|
Net Income
|
0.19B | 0.14B | 0.16B | 0.14B | -0.05B | 0.01B | 0.01B | -0.01B | 0.29B | 0.32B | 0.29B | 0.31B | 0.37B | 0.38B | 0.36B | 0.35B | 0.37B | 0.51B | 0.43B | 0.38B | 1.24B | 0.47B | 0.46B | 0.47B | 0.62B | 0.49B | 0.48B | 0.54B | 0.45B | 0.66B | 0.53B | 0.39B | 0.53B | 0.65B | 1.25B | 0.64B | 1.53B | 0.67B | 0.57B | -0.17B | 0.44B | 0.67B | 0.81B | 0.56B | 0.39B | 0.78B | 0.64B | 0.67B | 0.71B | 0.81B | 0.86B | 0.83B |
|
Share-based Compensation
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.08B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.08B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B |
|
Deferred Taxes
|
| -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.03B | 0.08B | -0.02B | -0.01B | -0.03B | -0.04B | 0.03B | 0.02B | -0.03B | 0.10B | 0.03B | -0.04B | 0.07B | -0.76B | -0.01B | -0.00B | 0.01B | 0.03B | -0.03B | -0.01B | -0.01B | 0.02B | -0.00B | 0.00B | 0.07B | 0.03B | -0.02B | 0.18B | -0.02B | 0.40B | -0.09B | -0.06B | -0.37B | -0.08B | -0.08B | -0.16B | -0.01B | -0.08B | -0.05B | -0.07B | -0.08B | 0.06B | -0.06B | -0.05B | 0.20B |
|
Cash from Discontinued Operations
|
| | | | 0.02B | -0.02B | 0.07B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.02B | 0.00B | 0.00B | 0.05B | 0.04B | 0.00B | 0.00B | 0.01B | 0.06B | | | -0.01B | 0.05B | 0.02B | | -0.02B | 0.08B | 0.00B | 0.00B | 0.00B | 0.07B | 0.23B | | -0.23B | 0.06B | 0.00B | 0.00B | 0.00B | 0.07B | 0.00B | | 0.00B | 0.07B | 0.00B | 0.00B | 0.05B | 0.07B | -0.00B | 0.00B | 0.00B | 0.05B | 0.00B | -0.10B | 0.13B | 0.07B | 0.00B | 0.00B | 0.00B | 0.10B | 0.00B | 0.01B |
|
Non-cash Items
|
| 0.01B | 0.07B | 0.00B | 0.27B | 0.28B | 0.07B | -0.14B | 0.25B | 0.14B | 0.02B | -0.19B | 0.05B | 0.22B | 0.14B | 0.06B | 0.27B | 0.10B | 0.06B | -0.07B | -0.56B | 0.10B | 0.20B | 0.03B | 0.18B | 0.16B | 0.25B | -0.04B | 0.32B | -0.14B | 0.33B | 0.04B | 0.54B | 0.08B | -0.38B | -0.11B | -0.54B | 0.09B | 0.40B | 0.91B | 0.65B | -0.02B | 0.34B | 0.21B | 0.58B | 0.23B | 0.56B | 0.23B | 0.80B | 0.15B | 0.64B | 0.08B |
|
Cash from Operations
|
| 0.15B | 0.23B | 0.00B | 0.15B | 0.54B | 0.30B | 0.09B | 0.54B | 0.47B | 0.30B | 0.12B | 0.42B | 0.60B | 0.51B | 0.41B | 0.64B | 0.61B | 0.49B | 0.31B | 0.68B | 0.57B | 0.66B | 0.50B | 0.80B | 0.65B | 0.73B | 0.50B | 0.78B | 0.52B | 0.86B | 0.44B | 1.07B | 0.73B | 0.87B | 0.52B | 0.99B | 0.76B | 0.97B | 0.74B | 1.09B | 0.65B | 1.15B | 0.77B | 0.97B | 1.01B | 1.20B | 0.90B | 1.51B | 0.97B | 1.51B | 0.92B |
|
Amortizatization of Intangibles
|
| | | | | | | | -0.01B | -0.01B | -0.01B | | 0.02B | | | | | -0.18B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| 0.03B | 0.03B | 0.04B | 0.06B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.14B | 0.15B | 0.18B | 0.14B | 0.13B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.15B | 0.16B | 0.16B | 0.16B | 0.16B | 0.19B | 0.16B | 0.16B | 0.18B | 0.26B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.31B | 0.38B | 0.38B | 0.38B | 0.39B | 0.39B | 0.39B | 0.40B | 0.39B |
|
Change in Receivables
|
| 0.06B | -0.00B | -0.01B | -0.01B | 0.05B | 0.06B | 0.01B | -0.08B | 0.12B | -0.03B | -0.03B | -0.02B | 0.23B | -0.07B | -0.07B | -0.02B | 0.24B | -0.07B | -0.02B | -0.02B | 0.26B | -0.11B | -0.03B | -0.07B | 0.23B | -0.13B | 0.00B | -0.07B | 0.60B | -0.29B | -0.08B | -0.08B | 0.30B | -0.23B | 0.04B | -0.10B | 0.48B | -0.30B | -0.10B | -0.09B | 0.48B | -0.30B | -0.07B | -0.04B | 0.28B | -0.09B | 0.02B | -0.06B | 0.39B | -0.23B | -0.10B |
|
Change in Account Payables
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| -0.04B | 0.11B | -0.05B | -0.02B | -0.01B | -0.02B | 0.00B | 0.04B | -0.04B | -0.11B | -0.08B | -0.05B | -0.06B | -0.14B | 0.07B | -0.01B | 0.04B | -0.17B | -0.06B | 0.10B | -0.11B | -0.07B | 0.13B | 0.06B | -0.08B | -0.02B | 0.02B | 0.08B | -0.09B | -0.18B | 0.12B | 0.18B | -0.06B | 0.18B | -0.07B | 0.08B | -0.04B | -0.13B | 0.17B | 0.16B | -0.01B | -0.12B | -0.03B | 0.04B | -0.24B | 0.01B | 0.14B | 0.14B | -0.11B | -0.10B | -0.03B |
|
Change in Taxes
|
| 0.03B | | | -0.06B | -0.01B | 0.08B | -0.12B | | -0.04B | 0.08B | -0.14B | | -0.02B | 0.10B | -0.16B | | -0.04B | 0.09B | -0.15B | | -0.01B | 0.09B | -0.20B | | -0.04B | 0.10B | -0.13B | | 0.03B | 0.15B | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.01B | 0.01B | -0.01B | -0.04B | 0.29B | -0.07B | -0.09B | -0.08B | 0.31B | -0.07B | -0.11B | -0.10B | 0.34B | -0.08B | -0.11B | -0.12B | 0.33B | -0.09B | -0.11B | -0.10B | 0.34B | -0.09B | -0.12B | -0.08B | 0.35B | -0.12B | -0.12B | -0.13B | 0.37B | -0.12B | -0.13B | -0.04B | 0.38B | -0.10B | -0.12B | -0.06B | 0.41B | -0.12B | -0.12B | 0.03B | 0.41B | -0.13B | -0.15B | -0.09B | 0.39B | -0.10B | -0.13B | -0.06B | 0.37B | -0.11B | -0.15B |
|
Capital Expenditures
|
| 0.01B | 0.02B | 0.04B | 0.06B | 0.03B | 0.03B | 0.05B | 0.07B | 0.04B | 0.05B | 0.03B | 0.07B | 0.03B | 0.07B | 0.07B | 0.08B | 0.03B | 0.05B | 0.06B | 0.08B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.08B | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.14B | 0.10B | 0.11B | 0.11B |
|
Acquisitions
|
| 0.04B | 0.01B | | 2.19B | 0.14B | 0.01B | | 0.43B | | | | 3.75B | | | | | | | | | 0.40B | 0.01B | 0.75B | 0.10B | 0.02B | 0.33B | | | 0.25B | 0.00B | 9.19B | 0.01B | | 0.01B | 0.00B | 0.06B | | | 0.02B | 0.00B | | | 10.24B | -0.05B | | 0.01B | | 0.03B | 0.01B | 0.00B | 0.01B |
|
Divestments
|
| | | | -0.00B | -0.01B | 1.99B | 0.17B | -2.66B | | | | | | | | | 0.02B | 0.42B | | 0.32B | | | | | 0.04B | | | 0.02B | | | | | | | | | | | | | | | 0.09B | 0.10B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | 0.02B | 0.01B | 0.02B | 0.03B | | | 1.08B | | 0.01B | | | | | | | | -0.44B | | | | | | 0.04B | | | 0.01B | -0.00B | | | | | | | | | | | | | | 0.64B | 0.70B | 0.15B | | -0.00B | 0.10B | 0.62B | |
|
Cash from Investing Activities
|
| -0.12B | -0.07B | -0.08B | -2.26B | -0.24B | 1.89B | -1.16B | -0.45B | -0.09B | 0.98B | -0.05B | -3.85B | -0.06B | -0.24B | -0.00B | -0.55B | -0.04B | 0.34B | -0.09B | -0.12B | -0.76B | -0.06B | -0.80B | -0.14B | -0.04B | -0.36B | -0.11B | -1.23B | -0.30B | -0.09B | -9.31B | -0.66B | 0.44B | 1.10B | -0.22B | -2.11B | 0.88B | 1.96B | -5.20B | 3.04B | 2.04B | -0.90B | -10.55B | 0.61B | 0.26B | -0.19B | -0.07B | -0.92B | -2.15B | 1.07B | -0.08B |
|
Other financing activities
|
| 0.00B | 0.00B | 0.00B | -0.07B | 0.01B | 0.33B | | | 0.02B | 0.01B | 0.01B | -0.02B | -0.01B | 0.01B | -0.01B | 0.00B | -0.01B | | -0.01B | 0.01B | -0.01B | 0.01B | -0.01B | 0.01B | 0.00B | 0.02B | -0.00B | 0.00B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.02B | 0.00B | 0.03B | 0.00B | 0.01B | -0.00B | -0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.02B | 0.00B | 0.00B | -0.01B | 0.01B | -0.03B |
|
Cash from Financing Activities
|
| -0.25B | 10.00 | -0.00B | 1.50B | -0.27B | -1.02B | -0.33B | -0.06B | -0.27B | -1.37B | -0.06B | 3.67B | -0.70B | -0.33B | -0.34B | -0.10B | -0.55B | -0.77B | -0.21B | -0.44B | 0.27B | -0.57B | 0.28B | -0.44B | -0.60B | -0.19B | -0.47B | 0.83B | -0.41B | -0.48B | 8.60B | 18.29B | 0.89B | 4.37B | 15.90B | 40.86B | 13.68B | 5.56B | -2.87B | -18.21B | -42.35B | -15.54B | -4.83B | -1.63B | -5.52B | 5.14B | -2.33B | 2.80B | 2.28B | 0.57B | -3.79B |
|
Dividends Paid - Common
|
| 0.01B | | 0.01B | -0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.09B | 0.08B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.15B | 0.15B | 0.15B | 0.17B | 0.16B | 0.17B | 0.17B | 0.19B | 0.19B | 0.19B | 0.19B | 0.21B | 0.21B | 0.21B | 0.21B | 0.24B | 0.24B | 0.24B | 0.24B | 0.26B | 0.26B | 0.26B | 0.26B | 0.28B | 0.28B | 0.28B |
|
Exchange Rate Effect
|
| -0.00B | 0.00B | -0.00B | 0.02B | -0.00B | 0.01B | -0.01B | -0.02B | -0.01B | 0.00B | -0.00B | -0.01B | | -0.01B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | | -0.01B | 0.00B | | -0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.02B | 0.02B | 0.00B | 0.01B | -0.01B | 0.01B | -0.01B | | 0.01B | -0.02B | 0.01B | 0.03B | -0.01B |
|
Change in Cash
|
| -0.22B | 10.00 | 10.00 | -0.58B | 0.00B | 1.09B | -1.42B | 0.01B | 0.10B | -0.07B | 0.01B | 0.23B | -0.16B | -0.08B | 0.07B | -0.03B | 0.02B | 0.06B | 0.01B | 0.13B | 0.09B | 0.02B | -0.02B | 0.21B | 0.02B | 0.18B | -0.08B | 0.38B | -0.20B | 0.29B | -0.27B | 18.70B | 2.06B | 6.35B | 16.20B | 39.74B | 15.31B | 8.47B | -7.35B | -14.07B | -39.65B | -15.28B | -14.62B | -0.04B | -4.26B | 6.14B | -1.49B | 3.36B | 1.11B | 3.17B | -2.96B |
|
Beginning Cash Balance
|
0.96B | 1.61B | 1.46B | 2.06B | 1.54B | 0.96B | 0.96B | 2.11B | 1.26B | 0.65B | 0.75B | 0.68B | 1.31B | 0.63B | 0.47B | 0.39B | 1.38B | 0.73B | 0.70B | 0.75B | 0.64B | 0.71B | 0.80B | 0.83B | 0.61B | 0.85B | 0.70B | 1.03B | 0.56B | 1.20B | 0.70B | 1.26B | -17.70B | -1.00B | -5.30B | -15.16B | -38.70B | -14.21B | -2.43B | 13.39B | 20.21B | 45.80B | 20.69B | 15.45B | 0.94B | 5.49B | -4.89B | 2.74B | -2.22B | 0.13B | -1.92B | 4.08B |
|
Free Cash Flow
|
| 0.14B | 0.21B | -0.04B | 0.09B | 0.51B | 0.27B | 0.04B | 0.47B | 0.43B | 0.25B | 0.09B | 0.36B | 0.57B | 0.44B | 0.34B | 0.56B | 0.58B | 0.44B | 0.26B | 0.59B | 0.54B | 0.62B | 0.46B | 0.76B | 0.61B | 0.69B | 0.46B | 0.74B | 0.48B | 0.81B | 0.38B | 1.01B | 0.66B | 0.80B | 0.46B | 0.93B | 0.69B | 0.90B | 0.67B | 1.03B | 0.59B | 1.07B | 0.69B | 0.89B | 0.92B | 1.11B | 0.81B | 1.36B | 0.86B | 1.40B | 0.81B |
|
Net Cash Flow
|
| -0.22B | 0.17B | -0.08B | -0.61B | 0.03B | 1.17B | -1.41B | 0.03B | 0.11B | -0.08B | 0.01B | 0.24B | -0.16B | -0.07B | 0.07B | -0.01B | 0.02B | 0.06B | 0.01B | 0.12B | 0.09B | 0.03B | -0.02B | 0.22B | 0.02B | 0.18B | -0.08B | 0.38B | -0.19B | 0.29B | -0.28B | 18.70B | 2.07B | 6.35B | 16.21B | 39.74B | 15.32B | 8.49B | -7.33B | -14.08B | -39.65B | -15.28B | -14.60B | -0.06B | -4.25B | 6.14B | -1.51B | 3.38B | 1.10B | 3.15B | -2.95B |