|
Net Income
|
| | 0.55B | 0.30B | 0.22B | 1.56B | 0.27B | -0.10B | -0.18B | 0.21B | 0.02B | -0.13B | -0.12B | 0.15B | -0.05B | -0.07B | -0.00B | 0.01B | 0.18B | 0.42B | -0.03B | 0.48B | 0.33B | -0.82B | 0.01B | 0.16B | 0.22B | 0.26B | 0.39B | 2.55B | 0.51B | 0.25B | 0.41B | -0.30B | 0.50B | 0.42B | 0.46B | 0.64B | 0.39B | 0.31B | 0.51B | 1.37B | 0.63B | -1.05B | 0.30B | 0.17B |
|
Share-based Compensation
|
| | 0.14B | 0.10B | 0.12B | 0.21B | 0.17B | 0.14B | 0.13B | 0.13B | 0.14B | 0.11B | 0.10B | 0.08B | 0.10B | 0.08B | 0.06B | 0.04B | 0.07B | 0.07B | 0.06B | 0.06B | 0.09B | 0.07B | 0.06B | 0.06B | 0.11B | 0.10B | 0.09B | 0.08B | 0.13B | 0.11B | 0.06B | 0.09B | 0.14B | 0.13B | 0.09B | 0.07B | 0.14B | 0.12B | 0.08B | 0.09B | 0.15B | 0.12B | 0.18B | 0.20B |
|
Deferred Taxes
|
| | -1.11B | 0.16B | 0.07B | -1.65B | 0.24B | -0.28B | -0.98B | -0.33B | -0.12B | 0.63B | -0.36B | -1.27B | -1.33B | 0.17B | -0.05B | 3.44B | 0.37B | -0.03B | 0.54B | 0.19B | -0.03B | -0.07B | -0.11B | -0.08B | -0.07B | -0.02B | -0.06B | -0.01B | 0.04B | -0.09B | -0.01B | -0.19B | 0.02B | 0.05B | -0.07B | -0.07B | -0.02B | 0.02B | 0.02B | -0.08B | -0.00B | -0.04B | -0.03B | -0.49B |
|
Cash from Discontinued Operations
|
| | | | | | | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
0.01B | 0.01B | | | | 0.02B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.07B | -0.07B | -0.27B | -0.10B | -0.04B | -0.04B | -0.04B | 0.77B | -0.12B | -0.18B | -0.08B | 1.23B | -0.10B | 0.01B | 0.04B | 0.59B | -0.05B | 0.00B | -0.09B | 0.65B | 0.04B | 0.00B | -0.16B | 0.41B | -0.07B | 0.00B | -0.06B | 0.52B | 0.06B | 0.00B | -0.01B | -0.36B | 0.11B | -0.00B | -0.01B | 0.21B | 0.09B | -0.22B | -0.03B | 0.41B | 0.17B | 0.00B | 0.06B | 0.20B |
|
Asset Writedowns and Impairment
|
| | 0.03B | 0.03B | 0.04B | 0.06B | 0.03B | 0.05B | 0.04B | 0.10B | 0.01B | 0.03B | 0.03B | 0.06B | | | | 0.09B | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.07B | | | 0.20B |
|
Cash from Restructuring
|
| | -0.39B | -0.18B | -0.24B | -0.21B | -0.28B | -0.20B | 1.33B | 0.40B | 0.33B | 0.22B | 0.14B | 0.28B | 0.23B | 0.19B | -0.95B | -0.11B | -0.11B | -0.09B | -0.06B | -0.07B | -0.09B | 0.34B | 0.30B | 0.22B | 0.23B | 0.13B | 0.13B | 0.13B | -0.11B | -0.08B | -0.07B | -0.07B | -0.10B | -0.05B | -0.05B | -0.07B | -0.08B | -0.04B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B |
|
Non-cash Items
|
0.15B | 0.01B | | | | 0.12B | 0.03B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | 0.57B | 1.19B | 2.06B | -0.16B | -0.07B | 1.11B | 1.71B | 2.31B | -1.19B | 0.74B | 0.95B | 0.83B | 0.14B | 0.25B | 1.25B | 1.33B | 0.38B | 0.99B | 1.20B | 1.43B | -0.08B | 0.10B | 1.47B | 0.75B | 0.96B | 0.82B | 1.13B | 2.96B | -0.08B | 0.38B | 1.25B | 3.04B | -0.83B | 0.89B | 1.52B | 2.84B | 0.06B | 1.09B | 1.15B | 2.03B | -0.39B | -0.46B | 1.30B | 2.46B |
|
Depreciation & Amortization (CF)
|
| | 1.00B | 0.97B | 0.99B | 0.99B | 0.99B | 0.96B | 0.95B | 0.87B | 0.84B | 0.79B | 0.74B | 0.68B | 0.64B | 0.66B | 0.64B | 0.65B | 0.64B | 0.65B | 0.63B | 0.62B | 0.69B | 0.64B | 0.64B | 0.65B | 0.67B | 0.64B | 0.64B | 0.64B | 0.62B | 0.62B | 0.62B | 0.62B | 0.66B | 0.65B | 0.65B | 0.66B | 0.66B | 0.64B | 0.62B | 0.64B | 0.60B | 0.57B | 0.69B | 0.88B |
|
Change in Receivables
|
| | -0.68B | 0.20B | -0.11B | 0.58B | -0.61B | 0.25B | -0.62B | -0.00B | -0.47B | 0.17B | 0.05B | -0.21B | 0.03B | 0.01B | -0.18B | 0.36B | -0.11B | -0.03B | -0.17B | -0.06B | -0.08B | -0.24B | 0.25B | 0.53B | -0.45B | 0.01B | 0.37B | 0.65B | -0.54B | -0.27B | 0.26B | 0.74B | 0.11B | -0.48B | -0.25B | 0.05B | 0.31B | 0.07B | 0.01B | -0.30B | -0.09B | 0.46B | 0.76B | -0.43B |
|
Change in Inventory
|
| | 0.13B | 0.09B | 0.24B | -0.04B | 0.18B | 0.00B | -0.19B | -0.03B | 0.13B | 0.08B | 0.13B | 0.20B | 0.15B | 0.44B | -0.04B | -0.28B | -0.10B | -0.05B | 0.09B | 0.02B | 0.20B | 0.99B | 0.06B | -0.73B | 0.15B | 0.35B | 0.85B | 0.61B | 0.83B | 0.03B | 0.24B | -0.39B | -0.49B | -0.29B | 0.29B | 0.09B | 1.46B | 1.35B | 0.39B | 0.16B | 0.81B | -0.38B | -1.82B | -0.40B |
|
Change in Account Payables
|
| | -0.47B | -0.11B | 0.58B | 0.86B | -0.79B | 0.38B | -0.27B | 0.75B | -0.23B | 0.36B | 0.52B | 0.34B | -0.11B | 0.28B | -0.10B | -0.10B | -0.26B | -0.31B | -0.26B | 0.30B | -0.25B | 0.18B | 0.50B | -0.66B | -0.16B | 0.33B | 0.99B | 0.46B | -0.44B | -0.89B | 1.15B | 1.88B | -2.19B | -1.02B | 0.07B | 1.49B | 1.04B | 1.99B | -0.02B | 0.93B | -0.26B | -1.43B | -0.90B | -0.87B |
|
Change in Taxes
|
| | 1.33B | 0.04B | -0.04B | -0.38B | -0.44B | 0.09B | 1.13B | 0.83B | -0.02B | -0.36B | -0.22B | 0.34B | -1.01B | -1.21B | -0.05B | -2.25B | -0.11B | -0.08B | -0.94B | 0.03B | -0.03B | -0.10B | 0.04B | -0.04B | -0.03B | 0.00B | 0.02B | -0.07B | -0.11B | 0.15B | 0.00B | 0.11B | 0.05B | -0.05B | 0.03B | -0.06B | 0.07B | 0.03B | 0.01B | 0.08B | 0.05B | -0.09B | -0.07B | -0.10B |
|
Other Working Capital Changes
|
| | 0.98B | 0.16B | -0.20B | 1.29B | 1.11B | 0.04B | 0.39B | 0.23B | 2.53B | 0.14B | -0.29B | 0.12B | -0.82B | 0.08B | -0.04B | -0.42B | 0.57B | -0.05B | -1.15B | 0.42B | 0.63B | 0.08B | -0.59B | -0.18B | 0.06B | 0.21B | -0.07B | -0.54B | 0.63B | 0.38B | 0.59B | 0.30B | -0.24B | -0.07B | -0.49B | 0.23B | 0.23B | 0.53B | -0.32B | -0.16B | 1.08B | -0.26B | 0.12B | -1.02B |
|
Capital Expenditures
|
| | 0.79B | 0.65B | 1.17B | 0.74B | 0.83B | 0.72B | 0.86B | 0.87B | 0.92B | 0.76B | 0.72B | 0.73B | 0.67B | 0.69B | 0.77B | 0.83B | 0.73B | 0.80B | 0.62B | 0.70B | 0.57B | 0.59B | 0.62B | 0.60B | 0.51B | 0.54B | 0.68B | 0.77B | 0.62B | 0.72B | 0.77B | 1.00B | 0.79B | 0.69B | 0.67B | 0.68B | 0.66B | 0.56B | 0.54B | 0.61B | 0.53B | 0.55B | 0.58B | 0.64B |
|
Sales of Property, Plant and Equipment
|
| | 0.10B | 0.08B | 0.09B | 0.11B | 0.08B | 0.12B | 0.12B | 0.13B | 0.08B | 0.06B | 0.26B | 0.28B | 0.12B | 0.18B | 0.27B | 0.53B | 0.16B | 0.21B | 0.08B | 0.15B | 0.46B | 0.09B | 0.07B | 0.08B | 0.11B | 0.08B | 0.08B | 0.08B | 0.12B | 0.14B | 0.11B | 0.24B | 0.16B | 0.09B | 0.10B | 0.26B | 0.10B | 0.12B | 0.06B | 0.09B | 0.08B | 0.08B | 0.09B | 0.13B |
|
Acquisitions
|
| | 0.00B | 0.14B | 2.48B | 0.03B | | 0.01B | 0.01B | | 0.29B | 1.76B | | 0.15B | | 0.03B | 0.18B | | 0.08B | | 0.01B | 1.45B | 0.01B | 0.01B | | 0.85B | | 0.03B | 0.10B | 0.37B | | | | | 0.03B | 0.37B | 0.35B | | | | | 0.15B | | | | |
|
Divestments
|
| | | | | 0.09B | 0.07B | 0.25B | 2.47B | 0.55B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14B | 0.21B | | | |
|
Change in Acquisitions & Divestments
|
| | 0.03B | 0.09B | 0.12B | 0.06B | 0.14B | 0.13B | 0.23B | 0.09B | 0.00B | 0.00B | 0.01B | 0.02B | | 0.09B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.00B | 0.04B | 0.03B | 0.18B | 0.01B | 0.00B | | 0.00B | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.04B | 0.01B | 0.89B |
|
Cash from Investing Activities
|
| | -0.71B | -0.67B | -3.45B | -0.58B | -0.69B | -0.43B | 1.75B | -0.21B | -1.16B | -2.65B | -0.61B | -0.93B | -1.13B | -0.15B | -0.36B | -0.24B | -0.62B | -0.45B | -0.34B | -2.06B | -0.06B | -0.04B | -1.05B | -1.42B | -0.65B | -0.58B | -0.49B | -1.08B | -0.34B | -0.49B | -0.40B | -0.86B | -1.24B | -0.93B | -1.02B | -0.10B | -0.74B | -0.37B | -0.47B | 1.53B | -0.02B | -0.99B | -12.60B | 0.42B |
|
Other financing activities
|
| | 0.08B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.01B | 0.07B | 0.02B | 2.52B | -2.65B | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | 0.34B | -0.31B | 1.44B | 7.80B | -0.57B | -0.14B | -1.49B | -0.13B | -0.78B | 0.16B | -0.69B | 1.47B | -0.93B | -0.78B | -2.63B | -1.25B | -0.94B | -0.66B | -0.64B | 0.69B | -0.39B | 2.38B | 2.52B | -3.64B | -0.46B | 0.04B | 0.25B | -3.20B | 0.35B | -0.61B | 0.04B | -1.58B | 0.01B | 0.15B | -0.33B | -1.19B | 0.05B | -1.73B | 0.30B | 7.66B | -0.80B | -0.69B | 4.24B | -1.70B |
|
Dividends Paid - Common
|
| | 0.01B | | | 0.02B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.10B | 0.12B | 0.12B | 0.17B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.16B | 0.15B | 0.16B | 0.16B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28B | 0.14B | 0.00B | -0.00B | -0.10B | 0.01B | -0.04B | -0.00B | -0.01B | -0.04B | 0.08B | -0.03B | -0.03B |
|
Change in Cash
|
| | 0.19B | 0.21B | 0.06B | 7.07B | -1.34B | 0.54B | 1.97B | 1.97B | -3.13B | -1.76B | -0.34B | 1.38B | -1.92B | -0.69B | -1.74B | -0.17B | -1.18B | -0.12B | 0.22B | 0.07B | -0.53B | 2.44B | 2.95B | -4.32B | -0.15B | 0.28B | 0.90B | -1.32B | -0.06B | -0.73B | 0.90B | 0.31B | -1.92B | 0.11B | 0.18B | 1.45B | -0.61B | -1.05B | 0.98B | 11.20B | -1.25B | -2.06B | -7.09B | 1.16B |
|
Beginning Cash Balance
|
2.18B | 2.32B | 2.32B | 2.51B | 2.72B | 2.77B | 9.84B | 8.47B | 8.77B | 11.47B | 12.99B | 9.86B | 8.10B | 8.21B | 9.59B | 7.67B | 6.99B | 5.25B | 5.08B | 3.90B | 3.79B | 4.01B | 4.08B | 3.55B | 5.99B | 8.94B | 4.62B | 4.47B | 4.76B | 5.65B | 4.33B | 4.28B | 3.55B | 4.45B | 4.76B | 2.84B | 2.96B | 3.13B | 4.58B | 3.97B | 2.92B | 3.65B | 14.68B | 13.73B | 11.66B | 4.61B |
|
Free Cash Flow
|
| | -0.22B | 0.54B | 0.89B | -0.90B | -0.91B | 0.39B | 0.85B | 1.44B | -2.11B | -0.02B | 0.23B | 0.10B | -0.53B | -0.45B | 0.48B | 0.50B | -0.35B | 0.19B | 0.57B | 0.73B | -0.65B | -0.49B | 0.85B | 0.14B | 0.45B | 0.29B | 0.45B | 2.19B | -0.70B | -0.35B | 0.48B | 2.04B | -1.62B | 0.20B | 0.85B | 2.17B | -0.59B | 0.53B | 0.61B | 1.42B | -0.92B | -1.01B | 0.73B | 1.82B |
|
Net Cash Flow
|
| | 0.19B | 0.21B | 0.06B | 7.07B | -1.34B | 0.54B | 1.97B | 1.97B | -3.13B | -1.76B | -0.34B | 1.38B | -1.92B | -0.69B | -1.74B | -0.17B | -1.18B | -0.12B | 0.22B | 0.07B | -0.53B | 2.44B | 2.95B | -4.32B | -0.15B | 0.28B | 0.90B | -1.32B | -0.06B | -0.73B | 0.90B | 0.59B | -2.06B | 0.11B | 0.18B | 1.55B | -0.62B | -1.00B | 0.98B | 11.21B | -1.21B | -2.15B | -7.06B | 1.19B |