|
Net Income
|
0.41B | 0.14B | 0.09B | 0.02B | 0.50B | 0.18B | 0.28B | 0.18B | 0.05B | 0.68B | 0.52B | 0.27B | 0.43B | 0.39B | 0.29B | -117.00 | 0.17B | 0.18B | 0.36B | -0.01B | 0.22B | 0.61B | 0.35B | -0.47B | -0.54B | 0.10B | 1.38B | -0.48B | -0.09B | -0.03B | -0.15B | 0.22B | 0.16B | 0.04B | -0.28B | 1.10B | 0.21B | -0.01B | 0.00B | -0.00B | 0.08B | 1.33B | 0.14B | 0.09B | -1.34B | -0.17B | -0.15B | -0.12B | 0.17B | 0.18B | 0.44B | -0.32B | 1.28B | 1.91B | 0.58B | 0.47B | 0.64B | 1.39B | 0.55B | 0.87B | 0.73B | 0.60B | 0.10B | 0.60B | 0.61B | 0.93B |
|
Share-based Compensation
|
| | | | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05B | 0.01B | 0.11B | -0.07B | -0.11B | 0.02B | -0.01B | -0.00B | 0.00B | 0.01B | 0.05B |
|
Deferred Taxes
|
| | | 2.34B | 0.10B | -0.00B | 0.06B | -0.02B | -0.00B | 0.29B | 0.26B | 0.02B | 2.19B | 0.20B | 0.11B | 0.07B | 0.04B | 0.04B | 0.13B | 0.03B | 0.03B | 0.22B | 0.14B | -0.04B | -0.02B | -0.21B | -0.17B | -0.10B | -0.14B | -0.04B | -0.09B | 0.11B | 0.05B | 0.64B | -0.15B | -0.12B | -0.01B | 0.04B | -0.19B | -0.44B | 0.03B | -0.66B | 0.03B | -0.02B | -0.26B | -0.09B | -0.13B | -0.14B | 0.02B | 0.05B | 0.15B | 0.14B | 0.09B | -0.05B | 0.01B | -0.27B | -0.03B | -0.00B | 0.12B | -0.02B | -0.03B | -0.03B | -0.25B | 2.82B | -0.09B | 2.87B |
|
Cash from Discontinued Operations
|
0.55B | 0.68B | 1.41B | 0.83B | 0.79B | 0.46B | 0.62B | 0.65B | 0.63B | 0.77B | 0.94B | 0.95B | 0.67B | 1.63B | 1.03B | 3.42B | 0.90B | 0.83B | 0.84B | 0.93B | 0.41B | 1.11B | 1.09B | 0.76B | 0.22B | 0.27B | 0.41B | 0.24B | 0.13B | -0.00B | 0.24B | 0.12B | 0.25B | 0.00B | 0.47B | 0.71B | 0.00B | 0.41B | 0.96B | 0.37B | 0.33B | 0.95B | 0.63B | 0.56B | 0.09B | -0.60B | 0.55B | 0.19B | 0.18B | 1.11B | 1.70B | 1.73B | 1.08B | 2.34B | 2.19B | -0.21B | 1.48B | 2.04B | 2.16B | 1.43B | 2.05B | 1.81B | 1.45B | 0.92B | 1.71B | 1.55B |
|
Gains from Sales and Divestitures
|
| | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | 0.01B | 0.10B | 0.00B | | -0.00B | -0.00B | -0.10B | | -0.00B | 0.00B | | | | 0.00B | 0.03B | | -0.02B | -0.14B | 0.00B | -0.01B | | -1.82B | 0.00B | | 0.00B | 0.00B | | 0.00B | -1.90B | -0.00B | 2.01B | | -0.00B | 0.61B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | | -0.00B | -0.06B | -0.01B | -0.05B | -0.02B | -0.10B | -0.19B | -0.05B | -0.02B | 0.02B | -0.01B | | -0.00B | -0.08B | 0.00B | -0.01B | 0.00B | | -0.00B | -0.08B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | 0.00B | | | | 0.44B | | | | 0.01B | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 0.03B | | | | | | | | | | | | | 0.25B | | 0.47B | | -0.10B | | 0.96B | | 0.33B | | 0.63B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.05B | 0.12B | 0.48B | 0.62B | 0.11B | -0.05B | 0.14B | 0.02B | 0.05B | -0.15B | 0.15B | 0.14B | -0.21B | -0.14B | -0.07B | -0.11B | -0.04B | 0.09B | -0.07B | 0.17B | 0.37B | -0.05B | 0.14B | 0.51B | -0.13B | -0.10B | 0.08B | 0.05B | 0.13B | -0.17B | -0.08B | -0.25B | 0.03B | 0.39B | -0.29B | 0.08B | -0.05B | -0.17B | 0.23B | 0.54B | -0.41B | 0.15B | -0.06B | 0.06B | 0.23B | -0.26B | 0.25B | -0.06B | -0.71B | -0.35B | -0.13B | 0.21B | -0.95B | -0.07B | 0.50B | -1.21B | 41.69B | -1.82B | 0.70B | -0.20B | 0.36B | 0.57B | 0.35B | -0.60B | 0.67B | -0.32B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | 0.02B | | -0.03B | | 0.00B | 0.01B | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | -1.25B | | | | 0.41B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.00B | 0.01B | -0.00B | -0.01B | -0.01B | -0.01B | 0.01B | -0.05B | -0.03B | -0.02B | -0.02B | -0.02B | -0.03B | -0.05B | -0.02B | -0.04B | -0.03B | 0.03B | 0.03B | 0.03B | 0.04B | -0.03B | -0.03B | -0.04B | -0.04B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.02B | -0.03B | -0.01B | -0.01B | -0.01B | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.75B | 1.00B | 1.03B | 2.74B | 0.81B | 0.65B | 0.64B | 0.80B | 0.40B | 1.10B | 0.97B | 1.16B | 1.08B | 2.16B | 1.31B | 0.96B | 1.21B | 1.12B | 1.11B | -0.29B | | | | -1.53B | | | 0.25B | 0.15B | | | 0.20B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | 0.39B | | | | -0.47B | | | | 0.50B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 1.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.69B | 2.22B | 23.42B | 2.67B | 0.81B | 0.67B | 0.49B | 0.64B | 3.50B | 0.94B | 3.94B | 4.33B | 4.56B | 1.54B | 0.78B | 0.84B | 0.06B | 0.87B | 5.08B | 0.83B | 0.82B | 5.42B | 0.98B | 0.40B | 2.54B | 3.03B | 2.51B | 2.19B | 1.64B | 2.13B | 2.26B | 2.49B | 2.67B | 3.00B | 3.50B | 7.49B | 3.65B | 4.52B | 4.48B | 13.23B | 3.76B | 4.19B | 3.59B | 14.54B | 2.95B | 12.48B | 2.75B | 5.71B | 7.34B | 8.65B | 10.09B | 9.83B | 12.79B | 15.03B | 10.36B | 9.51B | 9.58B | 10.87B | 10.31B | 10.25B | 11.29B | | 9.83B | 9.90B | 9.34B | |
|
Depreciation & Amortization (CF)
|
0.31B | 0.33B | 0.36B | 0.35B | 0.32B | 0.32B | 0.31B | 0.32B | 0.31B | 0.29B | 0.33B | 0.38B | 0.40B | 0.38B | 0.40B | 0.41B | 0.46B | 0.48B | 0.43B | 0.47B | 0.41B | 0.49B | 0.47B | 0.53B | 0.40B | 0.39B | 0.36B | 0.49B | 0.39B | 0.17B | 0.51B | -0.05B | 0.27B | 0.30B | 0.45B | 0.49B | 0.50B | 0.43B | 0.41B | 0.30B | 0.43B | 0.41B | 0.42B | 0.44B | 0.70B | 0.42B | 0.82B | 0.65B | 0.83B | 0.84B | 0.92B | 2.10B | 0.81B | 0.89B | 1.08B | 0.82B | 0.80B | 0.89B | 0.93B | 0.89B | 0.90B | 0.89B | 0.88B | 0.92B | 0.85B | 0.96B |
|
Capital Expenditures
|
0.52B | 0.42B | -0.48B | -0.48B | 0.40B | 0.41B | 0.41B | 0.58B | -0.50B | -0.40B | -0.61B | -0.77B | -0.64B | -0.61B | -0.74B | -0.81B | -0.75B | 0.65B | 0.71B | 0.82B | 0.66B | -0.65B | -0.69B | -0.71B | -0.37B | -0.27B | -0.29B | -0.30B | -0.21B | -0.17B | -0.16B | -0.19B | -0.20B | -0.22B | -0.31B | -0.45B | -0.41B | -0.22B | -0.20B | -0.19B | -0.23B | -0.18B | -0.21B | -0.22B | 18.76B | 18.42B | 18.43B | -0.19B | 29.20B | -0.43B | 28.12B | -0.66B | 26.07B | -0.65B | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | 0.07B | 0.07B | 0.16B | -0.00B | 0.00B | 0.01B | | 0.17B | 0.07B | -0.00B | | 0.01B | 0.00B | | 0.24B | 0.02B | 0.00B | 0.04B | 0.23B | 0.00B | 0.01B | | 2.55B | -0.00B | | | 0.01B | | | | 0.75B | 1.79B | 0.36B | -0.03B | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.02B | | | -0.06B | -0.00B | | | | | | -10.65B | -0.05B | -0.00B | | | | | | | | | | | | | 0.58B | | | | | -0.00B | -0.01B | -0.34B | -0.00B | -0.02B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.07B | -0.09B | -0.01B |
|
Divestments
|
0.58B | 0.00B | -4.38B | -0.00B | 0.07B | 0.07B | | -1.77B | -0.68B | -0.59B | | -2.47B | -0.83B | -0.79B | 0.74B | 3.34B | 0.90B | 0.80B | 0.45B | 1.52B | | 0.69B | -0.46B | -4.35B | -0.52B | -0.34B | 1.86B | -0.35B | -0.27B | -0.21B | -0.15B | -0.18B | -0.35B | -10.94B | 0.75B | 1.79B | 0.36B | -0.03B | 0.49B | -0.00B | -0.24B | -0.00B | -0.26B | 0.00B | -0.24B | 0.00B | 0.00B | 0.03B | 0.00B | 0.08B | -0.26B | 0.20B | 0.75B | 0.09B | 0.03B | 0.01B | 0.00B | 0.00B | -0.94B | 0.02B | -0.86B | 0.02B | -0.00B | -0.94B | 0.01B | |
|
Change in Acquisitions & Divestments
|
0.00B | 0.01B | 0.01B | -0.03B | 0.00B | | 0.00B | 0.00B | -0.01B | -0.01B | 0.00B | -0.01B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 1.49B | -1.43B | | -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 | -0.08B | -0.00B | | | | | -0.03B | -0.00B | 0.04B | -0.10B | -0.09B | -0.02B | -0.01B | -0.06B | -0.01B | -0.02B | -0.01B | -0.04B | 0.00B | -0.01B | 0.00B | -0.01B | 0.00B |
|
Cash from Investing Activities
|
0.58B | 0.46B | -4.07B | 3.32B | 0.36B | 0.46B | 0.29B | 0.65B | -0.68B | -0.59B | -0.60B | -0.67B | -0.83B | -0.79B | -0.74B | -0.97B | -0.90B | 0.80B | 0.45B | 0.64B | 2.18B | -0.69B | -0.46B | -0.80B | -0.52B | -0.34B | | | | | | | -0.35B | | 0.41B | 1.41B | -0.03B | | 0.23B | -0.28B | -0.24B | | -0.26B | -0.35B | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
-0.00B | 0.01B | 3.04B | -0.03B | 0.01B | 0.01B | 0.02B | -0.62B | 0.09B | 0.02B | 0.01B | 0.05B | 0.14B | 0.02B | 0.85B | 0.59B | -0.17B | 0.04B | 0.03B | 0.73B | 0.02B | 0.47B | 0.03B | -0.80B | 0.01B | 0.02B | 0.02B | -0.00B | 0.00B | 0.03B | 0.03B | 0.02B | -0.00B | -0.05B | 0.05B | 0.03B | -0.00B | 0.04B | 0.02B | -0.01B | 0.01B | -0.02B | 0.03B | 0.04B | -0.08B | -0.01B | -0.00B | 0.09B | -0.09B | 0.01B | 0.09B | 0.00B | -0.22B | -0.01B | 0.09B | -0.01B | 0.00B | -0.09B | 0.07B | -0.07B | -0.03B | 0.03B | 0.05B | -0.02B | 0.01B | -0.00B |
|
Cash from Financing Activities
|
0.09B | -0.34B | 2.83B | -4.20B | -0.20B | 0.02B | 0.28B | 0.15B | 0.13B | -0.31B | -0.24B | -0.14B | 0.14B | -0.23B | 0.86B | -0.17B | -0.17B | 0.18B | 0.19B | 0.19B | 0.22B | -0.47B | -0.23B | -0.34B | 1.04B | -0.10B | -0.10B | -0.10B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | 7.65B | -0.80B | -2.13B | -0.05B | -0.06B | -0.05B | -0.91B | -0.49B | -0.85B | -0.08B | -0.40B | 0.14B | 0.75B | -0.24B | -0.05B | 0.03B | -0.58B | -0.73B | -0.73B | -0.86B | -1.58B | -0.55B | -0.32B | -0.48B | -1.94B | -0.47B | -0.50B | -0.67B | -0.86B | -0.53B | -0.20B | -0.78B | -1.10B |
|
Net Equity Issued and Repurchased
|
0.21B | 0.11B | 0.18B | 0.15B | 0.38B | 0.40B | 0.45B | 0.30B | 0.38B | 0.24B | 0.37B | 0.49B | 0.46B | 0.41B | 1.55B | 1.16B | 0.98B | 0.82B | 1.02B | 2.45B | 0.74B | 0.76B | 1.16B | 0.88B | 1.46B | 1.29B | 3.37B | 3.08B | 2.83B | 2.93B | 2.95B | 2.79B | 2.68B | 0.36B | 0.50B | 0.48B | 0.32B | 0.29B | 1.43B | 0.59B | 0.18B | 0.05B | 0.33B | 0.14B | 0.12B | 0.11B | 0.30B | 0.29B | 0.69B | 0.86B | 1.60B | 2.28B | 2.68B | 2.90B | 3.33B | 1.52B | 1.61B | 0.94B | 1.64B | 1.78B | 2.31B | 2.28B | 2.21B | 1.93B | 1.85B | 1.38B |
|
Dividends Paid - Common
|
| | | -0.15B | 0.14B | 0.15B | 0.14B | 0.15B | -0.15B | -0.15B | -0.15B | -0.15B | -0.17B | -0.17B | -0.17B | -0.17B | -0.18B | 0.18B | 0.18B | 0.18B | 0.18B | -0.20B | -0.20B | -0.20B | -0.11B | -0.10B | -0.10B | -0.10B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.05B | -0.06B | -0.06B | | | 0.12B | -0.03B | -0.03B | -0.01B | -0.01B | -0.01B | -0.01B | | -0.01B | -0.01B | -0.20B | -0.20B | -0.20B | -0.43B | -0.25B | -0.25B | -0.23B | -0.27B | -0.26B |
|
Exchange Rate Effect
|
0.00B | 0.00B | -0.00B | 0.01B | -0.00B | 0.05B | -0.03B | -0.01B | 0.00B | -0.00B | 0.10B | -0.04B | -0.01B | 0.03B | -0.01B | 0.01B | 0.03B | 0.04B | -0.01B | -0.00B | 0.05B | -0.00B | 0.15B | -0.00B | -0.00B | 0.00B | 0.19B | -0.01B | 0.00B | 0.00B | -0.00B | -0.01B | 0.01B | 0.09B | 0.04B | 0.00B | 0.01B | 0.01B | -0.00B | 0.01B | -0.01B | -0.01B | -0.01B | -0.20B | -0.01B | -0.01B | -0.02B | -0.01B | 0.02B | -0.04B | 0.05B | -0.01B | -0.07B | 0.09B | -0.01B | -0.01B | -0.20B | 0.19B | -0.18B | 0.04B | 0.02B | -0.03B | 0.57B | -0.01B | -0.48B | 0.03B |
|
Change in Cash
|
0.06B | -0.11B | 0.07B | -0.04B | 0.23B | 0.01B | 0.05B | -0.16B | 0.08B | -0.13B | 0.12B | 0.14B | -0.04B | -0.05B | 1.13B | 0.67B | 0.18B | 0.15B | 0.20B | 1.36B | -1.49B | 0.06B | 0.40B | -1.57B | 0.74B | -0.17B | 2.15B | -0.22B | -0.16B | -0.08B | 0.05B | -0.10B | -0.13B | -2.28B | 0.11B | -0.02B | -0.16B | -0.02B | 1.14B | -0.82B | -0.40B | -0.13B | 0.28B | -0.19B | -0.02B | -0.01B | 0.19B | -0.02B | 0.39B | 0.15B | 0.76B | 0.68B | 0.42B | 0.23B | 0.76B | -1.83B | 0.09B | -0.68B | 0.71B | 0.13B | 0.55B | -0.04B | -0.01B | -0.23B | -0.15B | -0.48B |
|
Free Cash Flow
|
0.22B | 0.59B | 1.52B | 3.22B | 0.40B | 0.24B | 0.23B | 0.22B | 1.36B | 1.51B | 1.57B | 1.93B | 1.72B | 1.07B | 2.05B | 1.77B | 1.96B | 1.73B | 1.79B | -1.11B | -0.66B | 0.65B | 0.69B | -0.83B | 0.37B | 0.27B | 0.54B | 0.46B | 0.21B | 0.17B | 0.36B | 0.19B | 0.20B | 0.22B | 0.31B | 0.45B | 0.41B | 0.22B | 0.20B | 0.19B | 0.23B | 0.18B | 0.21B | 0.22B | -18.76B | -18.42B | -18.43B | 0.19B | -29.20B | 0.43B | -28.12B | 0.66B | -26.07B | 0.65B | | | | | | | | | | | | |
|
Net Cash Flow
|
1.41B | 1.12B | -0.21B | 1.86B | 0.97B | 1.12B | 1.20B | 1.60B | 0.28B | 0.17B | 0.13B | 0.35B | 0.39B | 1.07B | 1.42B | -0.18B | 0.14B | 0.13B | 0.49B | 0.53B | 2.40B | -1.16B | -0.69B | -2.67B | 0.52B | -0.45B | 0.15B | 0.05B | -0.03B | -0.03B | 0.17B | -0.03B | -0.39B | 7.65B | -0.40B | -0.73B | -0.08B | -0.06B | 0.18B | -1.20B | -0.73B | -0.85B | -0.34B | -0.75B | 0.14B | 0.75B | -0.24B | -0.05B | 0.03B | -0.58B | -0.73B | -0.73B | -0.86B | -1.58B | -0.55B | -0.32B | -0.48B | -1.94B | -0.47B | -0.50B | -0.67B | -0.86B | -0.53B | -0.20B | -0.78B | -1.10B |