|
Net Income
|
0.20B | 0.01B | 0.70B | 0.53B | 0.94B | 0.95B | 0.74B | -0.24B | 0.10B | 1.02B | 1.01B | 2.22B | 0.37B | 0.81B | 0.39B | 0.29B | 0.18B | 0.50B | 1.24B | 0.30B | 0.71B | 1.15B | 1.15B | 1.28B | -0.52B | 0.10B | -0.08B | -0.04B | -0.20B | -0.37B | -0.45B | 0.35B | 0.21B | 0.92B | 0.66B | 0.47B | 0.57B | 0.89B | 1.49B | -0.50B | 0.79B | 1.10B | 0.91B | 0.60B | -0.94B | -0.42B | 0.37B | 0.56B | 1.10B | 1.37B | 1.79B | 2.16B | 2.55B | 2.85B | 2.31B | 0.69B | 1.35B | 1.09B | 1.90B | 1.80B | 0.75B | 1.27B | 1.77B | 0.98B | 1.80B | 1.71B | 0.05B |
|
Share-based Compensation
|
0.00B | 0.09B | 0.17B | 0.09B | -0.00B | -0.06B | 0.02B | 0.26B | | -0.19B | -0.25B | 0.20B | -0.11B | -0.12B | | -0.04B | 0.07B | | | 0.06B | 0.13B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| -0.20B | | -0.08B | 0.05B | -0.00B | -0.01B | 0.40B | 0.05B | 0.06B | 0.16B | 0.14B | -0.05B | 0.06B | 0.03B | -0.03B | -0.03B | 0.03B | 0.12B | -0.09B | 0.14B | 0.17B | 0.19B | 0.81B | -0.23B | 0.43B | 0.01B | -0.02B | -0.12B | -0.03B | 0.01B | -0.03B | 0.03B | 0.12B | 0.12B | 0.23B | 0.11B | 0.13B | 0.11B | 0.08B | 0.07B | -1.01B | 0.13B | 0.15B | 0.01B | -0.19B | 0.07B | -0.02B | 0.02B | 0.10B | 0.04B | 0.15B | 0.10B | 0.10B | 0.15B | -0.43B | 0.02B | -0.00B | 0.15B | -0.13B | 0.01B | 0.02B | 0.11B | 0.16B | 0.09B | -0.06B | -0.39B |
|
Cash from Discontinued Operations
|
| | | 222.57 | | | | 147.04 | | | | 35.17 | | | | 451.11 | | | | 31.46 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.05B | 0.04B | 0.11B | 0.10B | 0.28B | 0.09B | 0.14B | 0.19B | 0.27B | 0.17B | 0.10B | 0.10B | 0.21B | 0.07B | 0.03B | 0.04B | 0.46B | 0.15B | 0.06B | 0.13B | 0.17B | 0.06B | -0.04B | -0.07B | -0.09B | 0.00B | -0.25B | -0.00B | -0.05B | -0.19B | 0.48B | 0.01B | -0.05B | -0.01B | -0.09B | -0.02B | 0.17B | 0.04B | 0.07B | 0.06B | 0.03B | 0.02B | -0.08B | | -0.10B | 0.03B | -0.01B | 0.03B | 1.39B | 0.32B | 0.24B | 0.42B | 1.15B | 0.48B | 0.26B | 0.56B | 0.15B | 0.32B | 0.24B | 0.13B | 0.48B | 0.17B | 0.21B |
|
Non-cash Items
|
1.20B | 1.07B | 1.42B | 1.43B | 1.28B | 1.77B | 1.53B | 1.52B | 1.26B | 1.48B | 1.28B | 2.26B | 1.46B | 1.60B | 1.53B | 1.63B | 1.16B | 1.70B | 2.05B | 2.08B | 1.23B | 2.25B | 2.14B | 2.04B | 1.01B | 1.04B | 1.23B | 1.11B | 0.42B | 0.56B | 0.69B | 0.94B | 1.26B | 1.21B | 2.01B | 1.13B | 1.95B | 2.03B | 2.79B | | | | | | | | | | | | | | | | | | | | | | | | | -0.08B | | | |
|
Change in Working Capital
|
-0.06B | -0.27B | -0.10B | -0.17B | 0.25B | -0.29B | 0.08B | 0.10B | 0.56B | -0.23B | -0.48B | 0.26B | 0.24B | -0.25B | 0.13B | 0.20B | -0.39B | -0.17B | -0.28B | 0.54B | -0.67B | -0.11B | 0.23B | 0.14B | -0.42B | -0.21B | 0.09B | 0.24B | -0.13B | -0.15B | 0.16B | -0.24B | -0.24B | 0.37B | 0.73B | -0.56B | -0.27B | -0.16B | 0.68B | 0.21B | -0.76B | 0.17B | -0.23B | 0.09B | 0.44B | -0.53B | 0.28B | -0.30B | 0.07B | -0.11B | 0.55B | 0.33B | -1.53B | 0.37B | 0.79B | 0.38B | -1.41B | 0.01B | -0.81B | 0.41B | -0.21B | 0.38B | -0.50B | 0.04B | -0.01B | -0.02B | 0.31B |
|
Change in Taxes
|
| | | | | | | -3.96B | | | | -2.94B | | | | 2.17B | | | | -1.06B | 0.02B | 0.00B | 0.08B | -0.93B | 0.45B | 0.53B | 0.46B | 4.46B | 0.52B | 0.62B | 0.61B | 0.29B | 0.56B | | | | | | | | | | | | | | | -0.34B | | | | 1.78B | | | | 2.04B | | | | 1.42B | | | | 1.40B | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | -0.05B | -0.05B | -0.05B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.06B | -0.05B | -0.05B | -0.05B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B |
|
Cash from Operations
|
1.22B | 1.36B | 1.51B | 1.70B | 1.45B | 1.63B | 1.54B | 6.33B | 1.09B | 1.55B | 1.81B | 2.11B | 1.28B | 1.75B | | | | | | | | | 2.24B | 9.59B | | 1.22B | 1.17B | 0.92B | | | | | | | | 1.13B | 1.95B | 2.03B | 2.79B | 1.06B | 0.75B | 2.14B | 1.91B | 1.86B | 1.29B | -0.25B | 1.55B | 0.97B | 2.00B | 2.39B | 3.41B | 3.74B | 2.25B | 4.62B | 4.68B | 3.35B | 0.96B | 2.04B | 2.61B | 3.54B | 2.13B | 2.99B | 2.20B | 2.46B | 2.99B | 2.25B | 2.86B |
|
Amortizatization of Intangibles
|
| | | | | | | 2.72B | | | | 3.56B | | | | 5.16B | | | | 4.18B | | | | 4.54B | | | | 4.98B | | | | 2.64B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
1.20B | 41.76B | 40.85B | 1.43B | 0.09B | 42.26B | 0.00B | 3.53B | 43.84B | 44.66B | 45.48B | 2.26B | 47.13B | 47.58B | 47.87B | 3.26B | 49.84B | 50.81B | 51.43B | 3.27B | 53.25B | 57.99B | 59.02B | 2.56B | 2.97B | 60.54B | 1.23B | 2.13B | 0.15B | 2.35B | 2.24B | 2.24B | 1.26B | 2.05B | 72.99B | 3.62B | 3.64B | 3.53B | 2.87B | 3.49B | 3.03B | 0.24B | 3.63B | 0.29B | 4.43B | 2.51B | 3.07B | 3.27B | 0.44B | 0.41B | 3.89B | 4.60B | 0.79B | 1.26B | 1.03B | 6.16B | 4.69B | 4.55B | 5.03B | 4.84B | 5.07B | 4.97B | 4.46B | 5.64B | 59.11B | 61.54B | 62.18B |
|
Capital Expenditures
|
-1.00B | -0.40B | -0.54B | -0.64B | -0.99B | -1.52B | -0.84B | -1.85B | | | | | | | -1.52B | -1.73B | -1.59B | -1.71B | -1.78B | -1.92B | -1.53B | -4.12B | -1.84B | -1.78B | -0.99B | -0.99B | -0.90B | -0.82B | -0.73B | -0.86B | -0.82B | -0.48B | -0.58B | -0.58B | -1.56B | -0.84B | -0.76B | -0.71B | -0.86B | -0.90B | -0.63B | -0.62B | -0.68B | -0.74B | -0.55B | -0.27B | -0.54B | -0.55B | -0.58B | -1.01B | -0.76B | -1.24B | -1.08B | -1.08B | -0.87B | -0.90B | -0.91B | -1.16B | -0.83B | 0.97B | -0.77B | -1.19B | -0.98B | 7.41B | 0.91B | 1.38B | -1.50B |
|
Sales of Property, Plant and Equipment
|
| 0.01B | 0.02B | 0.00B | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-1.07B | -0.67B | -0.61B | -0.73B | -0.75B | -1.81B | -0.76B | -1.74B | -1.45B | -1.65B | -1.35B | -1.59B | -1.28B | -1.52B | -1.49B | -1.65B | -1.51B | -1.88B | -1.39B | -2.01B | -1.54B | -5.10B | -1.70B | -1.82B | -1.54B | -1.22B | -0.91B | -0.66B | -0.90B | -0.91B | -0.66B | -0.40B | -0.85B | -6.65B | -1.56B | -0.85B | -1.08B | -0.88B | -0.97B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10B | | | | | | | | | | | 0.42B | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85B | -1.08B | -0.88B | -0.97B | -0.79B | -0.77B | -3.34B | -0.69B | -0.65B | -0.64B | -0.50B | -0.48B | -0.48B | -0.51B | -0.58B | -0.57B | -1.28B | -0.99B | -1.05B | -0.87B | -0.93B | -0.85B | -1.16B | -0.89B | 0.95B | -1.03B | -0.74B | -0.93B | 7.45B | 0.91B | 1.40B | -1.62B |
|
Other financing activities
|
-0.15B | -0.39B | -0.82B | -0.70B | -0.53B | 0.04B | -0.77B | 0.22B | 0.21B | 0.13B | 0.08B | -0.66B | -0.20B | -0.09B | -0.03B | 0.04B | 0.33B | 0.18B | -0.66B | -0.07B | 0.32B | 2.86B | -0.46B | -0.21B | 0.53B | 0.17B | -0.32B | -0.43B | 0.44B | 0.37B | -0.04B | -0.54B | -0.41B | 5.46B | -0.24B | -0.42B | -0.86B | -1.12B | -1.73B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42B | -0.86B | -1.12B | -1.73B | -0.42B | 0.02B | 1.43B | -1.39B | -1.24B | 0.05B | 0.15B | -1.11B | -0.49B | -1.51B | -1.81B | -2.26B | -2.58B | -1.75B | -3.48B | -3.56B | -2.16B | -0.72B | -0.86B | -1.71B | -2.29B | -1.18B | -2.14B | -1.41B | 4.58B | -2.10B | -0.84B | -1.23B |
|
Net Equity Issued and Repurchased
|
| | | | | 0.02B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.04B | -0.05B | -0.05B | -0.05B | -0.05B | -0.08B | -0.08B | -0.08B | -0.08B | -0.10B | -0.10B | -0.10B | -0.10B | -0.11B | -0.12B | -0.12B | -0.11B | -0.13B | -0.13B | -0.13B | -0.20B | -0.23B | -0.23B | -0.22B | -0.20B | -0.20B | -0.19B | -0.38B | | -0.20B | -0.19B | -0.19B | -0.21B | -0.23B | -0.27B | -0.26B | -0.27B | -0.32B | -0.31B | -0.31B | -0.30B | -0.34B | -0.34B | -0.34B | -0.33B | -0.36B | -0.38B | -0.39B | -0.40B | -0.45B | -0.44B | -0.44B | -0.54B | -0.68B | -1.94B | -0.61B | -0.69B | -0.74B | -0.73B | -0.72B | -0.80B | -0.82B | -0.82B | -0.79B | -0.83B | -0.89B | -0.89B |
|
Exchange Rate Effect
|
0.11B | -0.32B | -0.39B | -0.66B | -0.14B | 0.17B | -0.07B | -0.16B | -0.09B | -0.03B | 0.46B | 0.21B | -0.06B | 0.07B | -0.14B | 0.26B | 0.08B | 0.11B | -0.07B | | | -0.14B | 0.17B | 0.09B | 0.33B | -0.06B | 0.27B | 0.13B | -0.24B | 0.03B | 0.03B | 0.12B | -0.05B | -0.26B | -0.32B | -0.00B | 0.13B | 0.14B | -0.14B | 0.42B | -0.18B | -0.16B | 0.10B | -0.17B | 0.84B | -0.31B | -0.20B | | -0.14B | -0.12B | 0.16B | -0.16B | | 0.33B | 0.60B | -0.15B | -0.00B | -0.17B | 0.19B | -0.19B | 0.20B | -0.01B | -0.11B | 0.64B | -0.20B | -0.48B | 0.20B |
|
Change in Cash
|
-0.01B | 0.01B | -0.01B | -0.00B | 0.01B | -0.00B | 0.01B | 5.77B | 0.03B | -0.05B | 0.01B | 11.56B | -0.02B | -0.00B | 0.01B | -5.03B | -0.02B | -0.00B | 0.00B | 5.82B | 0.00B | 0.01B | -0.01B | 11.43B | 0.01B | -0.00B | -0.00B | -18.95B | -0.04B | 0.01B | -0.00B | -0.00B | 0.00B | 0.02B | 0.21B | -0.14B | 0.01B | 0.02B | 0.09B | -0.15B | -0.01B | 0.23B | -0.17B | -0.03B | 0.70B | -0.60B | -0.04B | 0.01B | -0.01B | 0.00B | 0.58B | -0.12B | -0.49B | 0.08B | 0.25B | 0.26B | -0.61B | 0.02B | 0.00B | 0.55B | -0.08B | 0.11B | -0.14B | -0.42B | -0.03B | 0.01B | 0.01B |
|
Free Cash Flow
|
2.22B | 1.57B | 0.54B | 2.35B | 2.44B | 3.10B | 2.32B | 8.18B | 1.09B | 1.60B | 1.81B | 2.11B | | | 1.52B | 1.73B | 1.59B | 1.71B | 1.78B | 1.92B | 1.53B | 4.12B | 4.08B | 11.37B | 0.99B | 2.21B | 2.07B | 1.74B | 0.73B | 0.86B | 0.82B | 0.48B | 0.58B | 0.58B | 1.56B | 1.97B | 2.71B | 2.74B | 3.64B | 1.95B | 1.38B | 2.76B | 2.59B | 2.60B | 1.84B | 0.02B | 2.09B | 1.53B | 2.59B | 3.40B | 4.17B | 4.97B | 3.33B | 5.71B | 5.54B | 4.25B | 1.87B | 3.21B | 3.44B | 2.56B | 2.90B | 4.17B | 3.18B | -4.95B | 2.08B | 0.87B | 4.36B |
|
Net Cash Flow
|
1.22B | 1.17B | | 1.70B | 1.45B | 1.59B | 1.49B | 6.33B | 1.09B | 1.60B | 1.81B | 2.11B | | | | | | | | | | | 2.24B | 9.59B | | 1.22B | 1.17B | 0.92B | | | | | | | | -0.14B | 0.01B | 0.02B | 0.09B | -0.15B | -0.01B | 0.23B | -0.17B | -0.03B | 0.70B | -0.60B | -0.04B | 0.01B | -0.01B | 0.00B | 0.58B | -0.12B | -0.49B | 0.08B | 0.25B | 0.26B | -0.61B | 0.02B | 0.00B | 2.19B | -0.08B | 0.11B | -0.14B | 14.49B | 1.80B | 2.81B | 0.01B |