|
Net Income
|
-1.33B | 3.39B | 1.81B | 1.49B | 0.32B | -0.10B | 0.00B | 0.04B | 0.16B | -0.08B | 0.00B | 0.00B | 0.04B | 0.01B | 0.02B | -0.00B | -0.48B | -0.42B | -0.07B | -0.07B | 0.03B | -0.62B | | 0.04B | | | 0.01B | | 0.03B | 0.12B | 0.09B | 0.05B | 0.07B | 0.11B | 0.09B | -3.15B | 0.17B | 0.15B | 0.01B | | | | | | 0.27B | 0.47B | 0.46B | 0.54B | 0.25B | 0.91B | 0.48B | 0.73B | 0.44B | 0.44B | 0.34B | 0.59B | 0.54B | 0.55B | 0.65B | 0.77B | 0.75B | 0.74B | 0.77B | 0.85B | 0.63B | 0.99B | 1.08B |
|
Deferred Taxes
|
-0.28B | 0.62B | -0.09B | -0.01B | -0.13B | 0.26B | -0.12B | -0.53B | -0.06B | 0.48B | 0.03B | -0.37B | -0.12B | 0.31B | 0.07B | 0.12B | 0.05B | 0.27B | 0.22B | -0.01B | -0.12B | -0.85B | 0.93B | -0.28B | -0.17B | -0.04B | -0.05B | -0.11B | 0.01B | 0.14B | -0.10B | 0.20B | -0.26B | 0.22B | -0.02B | -0.11B | -0.12B | 0.23B | -0.04B | 0.03B | -0.12B | -0.16B | -0.51B | -0.10B | -0.05B | -0.12B | -0.26B | -0.02B | -0.07B | 0.09B | 0.09B | -0.20B | -0.04B | 0.17B | 0.06B | -0.10B | -0.09B | 0.34B | -0.18B | -0.04B | -0.10B | 0.26B | 0.02B | -0.08B | -0.10B | 0.28B | -0.16B |
|
Gains from Investment Securities
|
-0.60B | -0.68B | -1.22B | 1.53B | -0.15B | 0.01B | -0.26B | 0.06B | 0.35B | -0.05B | -0.05B | 0.29B | -0.55B | 0.10B | -0.00B | -0.04B | 0.19B | -0.37B | 0.32B | -0.21B | 0.13B | 0.34B | -0.39B | 0.23B | 0.05B | | 0.03B | | -0.08B | -0.05B | -0.00B | 0.26B | 0.13B | -0.13B | -0.02B | -0.01B | 0.03B | -0.03B | | -0.02B | 0.03B | 0.01B | -0.46B | 0.02B | 0.03B | -0.07B | 0.20B | -0.23B | 0.03B | -0.27B | -0.21B | 0.94B | -0.00B | -0.28B | -0.17B | 1.00B | 0.01B | -0.48B | -0.01B | 1.10B | -0.00B | -0.46B | -0.21B | 1.48B | 0.02B | -0.55B | -0.10B |
|
Cash from Operations
|
1.01B | 0.98B | 0.76B | 0.23B | 0.49B | 0.71B | 1.04B | 1.06B | 0.47B | 0.49B | 0.66B | 0.65B | 1.14B | 0.10B | 0.98B | 0.47B | 0.19B | 0.22B | 0.49B | 0.33B | 0.35B | 0.16B | 0.39B | 0.99B | 0.45B | 0.66B | 0.89B | 0.76B | 0.40B | 0.42B | 0.59B | 0.66B | 0.23B | 0.67B | 0.63B | 0.66B | 0.71B | 0.56B | 0.57B | 1.00B | 0.28B | 0.72B | 1.44B | 1.04B | 0.30B | 0.97B | 1.39B | 1.22B | 0.76B | 0.84B | 1.29B | 1.20B | 0.43B | 0.97B | 1.52B | 1.08B | 0.87B | -0.05B | 1.77B | 1.63B | 1.10B | 1.26B | 1.68B | 1.87B | 0.98B | 1.29B | 1.84B |
|
Amortization of Goodwill
|
0.03B | | | | | 0.15B | | -0.15B | | | | | | | | | | | | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.14B | 0.12B | 0.10B | 0.11B | 0.14B | 0.17B | 0.13B | 0.15B | 0.13B | 0.26B | 0.15B | 0.14B | 0.10B | 0.15B | 0.12B | 0.10B | 0.05B | 0.01B | 0.08B | 0.05B | 0.06B | | 0.09B | 0.12B | 0.10B | 0.07B | 0.07B | 0.13B | 0.10B | 0.09B | 0.11B | 0.10B | 0.10B | 0.10B | 0.11B | 0.10B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.16B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.06B | 0.09B | 0.08B | 0.09B | 0.09B | 0.07B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | -0.26B | 0.07B | -0.42B | 0.57B | -0.10B | 0.45B | 0.17B | -0.33B | -0.47B | | | | | | | | | | | | | | | | | | | | | | | | | 0.36B | 0.22B | 0.01B | -0.03B | 0.33B | 0.33B | -0.03B | 0.08B | 0.40B | 0.36B | -0.17B | -0.14B | 0.41B | 0.34B | -0.12B |
|
Change in Inventory
|
0.45B | -1.33B | 3.58B | -1.19B | -0.27B | -1.87B | 2.31B | 0.33B | -0.48B | -0.06B | -1.51B | -0.27B | 0.22B | -1.51B | 0.77B | -1.05B | -0.83B | -3.07B | -0.95B | -4.33B | -2.46B | -1.50B | -0.03B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
1.70B | -0.37B | -0.43B | -0.34B | 0.03B | 0.17B | -0.22B | -0.08B | -0.04B | 0.69B | 0.66B | 0.14B | -0.62B | 0.65B | 0.13B | -0.38B | -0.35B | 0.11B | 0.13B | -0.20B | 0.11B | 0.44B | -0.14B | -0.18B | 0.12B | 0.25B | 0.08B | -0.17B | 0.16B | 0.14B | 0.10B | -0.08B | 0.29B | 0.15B | 0.40B | 0.80B | 0.06B | -0.14B | -0.04B | 0.61B | 0.14B | 0.43B | 0.07B | 0.14B | 0.23B | 0.36B | 0.42B | 0.41B | 1.00B | 0.33B | 0.77B | 0.31B | 0.45B | 0.56B | 0.65B | 0.54B | 0.76B | -0.03B | 0.55B | 0.54B | 0.87B | 1.04B | 0.62B | 0.53B | 1.11B | 0.67B | 0.38B |
|
Change in Accured Expenses
|
-0.40B | 0.01B | -0.21B | -0.67B | -0.11B | -0.23B | 0.25B | -0.52B | -0.02B | 0.11B | -0.23B | -0.35B | 1.18B | -0.57B | 0.16B | 0.10B | -0.08B | 0.69B | -0.04B | -0.07B | -0.40B | -1.37B | 0.93B | -0.10B | -0.05B | 0.08B | -0.37B | -0.36B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.09B | 0.04B | -0.08B | 0.47B | -0.10B | 0.53B | -0.72B | 0.93B | 0.23B | 0.21B | -0.20B | 0.50B | -0.21B | 0.06B | 0.06B | 0.58B | 0.30B | -0.14B | -0.37B | 0.62B | -0.00B | -0.13B | -0.33B | 0.57B | 0.06B | -0.18B | -0.57B | 0.33B | 0.02B | -0.18B | -0.02B | 0.41B | 0.09B | -0.21B | -0.08B | 0.41B | 0.04B | -0.04B | -0.08B | 0.61B | -0.09B | -0.04B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | 0.06B | 0.03B | -0.02B | 0.04B | 0.06B | 0.06B | 0.04B | 0.09B | 0.11B | 0.08B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.12B | 0.04B | 0.02B | 0.01B | 0.05B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.06B | 0.06B | -0.03B | 0.04B | 0.04B | 0.04B |
|
Acquisitions
|
| | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.42B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | -0.01B | | | | 0.11B | 0.28B | | | | | | | | 0.48B | | | 0.33B | 0.12B | 0.84B | | | 0.18B | 0.07B | 0.04B | 0.33B | 0.23B | 0.23B | 0.20B | 0.12B | 0.08B | 0.14B | | 0.05B | 0.07B | 1.04B | | | 0.07B | 0.05B | 0.08B | 0.04B | 0.03B | 0.01B | 0.04B | 0.08B | 0.06B | 0.28B | 0.11B | 0.09B | 0.07B | 0.07B | 0.05B | 0.16B | 0.10B | 0.05B | 0.08B | 0.07B | 0.03B | 0.07B | 0.04B | 0.10B | 0.06B | 0.06B | 0.05B |
|
Change in Acquisitions & Divestments
|
0.31B | 0.17B | 0.12B | 0.35B | 6.20B | 16.00B | 13.70B | -35.48B | 7.50B | 10.10B | 8.70B | | 12.70B | 10.70B | 10.80B | 8.52B | 8.70B | 10.80B | 6.10B | 14.77B | 8.60B | 5.80B | 5.20B | 5.35B | 6.58B | 5.60B | 4.50B | 6.74B | 5.46B | 4.10B | 4.30B | 7.48B | 8.02B | 4.20B | 2.90B | 10.28B | 6.64B | 4.20B | 4.60B | 4.63B | 5.07B | 4.60B | 2.60B | 4.16B | 3.91B | 4.10B | 4.50B | 4.80B | 5.54B | 5.83B | 4.77B | 6.32B | 6.58B | 3.47B | 2.37B | 2.58B | 2.23B | 1.28B | 1.40B | 1.90B | 1.55B | 3.60B | 2.83B | 2.82B | 2.13B | 2.63B | 2.86B |
|
Cash from Investing Activities
|
-1.01B | -2.55B | -0.26B | 0.70B | 0.10B | 1.50B | -1.89B | -0.15B | 0.25B | -1.06B | -0.09B | -0.29B | -1.37B | -0.18B | -0.31B | -0.69B | 0.31B | 1.21B | 0.17B | 2.06B | 0.20B | 1.53B | 0.19B | -0.22B | 0.29B | 0.17B | 0.14B | -0.12B | 0.19B | 0.15B | 0.60B | 0.00B | -1.21B | -0.27B | -0.01B | 0.04B | -0.24B | 0.04B | -0.56B | -1.20B | 0.13B | -0.10B | -1.35B | -0.83B | 0.78B | -0.56B | -1.22B | -1.06B | -0.45B | -0.13B | -1.17B | -0.72B | 0.13B | 0.26B | -1.09B | -0.57B | -0.45B | 0.50B | -1.32B | -1.17B | -0.43B | -0.89B | -1.09B | -1.36B | -0.40B | -0.74B | -1.31B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | 0.01B | 0.02B | 0.00B | -0.04B | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
0.13B | 2.21B | -0.65B | -1.17B | -0.65B | -1.31B | -0.43B | -0.56B | -0.45B | 0.13B | 0.08B | -0.37B | -0.23B | 0.34B | -0.33B | -0.01B | -0.85B | -1.52B | -1.08B | -2.37B | -0.69B | -1.35B | -1.64B | -0.80B | -0.62B | -0.85B | -0.84B | -0.84B | -0.56B | -0.57B | -0.83B | -0.57B | 0.44B | -0.44B | -0.66B | -0.32B | -0.68B | -0.95B | -0.06B | 0.22B | -0.43B | -0.43B | -0.09B | -0.25B | -1.03B | -0.30B | -0.25B | -0.20B | -0.27B | -0.67B | -0.03B | -0.62B | -0.59B | -1.19B | -0.48B | -0.46B | -0.55B | -0.46B | -0.49B | -0.45B | -0.53B | -0.48B | -0.52B | -0.55B | -0.61B | -0.54B | -0.54B |
|
Dividends Paid - Common
|
0.10B | 0.02B | 0.01B | 0.02B | 0.06B | | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.07B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B |
|
Exchange Rate Effect
|
-0.09B | 0.07B | 0.01B | -0.03B | 0.00B | 0.02B | -0.02B | -0.00B | -0.02B | 0.02B | 0.04B | -0.00B | -0.06B | 0.03B | 0.03B | -0.05B | -0.08B | -0.06B | 0.11B | -0.13B | -0.00B | -0.11B | -0.01B | -0.01B | -0.02B | 0.01B | -0.02B | -0.02B | 0.00B | -0.02B | -0.01B | -0.02B | 0.00B | 0.06B | 0.01B | | -0.01B | -0.00B | 0.00B | -0.01B | 0.00B | -0.02B | 0.00B | 0.01B | -0.01B | -0.04B | 0.04B | 0.01B | -0.00B | 0.00B | -0.01B | -0.00B | | -0.01B | -0.01B | 0.00B | -0.01B | 0.01B | -0.00B | | | -0.00B | 0.00B | -0.02B | 0.01B | -0.00B | 0.01B |
|
Change in Cash
|
0.04B | 0.71B | -0.14B | -0.28B | -0.06B | 0.92B | -1.29B | 0.35B | 0.26B | -0.42B | 0.69B | -0.01B | -0.52B | 0.28B | 0.37B | -0.28B | -0.44B | -0.24B | -0.32B | 0.01B | -0.14B | 0.23B | -1.07B | -0.04B | 0.10B | -0.01B | 0.17B | -0.26B | 0.03B | -0.02B | 0.35B | -0.18B | -0.23B | | -0.01B | 0.09B | 0.05B | -0.08B | -0.04B | 0.02B | -0.02B | 0.18B | 0.01B | -0.03B | 0.04B | 0.07B | -0.10B | -0.03B | 0.04B | 0.03B | 0.09B | -0.06B | -0.03B | 0.04B | -0.06B | 0.06B | -0.13B | 0.00B | -0.04B | 0.01B | 0.13B | -0.11B | 0.07B | -0.05B | -0.02B | 0.00B | -0.01B |
|
Beginning Cash Balance
|
| 1.81B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
1.01B | 0.98B | 0.76B | 0.23B | 0.49B | 0.71B | 1.04B | 1.06B | 0.47B | 0.49B | 0.66B | 0.65B | 1.14B | 0.10B | 0.98B | 0.47B | 0.19B | 0.22B | 0.49B | 0.27B | 0.32B | 0.18B | 0.34B | 0.93B | 0.39B | 0.62B | 0.80B | 0.64B | 0.31B | 0.36B | 0.54B | 0.62B | 0.18B | 0.62B | 0.59B | 0.54B | 0.67B | 0.54B | 0.56B | 0.95B | 0.26B | 0.70B | 1.41B | 1.01B | 0.28B | 0.94B | 1.36B | 1.18B | 0.74B | 0.81B | 1.25B | 1.16B | 0.40B | 0.93B | 1.48B | 1.03B | 0.82B | -0.10B | 1.72B | 1.56B | 1.05B | 1.20B | 1.62B | 1.90B | 0.95B | 1.25B | 1.79B |
|
Net Cash Flow
|
0.12B | 0.64B | -0.15B | -0.24B | -0.07B | 0.90B | -1.27B | 0.36B | 0.28B | -0.44B | 0.65B | -0.01B | -0.46B | 0.25B | 0.34B | -0.24B | -0.36B | -0.09B | -0.42B | 0.03B | -0.14B | 0.34B | -1.06B | -0.03B | 0.12B | -0.01B | 0.19B | -0.20B | 0.03B | -0.00B | 0.36B | 0.09B | -0.55B | -0.04B | -0.04B | 0.38B | -0.21B | -0.36B | -0.05B | 0.03B | -0.02B | 0.20B | 0.00B | -0.03B | 0.05B | 0.11B | -0.09B | -0.04B | 0.04B | 0.04B | 0.09B | -0.13B | -0.03B | 0.05B | -0.05B | 0.06B | -0.12B | -0.01B | -0.04B | 0.01B | 0.13B | -0.11B | 0.07B | -0.03B | -0.02B | 0.01B | -0.02B |