|
Net Income
|
-0.38B | 0.19B | -0.14B | -0.45B | -0.17B | | -0.27B | -0.10B | -0.02B | | 0.15B | -0.07B | | -0.04B | 0.19B | 0.15B | 0.03B | | 0.23B | | -0.00B | | 0.00B | 0.01B | 0.01B | 0.15B | 0.01B | -0.00B | -0.00B | 0.01B | 0.43B | | 0.06B | 0.07B | 0.04B | | 0.03B | -0.06B | -0.10B | | 0.03B | 0.00B | -0.02B | | 0.01B | 0.01B | 0.23B | 0.07B | -0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.19B | -0.19B | 0.62B | -0.01B | 0.03B | -0.07B |
|
Deferred Taxes
|
| | | 2.50B | | | 2.27B | | | 2.24B | | 2.09B | 1.01B | 0.99B | 1.06B | | 1.95B | 1.94B | | 2.00B | | 1.22B | | | 0.99B | | | 1.08B | | | | 0.75B | | | 0.75B | 0.72B | 0.72B | 0.76B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | 0.00B | | 0.00B | | 0.02B | | | | -0.00B | | | 0.10B | 0.00B | 0.03B | 0.03B | 0.02B | 0.01B | 0.00B | 0.00B | 0.04B | 0.00B | | | | | | | | | | | 0.04B | | | | -0.00B | | | |
|
Gains from Investment Securities
|
| | 0.03B | 0.15B | -0.05B | | -0.35B | -0.07B | -0.11B | -0.28B | -0.18B | -0.10B | -0.36B | -0.28B | -0.16B | | | | | | -0.16B | | -0.05B | | -0.05B | | | | -0.05B | | | -0.03B | -0.04B | -0.07B | -0.03B | -0.03B | -0.04B | -0.02B | -0.02B | -0.04B | -0.05B | | | | | | | | | | | -0.17B | -0.26B | -0.36B | -0.08B | -0.06B | -0.08B | -0.09B | -0.30B |
|
Asset Writedowns and Impairment
|
| | 0.03B | 0.04B | 0.02B | | 0.07B | 0.01B | 0.02B | -0.00B | 0.01B | 0.00B | -542.00 | 0.00B | 0.05B | | | | | | 0.01B | -1.15B | 0.01B | | 0.09B | | | | -984.00 | | | -0.02B | 0.01B | 0.00B | 0.00B | 0.06B | | | 1.50B | | 0.01B | | | | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.43B | | | | 0.59B | | | | 0.51B | 0.48B | 0.46B | | 0.47B | 0.47B | 2.04B | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | 0.24B | -0.50B | 0.00B | | -0.05B | -0.31B | -0.19B | -0.05B | -0.30B | -0.22B | 2.05B | -0.25B | -0.29B | | | | | | 1.58B | | -0.15B | | 0.38B | | | | 0.65B | | | 0.48B | -0.47B | -0.01B | 0.02B | 0.35B | -0.35B | -0.08B | 0.69B | -0.46B | -0.33B | | | | | | | | | | | -0.45B | -0.12B | 0.16B | 0.64B | 0.48B | -0.19B | 0.13B | 0.53B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.49B | | | 1.66B | 1.52B | 1.56B | 1.55B | 1.61B | 1.53B | 1.63B | | | 1.52B | | | | 1.64B | | | 1.75B | -0.19B | | | 1.58B | 1.78B | | | |
|
Change in Taxes
|
| | 0.01B | -0.61B | 0.09B | | 0.17B | 0.09B | 0.07B | | 0.09B | 0.06B | | 0.11B | 0.16B | | | | | | 0.10B | | 0.04B | | 0.04B | | | | 0.10B | | | 0.04B | 0.06B | 0.05B | 0.04B | 0.01B | 0.05B | 0.04B | -0.02B | -0.04B | 0.07B | | | | | | | | | | | 0.04B | | | | 0.05B | | | |
|
Cash from Operations
|
| | 1.39B | 1.10B | 0.10B | | 0.54B | 0.07B | | | | | 0.43B | | | | | | | | -0.16B | | 0.11B | | 1.89B | | | | 2.00B | | | 1.51B | -0.19B | 0.38B | 0.43B | 1.49B | -0.04B | 0.20B | 0.59B | 1.59B | 0.12B | | | | | | | | | | | 0.26B | | | 0.26B | 0.04B | | | |
|
Amortization
|
| 2.13B | | 0.00B | | 0.00B | 2.58B | 2.48B | | 1.52B | -0.70B | -0.80B | | -0.67B | -0.84B | 0.00B | 1.39B | 1.31B | 0.00B | | -0.69B | | -0.67B | | 4.70B | | | | 5.26B | | | | | | | 10.83B | 11.24B | | 0.00B | | | | 0.00B | | | | | | | | | | | | 2.02B | 2.02B | | | |
|
Depreciation & Amortization (CF)
|
| | 0.33B | 0.38B | 0.37B | | 0.41B | 0.35B | 0.38B | | 0.33B | 0.34B | | 0.28B | 0.28B | | | | | | 0.23B | | 0.22B | | 0.20B | | | | 0.22B | | | | 0.26B | 0.26B | 0.26B | | 0.27B | 0.28B | 0.28B | | 0.28B | | | | | | | | | | | 0.31B | 0.32B | 0.32B | 0.30B | 0.31B | 0.33B | 0.34B | 0.32B |
|
Capital Expenditures
|
| | | | | | | | | 0.00B | | | 0.00B | | | | | | | | | 11.45B | | | | | | | 0.00B | | | -0.00B | | | 0.11B | 0.05B | | | | | | | | | | | | | | | | | | | 0.22B | 0.25B | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | -0.00B | | | -0.00B | | | | | | | | | -2.25B | | | | | | | -0.00B | | | -0.05B | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.06B | 0.04B | 0.04B | 0.01B | 0.02B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60B | | | | | | | | | | | -0.04B | | | | -0.10B | | | |
|
Acquisitions
|
| | | | | | | | | 0.00B | | | | | | | | | | | | 4.00B | | | | | | | 0.00B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | -0.00B | | -0.00B | | 0.07B | | | | | | | | | | | -0.51B | | | | | | | | | | | | | | | | -0.03B | | | | 0.86B | | | |
|
Cash from Investing Activities
|
| | -7.80B | 1.30B | 0.08B | | -0.15B | -0.04B | 0.01B | -0.11B | 0.06B | -0.12B | -0.17B | -0.02B | 0.01B | | | | | | -0.25B | | -0.16B | | 0.09B | | | | -0.32B | | | -0.10B | 0.27B | -0.03B | -0.22B | -0.29B | 0.34B | -0.10B | 0.10B | -0.25B | 0.49B | | | | | | | | | | | -0.18B | | | | 0.60B | | | |
|
Other financing activities
|
| 5.56B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06B | -0.06B | -0.06B | -0.06B | -0.59B | -0.02B | -0.09B | -0.13B | -0.07B | | | | | | | | | | | -0.13B | | | | -0.09B | | | |
|
Cash from Financing Activities
|
| | -0.53B | -1.96B | 0.41B | | -0.75B | -0.03B | 0.19B | | 0.09B | -0.36B | -0.39B | 0.25B | 0.04B | | | | | | 0.52B | | 0.49B | | -0.83B | | | | -0.38B | | | -0.48B | -0.03B | -0.32B | -0.22B | -0.03B | 0.34B | 1.30B | -0.07B | -3.09B | -0.26B | | | | | | | | | | | 0.07B | | | | -0.18B | | | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | -0.14B | -0.08B | 0.03B | 0.18B | -0.12B | 0.03B | -0.03B | 0.15B | 0.12B | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23B | | | | | | | | | | | | | | | | | | | | -0.03B | | | |
|
Exchange Rate Effect
|
| | | 0.19B | -0.27B | | -0.10B | -0.05B | -0.03B | 0.00B | -0.11B | 0.15B | -0.00B | -0.03B | 0.06B | | | | | | -0.00B | 14.91B | -0.07B | | -0.03B | | | | -0.00B | | | -0.29B | -0.06B | -0.03B | 0.00B | 0.08B | -0.04B | 0.04B | -0.01B | 0.00B | 0.01B | | | | | | | | | | | -0.01B | | | | 0.03B | | | |
|
Change in Cash
|
| | | 1.18B | | | -0.36B | | | | -0.13B | -0.48B | -0.13B | -0.16B | -0.09B | | | | | | 0.11B | | 0.44B | | 0.02B | | | | 0.24B | | | 0.01B | 0.05B | 0.01B | -0.01B | 0.36B | 0.62B | 1.41B | 0.63B | -2.54B | 0.34B | | | | | | | | | | | -0.15B | | | | 0.29B | | | |
|
Free Cash Flow
|
| | 0.64B | 1.10B | 0.10B | | 0.54B | 0.07B | | -0.00B | | | 0.43B | | | | | | | | -0.16B | -11.45B | 0.11B | | 1.89B | | | | 2.00B | | | | -0.19B | 0.38B | 0.32B | | -0.04B | 0.20B | 0.59B | | 0.12B | | | | | | | | | | | 0.26B | | | 0.04B | -0.21B | | | |
|
Net Cash Flow
|
| | -0.48B | 0.44B | 0.59B | | -0.36B | 0.00B | 0.20B | -0.11B | 0.15B | -0.48B | -0.13B | 0.23B | 0.05B | | | | | | 0.11B | | 0.45B | | 1.15B | | | | 1.31B | | | | 0.05B | 0.04B | -0.01B | | 0.63B | 1.41B | 0.63B | | 0.34B | | | | | | | | | | | 0.14B | | | 0.26B | 0.47B | | | |