|
Net Income
|
0.32B | 0.31B | 0.32B | 0.33B | 0.35B | 0.33B | 0.37B | 0.40B | 0.40B | 0.38B | 0.41B | 0.46B | 0.46B | 0.42B | 0.43B | 0.43B | 0.44B | 0.42B | 0.38B | 0.46B | 0.49B | 0.48B | 0.51B | 0.52B | 0.50B | 0.48B | 0.52B | 0.52B | 0.53B | 0.51B | 0.54B | 0.55B | 36.03B | 34.83B | 37.26B | 0.80B | 0.57B | 0.53B | 0.58B | 0.50B | 0.58B | 0.55B | 0.57B | 0.63B | 0.59B | 0.56B | 0.66B | 0.71B | 0.70B | 0.70B | 0.73B | 0.78B | 0.75B | 0.69B | 0.75B | 0.80B | 0.74B | 0.72B | 0.75B | 0.73B | 0.96B | 0.76B | 0.78B | 0.81B | 0.81B | 101.97B | 0.75B |
|
Share-based Compensation
|
-0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.02B | -0.01B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.02B | | | 0.02B | 0.03B | | | -4.13B | 0.02B | | |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | -0.15B | -0.69B | -0.89B | 0.50B | 0.12B | -0.95B | -0.29B | -1.09B | -1.74B | 1.99B | 1.29B | | 1.95B | 0.38B | 0.33B | 0.58B | 0.23B | -1.78B | -1.17B | 1.50B | 0.72B | 1.10B | 0.62B | 0.87B | 10.92B | | -4.09B | -3.54B | | -3.24B | -3.08B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64B | 0.81B | | | 0.71B | 0.91B | | | -161.21B | 0.98B | | |
|
Gains from Investment Securities
|
0.13B | -0.06B | -0.10B | -0.13B | 0.29B | -0.05B | -0.17B | -0.19B | 0.01B | -0.10B | -0.16B | -0.17B | 0.01B | -0.10B | -0.20B | -0.17B | 0.01B | -0.09B | -0.19B | -0.20B | -0.16B | -0.11B | 22.79B | -0.22B | -0.56B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29B | 0.10B | | | -0.31B | 0.78B | | | 21.31B | 0.15B | | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.01B | | | 0.02B | 0.04B | | | -8.69B | 0.03B | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04B | -0.04B | | | -0.06B | -0.07B | | | 11.69B | -0.07B | | |
|
Cash from Operations
|
0.32B | 0.39B | 0.43B | 0.32B | 0.32B | 0.34B | 0.34B | 0.36B | 0.26B | 0.38B | 0.45B | 0.44B | 0.41B | 0.39B | 0.45B | 0.48B | 0.42B | 0.42B | 0.55B | 0.44B | 0.59B | 0.47B | 0.71B | 0.61B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 1.07B | | | 1.02B | 1.16B | | | -182.51B | 1.30B | | |
|
Amortization
|
0.32B | 0.55B | 0.32B | 0.48B | 0.53B | 0.33B | 0.57B | 0.43B | 0.42B | 0.38B | 0.41B | 0.46B | 0.71B | 0.42B | 0.76B | 0.43B | 0.52B | 0.42B | 0.38B | 0.55B | 0.70B | 0.48B | 0.51B | 0.52B | 0.55B | 0.48B | 0.52B | 0.52B | 0.55B | 0.51B | 0.65B | 0.55B | 36.03B | 35.48B | 38.64B | 1.02B | 0.57B | 0.53B | 0.58B | 51.76B | 0.66B | 0.56B | 0.57B | 0.63B | 45.64B | 0.63B | 0.87B | 0.86B | 50.78B | 0.70B | 0.74B | 0.78B | 0.75B | 0.69B | 0.75B | 0.80B | 0.83B | 0.76B | 0.75B | 0.78B | 0.96B | 0.76B | 0.81B | 0.81B | 0.87B | 81.57B | 0.75B |
|
Depreciation & Amortization (CF)
|
0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.04B | 0.05B | 0.04B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14B | 0.14B | | | 0.14B | 0.14B | | | -22.68B | 0.15B | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | -0.20B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | 0.00B | | 0.22B | 0.22B | 0.03B | | 0.00B | | | | 0.05B | | | | | | 0.05B | 0.07B | 0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.02B | -0.26B | 1.00B | -1.96B | 0.30B | 0.29B | -0.05B | 0.10B | 0.15B | -0.04B | -0.11B | -0.09B | -0.19B | -0.48B | -0.58B | -0.69B | 0.82B | -0.23B | -0.33B | -0.16B | -0.10B | -0.13B | -0.15B | 0.31B | -0.24B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33B | 0.22B | | | 0.02B | -0.67B | | | -44.85B | -0.76B | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.01B | | | -0.00B | 0.00B | | | -0.05B | | | |
|
Cash from Financing Activities
|
0.00B | -0.16B | 0.34B | -0.50B | 0.01B | -0.21B | 0.00B | -0.60B | | -0.29B | -0.01B | -0.20B | | -0.38B | | -0.20B | -0.00B | -0.30B | | -0.22B | | -0.48B | | -0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.37B | -0.98B | | | -0.98B | -0.10B | | | 137.51B | -0.08B | | |
|
Dividends Paid - Common
|
| -0.16B | | -0.12B | | -0.18B | | -0.52B | | -0.25B | | -0.18B | | -0.33B | | -0.16B | -0.00B | -0.26B | | -0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.84B | 3.39B | | | -0.89B | 3.55B | | | 113.50B | 4.83B | | |
|
Exchange Rate Effect
|
-0.15B | 0.14B | 0.01B | 0.15B | 0.18B | -0.10B | 0.20B | 0.04B | 0.02B | -0.00B | -0.56B | -0.44B | 0.24B | -0.33B | 0.32B | -0.25B | -0.01B | -0.62B | -0.32B | 0.07B | 0.24B | -0.03B | -0.12B | -0.11B | 0.04B | | | | 0.01B | -0.17B | 0.12B | -0.19B | 0.44B | 0.06B | -0.11B | 0.23B | -0.16B | -0.47B | -0.46B | 0.29B | 0.07B | 0.02B | -0.22B | -0.04B | -0.47B | 0.04B | 0.21B | 0.12B | -0.27B | -0.13B | -0.01B | -0.02B | 0.07B | | | -0.03B | 0.03B | | | 0.00B | -0.01B | | | -0.70B | 0.06B | | |
|
Change in Cash
|
0.30B | -0.03B | -0.07B | -0.30B | 0.62B | 0.42B | 0.29B | -0.14B | 0.41B | 0.05B | 0.34B | 0.14B | 0.22B | -0.47B | -0.13B | -0.41B | 1.24B | -0.12B | 0.22B | 0.06B | 0.49B | -0.14B | 0.56B | 0.59B | -0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40B | 0.05B | | | -0.25B | 0.15B | | | -68.54B | 0.14B | | |
|
Free Cash Flow
|
0.32B | 0.39B | 0.43B | 0.32B | 0.32B | 0.34B | 0.34B | 0.36B | 0.26B | 0.38B | 0.45B | 0.44B | 0.41B | 0.39B | 0.45B | 0.48B | 0.42B | 0.42B | 0.55B | 0.44B | 0.59B | 0.47B | 0.71B | 0.61B | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93B | 1.07B | | | 1.02B | 1.16B | | | -182.51B | 1.30B | | |
|
Net Cash Flow
|
0.30B | -0.03B | 1.76B | -2.14B | 0.62B | 0.42B | 0.29B | -0.14B | 0.41B | 0.05B | 0.34B | 0.14B | 0.22B | -0.47B | -0.13B | -0.41B | 1.24B | -0.12B | 0.22B | 0.06B | 0.49B | -0.14B | 0.56B | 0.59B | -0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11B | 0.32B | | | 0.06B | 0.40B | | | -89.85B | 0.46B | | |