|
Net Income
|
0.00B | 0.00B | | 0.11B | 0.08B | 0.08B | | 0.12B | 0.12B | 0.12B | 0.07B | 0.10B | 0.11B | 0.09B | -0.17B | 0.02B | 0.11B | 0.17B | 0.14B | 0.18B | 0.21B | 0.21B | 0.20B | 0.21B | 0.20B | 0.21B | 0.18B | 0.18B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.21B | 0.17B | 0.22B | 0.22B | 0.22B | 224.51B | 0.24B | 0.24B | 0.23B | 245.54B | 0.22B | 0.23B | 0.19B | 189.04B | 0.26B | 0.27B | 0.28B | 274.81B | 0.29B | 1.02B | 0.29B | 277.84B | 0.28B | 0.31B | 0.31B | 309.17B | 387.07B | 428.38B | 321.79B | -114.28B | 0.31B | 0.31B | 294.90B | -926.43B | 0.32B |
|
Share-based Compensation
|
0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | 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 | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Deferred Taxes
|
| | | | | | | 0.01B | 0.00B | -0.03B | -0.01B | 0.01B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B | 0.00B | 0.06B | -0.00B | -0.01B | 0.04B | 0.02B | 0.02B | 0.00B | 0.03B | 0.01B | 0.03B | 0.01B | 0.03B | 0.02B | 0.02B | 0.00B | 0.02B | 0.01B | -0.04B | 0.01B | 0.00B | -0.08B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | -0.00B | -0.03B | 0.00B | 0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.02B | -0.03B | -0.02B | -0.01B | -0.01B | -0.04B | -0.02B | -0.04B | 0.00B | -0.01B | 0.01B | 0.01B | 0.02B |
|
Gains from Investment Securities
|
0.01B | 0.00B | | 0.02B | 0.03B | 0.02B | | 0.07B | 0.01B | 0.03B | | 0.02B | 0.04B | 0.02B | | 0.02B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.02B | 0.00B | | | | | | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.04B | 0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.01B | 0.02B |
|
Change in Working Capital
|
0.05B | 0.02B | | 0.02B | 0.00B | -0.03B | | -0.10B | 0.02B | -0.06B | 0.06B | -0.02B | -0.05B | 0.11B | 0.13B | 0.10B | -0.08B | 0.17B | -0.42B | -0.23B | 0.00B | 0.04B | -0.48B | 0.03B | 0.06B | 0.15B | -0.38B | 0.05B | 0.09B | 0.05B | -0.40B | -0.04B | -0.01B | 0.08B | 0.02B | 0.05B | 0.05B | 0.06B | -0.06B | -0.03B | 0.04B | -0.03B | -0.02B | 0.02B | -0.03B | 0.12B | 0.05B | 0.09B | 0.10B | -0.05B | 0.02B | -0.01B | 0.01B | -0.03B | 0.07B | 0.08B | 0.01B | 0.05B | -0.13B | 12.23B | | | | 19.60B | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | -0.00B | -0.00B | | | 0.00B | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | -0.03B | -0.04B | -0.03B | -29.88B | -0.03B | -0.04B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -31.49B | -0.03B | -0.03B | -0.03B | -32.61B | -0.02B | -0.03B | -0.03B | -0.02B | -0.03B | -0.03B | -0.03B | -0.04B | -0.03B |
|
Cash from Operations
|
0.13B | 0.15B | | 0.16B | 0.12B | 0.10B | | 0.10B | 0.20B | 0.10B | 0.19B | 0.15B | 0.10B | 0.25B | 0.25B | 0.23B | 0.15B | 0.13B | 0.33B | 0.06B | 0.32B | 0.32B | 0.32B | 0.30B | 0.23B | 0.17B | 0.27B | 0.25B | 0.18B | 0.27B | 0.27B | 0.26B | 0.28B | 0.22B | 0.28B | 0.32B | 0.34B | 0.25B | 0.29B | 0.30B | 0.35B | 0.28B | 307.00B | 0.35B | 0.30B | 0.42B | 0.44B | 0.46B | 0.45B | 0.34B | 0.42B | 0.38B | 0.37B | 0.33B | 374.83B | 0.45B | 0.35B | 0.30B | 0.37B | 423.97B | 372.54B | 363.16B | 0.36B | 0.46B | 0.61B | 351.19B | 0.48B | 0.63B |
|
Amortizatization of Intangibles
|
0.04B | 0.05B | | 0.05B | 0.05B | 0.05B | | 0.05B | 0.06B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
3.17B | 0.72B | 0.83B | 0.75B | 0.76B | 0.76B | 4.43B | 0.96B | 0.99B | 0.93B | 1.03B | 0.87B | 0.92B | 0.94B | 1.77B | 2.53B | -0.08B | 0.15B | 2.14B | 2.28B | 0.00B | 2.17B | 18.11B | 1.96B | 0.06B | 1.80B | 6.26B | 1.76B | 1.74B | 0.05B | 1.69B | -0.04B | -0.05B | 1.83B | 1.85B | 1.95B | 2.04B | 1.98B | -14.34B | 1.93B | 1.99B | 0.31B | -165.59B | -159.20B | -0.01B | 0.11B | 90.90B | 1.96B | 2.07B | -0.03B | 8.29B | 2.06B | 2.19B | -0.08B | 2.12B | 2.16B | 2.33B | 2.28B | 2.20B | 2.26B | 2.35B | 2.25B | 2.25B | 2.29B | 13.05B | 13.85B | 2.54B | 13.57B |
|
Depreciation & Amortization (CF)
|
| | | | | | | 0.05B | 0.05B | 0.05B | 0.07B | 0.05B | 0.05B | 0.05B | 0.08B | 0.12B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.07B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.11B | 0.10B | 0.09B | 0.10B | 0.10B | 0.12B | 0.11B | 0.11B |
|
Capital Expenditures
|
-0.01B | -0.01B | | -0.01B | -0.01B | -0.01B | | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.04B | -0.00B | -0.04B | -0.04B | 0.02B | -0.24B | -0.05B | -0.04B | 0.04B | -0.30B | 0.04B | 0.02B | 0.02B | -0.16B | 0.02B | 0.04B | 0.03B | -0.22B | 0.02B | 0.02B | 0.02B | -0.16B | 0.02B | 0.03B | 0.03B | -0.19B | -0.03B | -0.03B | -0.03B | -0.03B | -0.02B | -0.03B | -0.02B | -0.02B | -0.01B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -29.32B | -0.03B | -0.03B | -0.03B | -25.70B | -0.02B | -0.02B | -20.38B | 63.22B | -0.02B | -0.02B | -26.02B | 64.47B | -0.02B |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.00B | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | | | -0.00B | | 0.00B | 0.01B | 0.00B | | 0.00B | | | | -0.00B | | 0.00B | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | 0.00B | | 0.93B | -0.94B | -0.93B |
|
Change in Intangibles
|
-0.01B | -0.02B | | -0.02B | -0.02B | -0.01B | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.03B | 0.01B | -0.12B | -0.01B | -0.02B | 0.02B | -0.13B | 0.01B | 0.02B | 0.01B | -0.04B | 0.02B | 0.02B | 0.02B | -0.13B | 0.02B | 0.03B | 0.02B | -0.15B | 0.02B | 0.02B | 0.02B | -0.13B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -31.24B | -0.02B | -0.02B | -0.03B | -35.78B | -0.03B | -0.03B | -29.66B | 88.48B | -0.02B | -0.03B | -28.60B | 86.83B | -0.03B |
|
Acquisitions
|
-0.00B | -0.00B | | -0.00B | | | | | | | | | | | | | | -0.01B | | | | 0.00B | | | | | | 0.00B | -0.03B | | -0.06B | 0.11B | | 0.07B | -0.43B | -0.16B | -0.00B | -0.03B | -0.38B | | | | | | | | | | | | | | | | | -0.00B | | -0.01B | | -0.04B | | -0.56B | 36.49B | -0.02B | -1.09B | -1.33B | 1,155.50B | -0.08B |
|
Divestments
|
| | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13B | | | | 19.63B | | | | -98.59B | | |
|
Change in Acquisitions & Divestments
|
| | | -0.01B | -0.00B | -0.00B | | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | -0.01B | 0.02B | -0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.00B | -0.00B | | | 0.00B | 0.00B | 0.00B | | | | | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.06B | -0.00B | -0.02B | 0.00B | 0.08B | -0.02B | 0.00B | | -0.00B | 0.02B | -0.00B |
|
Cash from Investing Activities
|
-0.02B | -0.03B | | -0.03B | -0.04B | -0.02B | | -0.03B | -0.05B | -0.02B | -0.03B | -0.03B | -0.00B | -0.05B | -2.78B | -0.06B | -0.09B | 0.06B | -0.42B | -0.08B | -0.08B | 0.08B | -0.53B | 0.06B | 0.05B | 0.05B | -0.33B | 0.06B | 0.08B | 0.07B | -0.51B | 0.18B | 0.06B | 0.13B | -0.87B | 0.22B | 0.08B | 0.10B | -0.82B | -0.08B | -0.11B | -0.45B | -71.77B | -0.15B | -0.17B | -0.05B | -51.03B | -0.06B | -0.07B | -0.12B | -0.06B | -0.16B | -0.10B | -0.39B | -66.79B | -0.14B | -0.07B | -0.13B | -69.37B | -0.11B | -0.07B | | | -0.08B | -1.15B | | | -0.14B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.01B | -0.07B | 0.04B | 0.04B | -0.03B | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.16B | -0.03B | | -0.12B | -0.01B | -0.11B | | -0.11B | -0.15B | -0.13B | -0.11B | -0.12B | -0.10B | -0.18B | 2.70B | -0.13B | -0.06B | 0.09B | -0.71B | 0.12B | -0.30B | 0.23B | -0.80B | 0.28B | 0.41B | 0.09B | -1.72B | 0.00B | 0.38B | 0.11B | -1.02B | 0.30B | 0.24B | 0.07B | -1.59B | 0.05B | 0.23B | 0.23B | -172.98B | -0.07B | -0.12B | -0.06B | -233.22B | -0.20B | -0.08B | 0.40B | 162.93B | -0.40B | -0.60B | -0.27B | -0.13B | -0.58B | -0.31B | -0.12B | -241.52B | -0.08B | -0.27B | -0.08B | -450.25B | -0.55B | -0.28B | -0.38B | 0.02B | 0.13B | 0.08B | 0.05B | -0.45B | -0.63B |
|
Net Equity Issued and Repurchased
|
0.15B | 0.23B | | 0.32B | 0.39B | 0.38B | | 0.06B | 0.06B | 0.01B | | 0.06B | 0.06B | 0.08B | 0.04B | 0.15B | 0.15B | 0.14B | -0.03B | 0.20B | 0.12B | 0.12B | | 0.43B | 0.18B | 0.22B | | 0.41B | 0.12B | 0.22B | | 0.24B | 0.21B | 0.23B | | 0.19B | 0.23B | 0.13B | | 0.31B | 0.41B | 0.17B | | 0.16B | 0.23B | 0.98B | | 1.28B | 1.06B | 1.03B | | 0.94B | 0.83B | 0.61B | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.02B | -0.02B | 0.02B | -0.03B |
|
Exchange Rate Effect
|
0.00B | -0.02B | | -0.01B | -0.01B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.02B | -0.01B | -0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | -0.02B | 0.02B | -0.02B | -0.01B | -10.58B | -0.00B | 0.02B | -0.00B | 17.56B | -0.02B | -0.05B | -0.01B | 0.01B | -0.02B | -0.04B | -0.01B | 22.35B | 0.02B | 0.01B | -0.03B | -21.66B | -0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.00B | 0.01B | 0.01B | -0.01B |
|
Change in Cash
|
-0.02B | 0.07B | | -0.01B | 0.07B | -0.01B | | -0.05B | -0.01B | -0.05B | | -0.00B | 0.01B | 0.01B | 0.04B | 0.03B | 0.01B | 0.01B | -0.03B | 0.10B | -0.07B | -0.00B | 0.37B | -0.04B | 0.22B | 0.03B | -0.38B | 0.19B | 0.28B | 0.09B | 0.21B | -0.21B | -0.02B | 0.02B | -0.11B | 0.06B | 0.04B | 0.09B | 0.01B | 0.17B | 0.10B | -0.24B | -8.58B | -0.00B | 0.07B | 0.77B | 265.67B | -0.03B | -0.26B | -0.06B | 0.34B | -371.64B | -0.07B | -0.22B | | 594.61B | 0.08B | | | | | | | | | | | |
|
Free Cash Flow
|
0.15B | 0.16B | | 0.17B | 0.13B | 0.11B | | 0.11B | 0.22B | 0.11B | 0.20B | 0.16B | 0.12B | 0.28B | 0.25B | 0.27B | 0.19B | 0.11B | 0.57B | 0.11B | 0.36B | 0.27B | 0.61B | 0.26B | 0.21B | 0.16B | 0.43B | 0.22B | 0.15B | 0.24B | 0.49B | 0.24B | 0.26B | 0.20B | 0.44B | 0.30B | 0.31B | 0.22B | 0.47B | 0.32B | 0.38B | 0.31B | 307.03B | 0.37B | 0.33B | 0.44B | 0.46B | 0.47B | 0.48B | 0.37B | 0.44B | 0.42B | 0.40B | 0.36B | 404.16B | 0.48B | 0.38B | 0.33B | 26.07B | 423.99B | 372.56B | 383.54B | -62.85B | 0.48B | 0.63B | 377.21B | -63.99B | 0.64B |
|
Net Cash Flow
|
-0.05B | 0.09B | | -0.00B | 0.08B | -0.03B | | -0.04B | -0.01B | -0.05B | 0.05B | -0.00B | 0.00B | 0.01B | 0.18B | 0.03B | -0.01B | 0.28B | -0.80B | 0.10B | -0.06B | 0.63B | -1.02B | 0.64B | 0.69B | 0.31B | -1.78B | 0.31B | 0.64B | 0.45B | -1.26B | 0.73B | 0.58B | 0.42B | -2.17B | 0.59B | 0.65B | 0.58B | -173.51B | 0.15B | 0.12B | -0.23B | 2.01B | -0.00B | 0.05B | 0.77B | 112.34B | -0.01B | -0.22B | -0.05B | 0.24B | -0.36B | -0.03B | -0.18B | 66.52B | 0.22B | 0.00B | 0.09B | -519.25B | 423.32B | 372.20B | 362.78B | 0.39B | 0.51B | -0.47B | 351.24B | 0.03B | -0.15B |