|
Net Income
|
-0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.00B | 0.00B | 0.00B | -0.04B | -0.00B | -0.00B | -0.01B | | | -0.00B | -0.01B | -0.00B | | | | -0.00B | | | 0.01B | -0.00B | | | -0.00B | | -0.01B | 0.00B | | | 1.00B | -0.00B | | 0.00B | 1.43B | | | | 2.01B | 2.99B | 1.22B | 0.98B | 2.22B | 2.79B | 1.59B | 1.39B | 2.35B | 3.04B | -3.40B | 2.33B | 2.14B | 1.91B | 2.27B | 2.05B | 1.12B | 1.77B | 0.07B | 1.62B | 1.78B | 1.01B | -3.99B | 2.92B |
|
Share-based Compensation
|
0.02B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.09B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.05B | 0.06B | 0.11B | 0.11B | 0.11B | 0.13B | 0.10B | 0.10B | 0.08B | 0.11B | 0.11B | 0.09B | 0.14B | 0.11B | 0.14B | 0.09B | 0.15B | 0.10B | 0.11B | 0.10B | 0.20B | 0.15B | 0.13B | 0.14B | 0.13B | 0.13B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B |
|
Deferred Taxes
|
0.03B | 0.03B | 0.01B | -0.02B | 0.00B | -0.02B | 0.06B | -0.01B | 0.07B | 0.06B | 0.01B | 0.01B | 0.02B | 0.06B | 0.00B | -0.29B | 0.07B | 0.02B | 0.05B | -0.26B | 0.02B | 0.03B | -0.11B | 0.01B | -0.03B | 0.04B | -0.19B | 0.44B | 0.02B | 0.06B | 0.04B | -0.10B | 0.01B | 0.01B | 0.25B | -1.60B | 0.06B | 0.19B | -0.04B | -0.12B | 0.15B | -0.20B | 0.00B | -0.62B | -0.04B | -0.07B | 0.08B | -0.55B | -0.17B | -0.20B | -0.28B | 0.24B | -0.17B | -0.07B | -1.97B | 0.18B | 0.15B | -0.07B | -0.45B | -0.32B | -0.22B | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
22.18B | 23.31B | 23.29B | 24.78B | 22.92B | 22.83B | 22.78B | | 22.97B | 24.98B | 24.93B | -72.82B | | | | | | | | | | | | | | | | | | | 0.43B | 0.87B | 0.06B | 0.02B | 0.02B | 0.87B | -0.05B | 1.40B | 0.56B | 0.47B | 0.05B | 1.42B | 0.73B | 0.51B | 0.07B | 0.17B | 2.13B | 0.56B | 0.04B | 1.51B | 0.84B | 0.80B | 0.10B | 1.79B | 1.18B | 1.05B | 0.07B | 1.70B | 0.84B | 0.91B | 0.06B | 0.67B | 0.70B | 0.27B | 0.14B | 0.72B | 0.30B | 1.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48B | 0.01B | | | | 0.20B | | | | -0.84B | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.77B | 0.55B | 0.91B | 1.80B | 1.06B | 0.65B | 1.29B | 1.77B | 1.87B | 1.21B | 1.96B | 0.82B | 2.79B | 1.23B | 0.92B | 1.73B | 1.64B | 0.90B | 1.70B | 1.54B | 2.17B | 0.90B | 1.65B | 3.42B | 1.98B | 1.04B | 1.82B | 3.70B | 2.44B | 1.65B | 3.93B | 2.12B | 3.53B | 2.00B | 2.61B | -0.14B | 2.35B | 2.93B | 1.10B | 2.48B | 1.95B | 5.34B | 2.93B | 2.63B | 3.31B | 7.12B | 1.87B | 3.57B | 2.89B | 5.85B | 5.52B | 4.00B | 3.56B | 5.44B | 9.12B | -1.95B | 7.44B | 5.91B | 2.72B | -2.64B | 4.90B | 3.09B | -0.74B | 1.86B | 4.56B | 1.90B | 0.80B | 3.39B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.20B | 3.92B | | 2.23B | | | | | | | | | | | 0.43B | | | | | | | | | | | | | | | | 5.72B | |
|
Depreciation & Amortization (CF)
|
0.35B | 0.38B | 0.30B | 0.35B | 0.36B | 0.37B | 0.37B | 0.37B | 0.37B | 0.39B | 0.41B | 0.40B | 0.42B | 0.43B | 0.44B | 0.46B | 0.50B | 0.45B | 0.46B | 0.46B | 0.48B | 0.49B | 0.48B | 0.49B | 0.49B | 0.49B | 0.53B | 0.58B | 0.62B | 0.62B | 0.61B | 0.63B | 0.62B | 0.62B | 0.61B | 0.62B | 0.64B | 0.65B | 0.62B | 0.81B | 1.11B | 1.07B | 1.09B | 1.10B | 1.09B | 1.10B | 1.11B | 1.14B | 1.13B | 1.14B | 1.13B | 1.09B | 1.05B | 1.08B | 1.05B | 1.04B | 1.00B | 1.10B | 1.13B | 1.13B | 1.14B | 1.15B | 1.16B | 1.15B | 1.15B | 1.17B | 1.13B | 1.15B |
|
Change in Receivables
|
-0.03B | 0.16B | 0.18B | 93.25B | -0.31B | -0.05B | 0.01B | 94.85B | 22.97B | 24.98B | 24.93B | 24.81B | 29.21B | 28.44B | 26.82B | 28.74B | 28.02B | 28.43B | 28.96B | 29.59B | 30.50B | 32.43B | 32.88B | 36.59B | 34.57B | 36.44B | 37.31B | 40.63B | 41.48B | 42.84B | 44.22B | 43.77B | 43.91B | 44.43B | 44.71B | 43.54B | 43.37B | 44.61B | 44.30B | 54.24B | 58.87B | 61.94B | 63.71B | 63.87B | 63.75B | 65.47B | 66.34B | 68.77B | 66.49B | 70.13B | 72.48B | 75.11B | 74.19B | 77.58B | 83.63B | 78.27B | 87.80B | 87.77B | 84.73B | 85.16B | 85.00B | 88.73B | 90.81B | 93.46B | 90.81B | 95.69B | 96.88B | 105.75B |
|
Change in Inventory
|
-0.09B | 0.35B | 0.58B | 0.37B | -0.07B | 0.11B | 0.20B | 0.11B | -0.51B | -0.07B | 0.27B | -0.27B | 0.78B | -0.25B | 0.06B | 0.27B | -0.19B | -0.01B | 0.27B | -0.09B | 0.06B | 0.17B | 0.21B | 0.32B | 0.31B | 0.15B | 0.43B | 0.25B | -0.09B | 0.26B | 0.17B | 0.41B | -0.46B | -0.04B | -0.13B | 1.13B | 0.46B | -0.83B | -0.10B | 1.62B | -1.00B | 0.06B | 0.53B | 1.49B | -0.54B | -0.46B | 0.96B | 1.02B | -0.88B | -0.64B | 0.42B | 0.36B | 0.40B | -0.87B | 0.88B | 1.02B | -0.83B | -0.97B | 0.49B | 0.07B | -1.66B | -0.28B | 1.58B | 0.46B | -0.72B | 0.05B | 1.65B | 0.28B |
|
Change in Account Payables
|
3.86B | 3.04B | 2.91B | 3.31B | 3.92B | 3.21B | 3.22B | 3.43B | 3.34B | 2.81B | 3.94B | 3.54B | 3.75B | 3.38B | 2.99B | 3.52B | 3.89B | 3.56B | 3.31B | 3.54B | 4.20B | 3.59B | 3.48B | 4.08B | 4.16B | 3.77B | 3.31B | 2.79B | 2.93B | 4.08B | 4.00B | 4.46B | 3.82B | 3.18B | 4.23B | 4.12B | 4.27B | 4.20B | 3.83B | 4.93B | 7.40B | 7.09B | 6.91B | 7.52B | 8.19B | 6.50B | 7.50B | 7.58B | 8.27B | 6.63B | 6.94B | 9.81B | 8.97B | 6.15B | 7.61B | 9.93B | 9.96B | 7.73B | 8.35B | 8.70B | 9.68B | 11.45B | 7.81B | 9.89B | 8.69B | 9.94B | 8.68B | 10.26B |
|
Change in Accured Expenses
|
-0.27B | -0.47B | -0.05B | 0.73B | -0.34B | -0.28B | 0.05B | 0.39B | 0.16B | -0.23B | 1.05B | -0.88B | 1.25B | -0.15B | -0.77B | 0.44B | 0.11B | -0.52B | 0.48B | 0.40B | 0.36B | -0.33B | 0.64B | 0.38B | 0.15B | -0.39B | 0.76B | 0.37B | 0.77B | -0.21B | 1.59B | -2.00B | 1.85B | -0.50B | 0.33B | -2.00B | 0.99B | -0.11B | -1.20B | 0.49B | -0.01B | 0.21B | 0.66B | 0.62B | 1.37B | 2.32B | -0.96B | 0.01B | 0.25B | 0.63B | 1.06B | 0.92B | -0.44B | 1.34B | 6.47B | -0.91B | 2.04B | 0.46B | -0.45B | -0.51B | 0.05B | -2.43B | -0.68B | -0.48B | 1.88B | -0.12B | 1.11B | -0.85B |
|
Other Working Capital Changes
|
0.02B | -0.02B | 0.00B | -0.06B | 0.04B | -0.01B | 0.01B | 0.17B | 0.05B | 0.11B | 0.01B | 0.25B | -0.29B | 0.03B | -0.17B | 0.52B | -0.24B | 0.07B | -0.01B | 0.31B | -0.07B | 0.14B | 0.09B | 0.22B | -0.27B | 0.14B | -0.46B | 0.24B | -0.11B | 0.28B | -0.08B | -0.08B | 0.07B | -0.04B | 0.17B | 0.13B | -0.06B | 0.23B | -0.17B | | 0.39B | -0.07B | 0.06B | 0.24B | 1.12B | -0.56B | -0.35B | -0.57B | 0.29B | -0.07B | -0.13B | -0.06B | 0.35B | -0.06B | -0.04B | 0.25B | 1.25B | -0.34B | -0.40B | -0.01B | 2.84B | -0.59B | -1.39B | -0.81B | 1.10B | -0.13B | -0.38B | 2.00B |
|
Capital Expenditures
|
0.47B | 0.62B | 0.66B | 0.80B | 0.40B | 0.47B | 0.51B | 0.63B | 0.31B | 0.40B | 0.46B | 0.70B | 0.38B | 0.44B | 0.50B | 0.72B | 0.32B | 0.49B | 0.53B | 0.65B | 0.39B | 0.50B | 0.55B | 0.70B | 0.42B | 0.52B | 0.55B | 0.88B | 0.60B | 0.50B | 0.51B | 0.62B | 0.46B | 0.43B | 0.52B | 0.51B | 0.48B | 0.43B | 0.54B | 0.58B | 0.72B | 0.57B | 0.60B | 0.57B | 0.74B | 0.45B | 0.53B | 0.71B | 0.83B | 0.49B | 0.61B | 0.60B | 1.05B | 0.41B | 0.58B | 0.69B | 0.98B | 0.59B | 0.55B | 0.91B | 0.70B | 0.64B | 0.67B | 0.77B | 0.74B | 0.61B | 0.70B | 0.78B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | 0.00B | 0.02B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | | | 0.00B | 0.01B | | | 0.02B | 0.01B | 0.01B | 0.00B | 0.04B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
-0.01B | 0.04B | 0.02B | 0.06B | 0.01B | 0.02B | 0.13B | 0.02B | 0.01B | 1.35B | 0.04B | 0.04B | 0.07B | 0.20B | 0.03B | 0.07B | 0.25B | 0.05B | 0.05B | 0.06B | 2.19B | 0.05B | 0.14B | 0.05B | 0.06B | 0.05B | 9.39B | 1.97B | 0.05B | 0.12B | 0.17B | 0.19B | 0.09B | 0.18B | 0.19B | 0.72B | 0.35B | 0.20B | 0.06B | 41.61B | 0.12B | 0.13B | 0.11B | 0.08B | 0.61B | 0.15B | 0.06B | 0.04B | 0.08B | 0.02B | 0.03B | 0.01B | 0.01B | 0.12B | 0.01B | 0.01B | 7.09B | 9.38B | 0.02B | 0.12B | 0.03B | 0.05B | 0.01B | 0.01B | 0.02B | 0.12B | 0.29B | 0.01B |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72B | | | 0.11B | | | | | | | | 0.01B | | | | | | | 0.01B | 0.68B | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 0.00B | | | | | | 0.00B | 0.06B | | | | | | | | 0.14B | 0.06B | 0.05B | 0.02B | 0.04B | 0.02B | 0.02B | 0.07B | 0.13B | 0.05B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.03B | 0.01B | 0.77B | 1.99B | 1.80B | 1.83B | 1.43B | 1.29B | 1.42B | 1.08B | 2.68B | 2.18B | 1.77B | 1.61B | 1.69B | 2.57B | 1.79B | 1.18B | 1.19B | 1.89B | 1.75B | 1.91B | 2.18B | 2.15B | 2.27B | 3.22B | 2.72B | 3.53B | 3.33B | 2.77B | 2.74B |
|
Cash from Investing Activities
|
-0.45B | -0.16B | -0.44B | -0.02B | -0.40B | -0.48B | -0.51B | -0.25B | -0.30B | -1.77B | -0.50B | 0.15B | -0.44B | -0.64B | -0.10B | -0.67B | -0.57B | -0.53B | -0.53B | -0.21B | -2.56B | -0.62B | -0.35B | -0.51B | -0.54B | -0.55B | -9.91B | -2.42B | -0.63B | -0.60B | -0.42B | -0.82B | -0.54B | -0.60B | -0.43B | -1.31B | -0.13B | -0.62B | -0.63B | -41.90B | -0.89B | -0.91B | -0.83B | -0.71B | -1.60B | -1.33B | -1.37B | -1.23B | -1.87B | -1.11B | -0.85B | -1.44B | -1.99B | -2.13B | -0.81B | -0.12B | -8.51B | -10.36B | -0.77B | -1.24B | -2.09B | -1.62B | -3.35B | -0.55B | -0.76B | -1.02B | -2.09B | -2.00B |
|
Other financing activities
|
0.00B | 0.00B | 0.02B | -0.01B | 0.01B | 0.00B | | 0.01B | | | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.04B | 0.03B | 0.02B | 0.02B | 0.06B | 0.04B | 0.04B | -0.14B | -0.01B | -0.06B | 0.07B | -0.03B | -0.01B | 0.01B | | | | | | 0.00B | 0.01B | 0.00B | 0.00B | 0.18B | -0.00B | -0.01B | -0.02B | 0.47B | 0.06B | -0.01B | 0.03B | 0.07B | -0.15B | 0.01B | 0.02B | 0.04B | -0.13B | 0.01B | -0.09B | 0.01B | -0.03B | 0.00B | 0.01B | 0.05B | -0.02B | -0.02B | 0.04B | 0.01B |
|
Cash from Financing Activities
|
-0.68B | -0.16B | -0.56B | -1.82B | -0.70B | -0.11B | -0.91B | -1.07B | -0.83B | 0.63B | -1.99B | -1.27B | -1.54B | -0.98B | -1.42B | -0.92B | -0.90B | -0.75B | -0.85B | 1.26B | -0.94B | -1.42B | -1.77B | -1.56B | -2.41B | -0.76B | 9.74B | -1.70B | -2.49B | -1.70B | -2.45B | -0.12B | -4.13B | -1.50B | -1.79B | 0.67B | 38.14B | -0.52B | -2.69B | 1.89B | 0.82B | -4.26B | -2.97B | -1.24B | 2.67B | -0.98B | -6.12B | -3.28B | -3.19B | -3.33B | -1.93B | -2.91B | -2.65B | -2.46B | -3.22B | -2.19B | 2.73B | 3.63B | -2.70B | -0.97B | -1.23B | 1.25B | -1.59B | 0.43B | -2.33B | 0.81B | -1.38B | -2.03B |
|
Dividends Paid - Common
|
0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.17B | 0.17B | 0.17B | 0.17B | 0.21B | 0.21B | 0.21B | 0.20B | 0.28B | 0.28B | 0.28B | 0.27B | 0.33B | 0.32B | 0.32B | 0.32B | 0.40B | 0.40B | 0.39B | 0.39B | 0.47B | 0.46B | 0.46B | 0.46B | 0.52B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.65B | 0.66B | 0.65B | 0.65B | 0.65B | 0.66B | 0.67B | 0.64B | 0.66B | 0.65B | 0.66B | 0.66B | 0.72B | 0.74B | 0.73B | 0.72B | 0.78B | 0.80B | 0.78B | 0.78B | 0.84B | 0.86B | 0.84B | 0.84B | 0.84B | 0.87B | 0.85B | 0.84B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | 0.01B | -0.00B | | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-0.35B | 0.23B | -0.10B | -0.04B | -0.04B | 0.06B | -0.13B | 0.45B | 0.73B | 0.07B | -0.52B | -0.29B | 0.80B | -0.39B | -0.59B | 0.14B | 0.18B | -0.38B | 0.33B | 2.58B | -1.32B | -1.15B | -0.48B | 1.35B | -0.96B | -0.27B | 1.65B | -0.43B | -0.68B | -0.65B | 1.06B | 1.18B | -1.14B | -0.10B | 0.39B | -0.78B | 40.36B | 1.79B | -2.23B | -37.53B | 1.87B | 0.17B | -0.87B | 0.68B | 4.38B | 4.81B | -5.61B | -0.94B | -2.16B | 1.41B | 2.74B | -0.35B | -1.08B | 0.85B | 5.10B | -4.26B | 1.65B | -0.83B | -0.75B | -4.85B | 1.58B | 2.71B | -5.68B | 1.74B | 1.46B | 1.68B | -2.67B | -0.64B |
|
Free Cash Flow
|
0.30B | -0.07B | 0.25B | 1.01B | 0.66B | 0.19B | 0.78B | 1.15B | 1.56B | 0.81B | 1.50B | 0.12B | 2.41B | 0.79B | 0.43B | 1.01B | 1.32B | 0.42B | 1.18B | 0.88B | 1.78B | 0.39B | 1.10B | 2.72B | 1.56B | 0.51B | 1.27B | 2.82B | 1.84B | 1.14B | 3.43B | 1.50B | 3.08B | 1.57B | 2.09B | -0.64B | 1.87B | 2.50B | 0.56B | 1.89B | 1.23B | 4.76B | 2.33B | 2.07B | 2.56B | 6.67B | 1.34B | 2.85B | 2.06B | 5.36B | 4.91B | 3.41B | 2.51B | 5.04B | 8.54B | -2.64B | 6.45B | 5.32B | 2.17B | -3.55B | 4.20B | 2.45B | -1.42B | 1.09B | 3.81B | 1.29B | 0.10B | 2.61B |
|
Net Cash Flow
|
-0.35B | 0.23B | -0.10B | -0.04B | -0.04B | 0.06B | -0.13B | 0.45B | 0.73B | 0.07B | -0.52B | -0.29B | 0.80B | -0.39B | -0.59B | 0.14B | 0.18B | -0.38B | 0.32B | 2.59B | -1.32B | -1.15B | -0.48B | 1.35B | -0.97B | -0.27B | 1.65B | -0.42B | -0.68B | -0.65B | 1.06B | 1.18B | -1.14B | -0.10B | 0.39B | -0.78B | 40.36B | 1.79B | -2.23B | -37.53B | 1.87B | 0.17B | -0.87B | 0.68B | 4.38B | 4.81B | -5.61B | -0.94B | -2.16B | 1.41B | 2.74B | -0.35B | -1.08B | 0.85B | 5.10B | -4.26B | 1.65B | -0.83B | -0.75B | -4.85B | 1.58B | 2.71B | -5.68B | 1.74B | 1.46B | 1.68B | -2.67B | -0.64B |