 0.08B | 0.11B | 0.05B | 0.19B | 0.04B | 0.10B | 0.04B | 0.16B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45B | 0.24B | 0.07B | 0.08B | -0.63B | 0.19B | -0.13B | -0.08B | -0.27B | 0.33B | 0.19B | 0.02B | -0.01B | 0.05B | 0.07B | 0.06B |
|
Cash from Operations
|
-1.71B | 0.38B | 0.26B | 2.60B | -1.90B | -0.89B | -0.96B | 2.15B | -0.62B | 0.52B | 1.30B | 1.76B | -0.01B | 0.49B | 0.64B | 1.65B | 0.01B | 0.63B | 0.56B | 1.67B | -0.07B | 0.80B | 0.47B | 1.36B | -0.81B | | | | | | | 2.84B | | | | 2.67B | -0.89B | -0.27B | 0.27B | 1.44B | -0.70B | -0.14B | 0.23B | 1.51B | -0.89B | 0.38B | 0.79B | 1.69B | 0.16B | 0.77B | 0.66B |
|
Amortization
|
| | | 3.53B | 3.58B | 2.01B | 3.47B | 3.54B | 3.24B | 2.02B | 2.02B | | 3.28B | 3.22B | 3.19B | | -0.14B | -0.15B | -0.19B | | | | | | 2.96B | 2.98B | 2.87B | | 2.87B | 2.73B | | | 2.77B | 2.82B | 2.77B | 1.93B | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.17B | 0.17B | 0.16B | 0.59B | 0.18B | 0.18B | 0.20B | 0.58B | 0.17B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
0.13B | 0.11B | 0.10B | -0.33B | 0.00B | 0.14B | 0.21B | 0.01B | 0.16B | 0.20B | 0.29B | 0.01B | 0.00B | 0.01B | | 0.00B | 0.00B | | 0.01B | 0.01B | 0.00B | | 0.00B | 0.00B | | | | | | | | | | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.02B | 0.07B | | 0.00B | | 0.01B | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | 0.13B | -0.28B | 0.29B | -0.12B | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.08B | -0.78B | -1.01B | -2.08B | -0.01B | -0.47B | -0.62B | -0.89B | 0.59B | 1.08B | -1.52B | -0.48B | 0.11B | 0.00B | -0.56B | -1.21B | -0.33B | -0.31B | -0.67B | -0.56B | -0.28B | -0.11B | -0.60B | -0.93B | -0.55B | | | | | | | | | | | | -0.98B | -0.02B | -0.59B | -1.42B | -0.75B | -0.50B | -0.80B | -1.66B | -0.42B | -0.51B | -0.85B | -0.99B | -0.28B | -0.34B | -0.47B |
|
Other financing activities
|
| | | 4.28B | 4.29B | 4.30B | 4.32B | 4.34B | 4.36B | 4.37B | 4.38B | 4.40B | 4.41B | 4.43B | 4.43B | 4.41B | 4.41B | 4.41B | 4.42B | | | | | 4.41B | 0.02B | 4.40B | 4.40B | 4.40B | 4.40B | 4.39B | 4.40B | -0.47B | -0.36B | 4.41B | 4.43B | -0.10B | -0.02B | 1.46B | -0.08B | -0.04B | -0.07B | -0.10B | -0.06B | -0.43B | -0.58B | -0.06B | -0.05B | -0.01B | -0.01B | | -0.05B |
|
Cash from Financing Activities
|
0.09B | 0.91B | 0.33B | 1.29B | 1.35B | 0.75B | 1.58B | -0.53B | -1.02B | -1.74B | -1.74B | 0.46B | -1.31B | 0.30B | -0.06B | -0.46B | -0.95B | 0.16B | -0.48B | 0.22B | -1.52B | 0.42B | -0.22B | 0.59B | -0.62B | | | | | | | 1.00B | | | | -4.00B | 0.07B | 0.01B | 0.73B | 1.16B | 0.30B | 0.53B | 0.37B | 1.39B | 0.32B | -1.14B | -0.18B | 0.93B | -1.42B | 0.16B | -0.37B |
|
Net Equity Issued and Repurchased
|
3.61B | 0.48B | -0.37B | | 5.03B | 3.70B | 3.75B | | 3.70B | 3.11B | 2.79B | | 4.31B | 0.57B | 0.25B | | 4.67B | 0.62B | -0.51B | | 4.39B | 0.83B | -0.40B | | 4.46B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | -0.00B | -0.37B | -0.00B | -0.38B | -0.38B | -0.38B | -0.04B | -0.29B | -0.29B | 0.59B | -0.00B | -0.20B | -0.00B | 0.41B | -0.00B | -0.16B | 0.33B | | -0.00B | -0.24B | -0.00B | | -0.01B | | | | | | | -0.01B | | | | -0.19B | 0.00B | 0.41B | 0.00B | 0.01B | 0.00B | 0.53B | 0.00B | 0.01B | 0.00B | 0.59B | 0.01B | 0.01B | 0.00B | 0.32B | 0.00B |
|
Exchange Rate Effect
|
-0.04B | -0.04B | 0.05B | -0.01B | 0.03B | 0.02B | -0.25B | -0.51B | -0.41B | -0.28B | -0.47B | | 0.14B | 0.01B | 0.01B | | 0.08B | 0.15B | 0.08B | | 0.06B | -0.29B | -0.04B | | -0.04B | | | | | | | | | | | | 0.02B | -0.19B | -0.18B | 0.13B | 0.02B | 0.02B | -0.05B | 0.11B | -0.09B | -0.04B | 0.04B | -0.21B | 0.07B | 0.16B | -0.01B |
|
Change in Cash
|
-1.58B | 0.48B | -0.37B | 1.85B | -0.54B | -0.64B | -0.69B | 0.55B | -1.47B | -1.01B | -1.33B | 1.67B | -1.07B | 0.57B | 0.25B | -0.21B | -1.19B | 0.62B | -0.51B | | -1.81B | 0.83B | -0.40B | | -1.34B | | | | | | | | | | | | -1.78B | -0.48B | 0.23B | 1.31B | -1.12B | -0.08B | -0.24B | 1.36B | -1.09B | -1.31B | -0.20B | 1.42B | -1.47B | 0.75B | -0.19B |
|
Free Cash Flow
|
-1.71B | 0.38B | 0.26B | 2.60B | -1.90B | -0.89B | -0.96B | 2.15B | -0.62B | 0.52B | 1.30B | 1.76B | -0.01B | 0.49B | 0.64B | 1.65B | 0.01B | 0.63B | 0.56B | 1.67B | -0.07B | 0.80B | 0.47B | 1.36B | -0.81B | | | | | | | 2.84B | | | | 2.67B | -0.89B | -0.27B | 0.27B | 1.44B | -0.70B | -0.14B | 0.23B | 1.51B | -0.89B | 0.38B | 0.79B | 1.69B | 0.16B | 0.77B | 0.66B |
|
Net Cash Flow
|
-1.54B | 0.52B | -0.42B | 1.80B | -0.56B | -0.60B | -0.01B | 0.74B | -1.06B | -0.14B | -1.96B | 1.74B | -1.21B | 0.79B | 0.02B | -0.02B | -1.27B | 0.48B | -0.59B | 1.33B | -1.88B | 1.12B | -0.36B | 1.03B | -1.99B | | | | | | | 3.84B | | | | -1.33B | -1.80B | -0.28B | 0.41B | 1.19B | -1.15B | -0.10B | -0.19B | 1.25B | -0.99B | -1.27B | -0.23B | 1.63B | -1.54B | 0.59B | -0.18B |