|
Net Income
|
0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.13B | 0.52B | 0.45B | 0.54B | -2.69B | 0.52B | 0.32B | 0.43B | -3.18B | 0.31B | -2.59B | 0.16B | -0.89B | -0.00B | -0.00B | -0.00B | -1.56B | 0.04B | -0.10B | 0.02B | -0.01B | 0.01B | 0.11B | -0.12B | -0.01B | 0.14B | 0.15B | 0.04B | 0.12B | 0.21B | 0.05B | -0.04B | 0.00B | 0.12B | 0.16B | 0.23B | 0.20B | 0.21B | 0.40B | 0.49B | 0.26B | 0.07B | 0.09B | -0.00B | -0.29B | 0.61B | -0.03B | 0.13B | | 0.17B | | 0.31B | | | 0.00B | | -0.27B | 0.66B | 0.90B | 1.07B |
|
Share-based Compensation
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Deferred Taxes
|
-0.01B | 0.62B | 0.05B | -0.05B | 0.53B | 0.50B | 0.91B | -0.02B | 0.01B | -0.02B | 0.03B | 0.01B | 0.10B | -0.01B | 0.00B | -0.31B | -0.02B | -0.16B | 0.01B | -0.07B | 0.03B | -0.03B | 0.06B | -0.07B | -0.03B | 0.01B | -0.02B | 0.10B | -0.06B | -0.04B | -0.05B | 0.00B | -0.01B | -0.00B | 0.00B | -0.06B | 0.01B | 0.02B | 0.01B | -0.03B | -0.04B | 0.01B | 0.02B | 0.06B | 0.07B | 0.04B | 0.06B | 0.04B | 0.00B | -0.01B | 0.01B | -0.04B | -0.02B | 0.01B | 0.01B | -0.06B | 0.01B | 0.01B | 0.07B | 0.05B | 0.01B | -0.02B | 0.02B | 0.10B | 0.00B | -0.00B | 0.03B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | 0.01B | 0.02B | | 0.01B | 0.00B | -0.04B | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13B | 0.11B | 0.13B | 0.05B | 0.45B | -0.05B | -0.00B | | | | | | | | | | | | |
|
Gains from Investment Securities
|
7.93B | | | | -0.04B | -0.07B | -0.08B | -0.10B | -0.07B | -0.12B | -0.08B | -0.07B | -0.06B | -0.13B | -0.09B | -0.14B | -0.08B | -0.10B | -0.07B | 0.53B | -0.04B | -0.05B | -0.05B | -0.04B | -0.03B | -0.03B | -0.02B | 0.22B | -0.04B | -0.03B | -0.02B | -0.04B | -0.02B | -0.09B | -0.03B | -0.04B | -0.02B | -0.03B | -0.02B | -0.05B | -0.02B | 0.02B | -0.06B | -0.05B | -0.06B | -0.06B | -0.03B | 0.05B | -0.10B | -0.03B | -0.01B | -0.03B | -0.08B | -0.02B | -0.01B | -0.02B | -0.07B | -0.02B | -0.02B | -0.03B | -0.08B | -0.05B | -0.02B | -0.03B | -0.18B | -0.11B | -0.06B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | 3.51B | | 2.43B | 0.00B | 0.74B | | | 0.00B | | | 0.02B | | 0.01B | | | | | | | | | | | | | | | | 0.36B | | 0.05B | | 0.60B | | | | | | | | | | | | | | | -0.07B | | | | |
|
Change in Working Capital
|
| 0.95B | | 0.02B | 0.01B | 0.05B | -0.02B | 0.06B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36B | 0.00B | 0.11B | 0.15B | -0.01B | 0.09B | 0.02B | 0.10B | -0.07B | 0.06B | -0.00B | | | | | | | |
|
Change in Receivables
|
0.12B | -0.00B | 0.19B | -0.05B | 0.14B | -0.05B | -0.02B | 0.00B | 0.36B | 0.45B | 0.03B | -0.02B | 0.34B | -0.05B | 0.03B | -0.03B | 0.23B | -0.10B | -0.03B | 0.07B | 0.05B | -0.11B | 0.37B | 0.10B | 0.15B | -0.03B | 0.21B | -0.00B | -0.00B | 0.13B | -0.06B | 0.03B | 0.05B | -0.01B | -0.08B | 0.14B | -0.00B | 0.12B | -0.07B | 0.10B | 0.09B | 0.13B | 0.17B | 0.04B | 0.09B | -0.05B | -0.04B | -0.05B | 0.12B | 0.01B | -0.01B | 0.07B | 0.05B | 0.01B | -0.02B | 0.03B | 0.29B | 0.04B | 0.28B | -0.00B | 0.01B | 0.28B | -0.03B | 0.03B | 0.01B | 0.01B | -0.05B |
|
Change in Inventory
|
0.47B | 0.48B | 0.51B | 0.04B | 0.53B | -0.01B | -0.02B | 0.08B | 0.02B | 0.73B | 0.83B | 0.13B | 0.00B | 1.02B | 1.12B | -0.14B | -0.03B | 1.28B | 1.38B | -0.08B | 1.34B | 0.03B | 1.26B | -0.08B | 1.24B | 1.18B | 1.17B | 0.00B | 1.17B | 1.06B | 1.01B | 0.01B | 0.96B | -0.01B | -0.06B | -0.02B | -0.02B | 0.02B | 0.02B | -0.02B | 0.04B | 0.99B | 1.03B | 0.04B | 1.02B | 0.03B | -0.01B | 0.03B | -0.03B | -0.03B | -0.01B | 0.05B | 1.04B | -0.06B | 1.09B | 0.04B | 1.14B | -0.04B | -0.01B | -0.00B | 0.01B | 1.14B | -0.01B | 0.02B | 1.27B | 0.01B | 1.38B |
|
Change in Accured Expenses
|
-0.01B | -0.00B | 0.23B | -0.08B | -0.02B | 0.04B | 0.46B | -0.02B | 0.37B | 0.44B | 0.14B | 0.22B | 0.12B | 0.03B | 0.59B | 0.23B | 0.61B | 0.06B | 0.55B | 0.01B | -0.01B | 0.05B | 0.43B | -0.02B | -0.03B | 0.03B | 0.36B | -0.00B | 0.35B | 0.43B | 0.44B | 0.08B | -0.07B | 0.43B | 0.46B | -0.08B | -0.02B | 0.01B | 0.46B | 0.02B | -0.01B | 0.06B | 0.13B | -0.01B | 0.02B | 0.10B | 0.47B | 0.09B | -0.02B | 0.47B | 0.48B | 0.03B | 0.44B | 0.47B | 0.01B | 6.70 | 0.48B | 0.09B | 0.55B | 6.38 | 0.01B | 0.55B | 0.13B | 0.08B | 0.10B | 0.61B | 0.70B |
|
Cash from Operations
|
0.00B | 0.00B | 0.00B | 0.31B | 0.27B | 0.30B | 0.25B | 0.29B | 0.41B | 0.48B | 0.37B | 0.41B | 0.38B | 0.21B | 0.46B | 0.63B | 0.44B | 0.21B | 0.21B | 0.19B | 0.25B | 0.21B | 0.36B | 0.22B | 0.28B | 0.20B | 0.25B | 0.00B | 0.25B | 0.34B | 0.29B | 0.34B | 0.23B | 0.27B | 0.23B | 0.41B | 0.32B | 0.22B | 0.15B | 0.00B | 0.27B | 0.33B | 0.29B | 0.41B | 0.36B | 0.50B | 0.57B | 0.68B | 0.24B | 0.30B | 0.15B | 0.17B | 0.18B | 0.28B | 0.19B | 0.49B | 0.33B | 0.55B | 0.42B | 0.44B | 0.45B | 0.66B | 0.75B | 0.76B | 0.78B | 1.10B | 1.08B |
|
Amortization
|
7.93B | 8.00B | 0.20B | -0.01B | 0.01B | 0.05B | 16.15B | 0.06B | 18.07B | -0.02B | 0.12B | 2.98B | 16.71B | 0.04B | 3.62B | 3.27B | 3.01B | 2.83B | | 2.41B | 2.37B | | 2.50B | 2.59B | 2.54B | 2.55B | 2.50B | 0.01B | 2.17B | 2.26B | 2.06B | 2.08B | 2.25B | 2.25B | 2.32B | 2.28B | | 2.18B | 1.77B | 0.00B | 1.60B | 1.66B | 0.04B | 1.82B | 0.12B | | 0.01B | -0.15B | 0.15B | 2.02B | -0.08B | 0.16B | 0.16B | -0.01B | 1.91B | 0.21B | 10.50B | -0.07B | 0.47B | 0.07B | 0.42B | 0.48B | -0.06B | -0.04B | 0.71B | 2.75B | 3.41B |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.12B | 0.18B | 0.15B | 0.15B | 0.14B | 0.15B | 0.14B | 0.16B | 0.18B | 0.20B | 0.23B | 0.21B | 0.18B | 0.21B | 0.20B | 0.22B | 0.23B | | 0.21B | 0.22B | 0.24B | 0.00B | 0.19B | 0.00B | 0.21B | 0.24B | 0.22B | 0.00B | 0.21B | | 0.19B | 0.19B | 0.20B | 0.00B | 0.16B | 0.18B | 0.18B | 0.21B | 0.19B | 0.21B | 0.20B | 0.23B | 0.19B | 0.19B | 0.17B | 0.17B | 0.17B | 0.18B | 0.19B | | 0.21B | 0.24B | 0.26B | | 0.27B | 0.00B | 0.30B | 0.28B | 0.29B | 0.26B | 0.29B |
|
Capital Expenditures
|
-0.08B | -0.02B | -0.14B | -0.82B | -0.09B | -0.12B | -0.15B | -0.26B | -0.26B | -0.42B | -0.39B | -0.26B | -0.53B | -0.41B | -0.44B | -0.50B | -0.31B | -0.32B | -0.30B | -0.33B | -0.17B | -0.12B | -0.15B | -0.19B | -0.15B | -0.13B | -0.17B | -0.16B | -0.14B | -0.11B | -0.15B | -0.23B | -0.18B | -0.20B | -0.20B | | -0.25B | -0.25B | -0.28B | 0.00B | -0.24B | -0.28B | -0.24B | 0.30B | -0.19B | -0.21B | -0.21B | 0.30B | -0.19B | -0.18B | -0.20B | 1.39B | -0.10B | 0.15B | 0.20B | 0.32B | -0.22B | 0.28B | 0.28B | 1.89B | -0.24B | -0.27B | -0.28B | 1.87B | -0.21B | -0.31B | -0.31B |
|
Sales of Property, Plant and Equipment
|
| 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 | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.26B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | 0.01B | 0.54B | -0.00B | | -0.34B | | | | | | | | | | | | | | | | | | | -0.61B | 0.02B | | | | | | | -0.04B | | -0.25B | -0.02B | -0.03B | | | | -0.13B | | -0.12B | -0.02B | -0.14B | | | | -1.03B | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | -0.00B | -0.01B | | 0.20B | -0.07B | -0.01B | | -0.01B | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | -0.03B | -0.04B | -0.02B | 0.27B | 0.04B | | 0.01B | 0.04B | | | | | | | | | 0.05B |
|
Change in Acquisitions & Divestments
|
| | | | | -0.00B | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.01B | -0.00B | -0.14B | | 0.35B | -0.01B | 0.69B | -0.17B | -0.17B | -0.83B | -0.38B | -0.17B | -0.55B | | | | | | | | | | | | -0.17B | -0.14B | -0.16B | 1.10B | -0.76B | -0.10B | -0.19B | -0.23B | -0.19B | 0.07B | -0.23B | -0.33B | -0.29B | -0.26B | -0.53B | -0.30B | -0.30B | -0.28B | -0.26B | -0.18B | -0.34B | -0.24B | -0.35B | -0.32B | -0.37B | -0.23B | -0.26B | -0.08B | | | | | | | | | -0.00B | -0.30B | | | | -0.31B | |
|
Other financing activities
|
-0.00B | 0.03B | -0.01B | -0.03B | -0.00B | -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 | 0.00B | -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 | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.02B | 0.00B | -0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.00B |
|
Cash from Financing Activities
|
0.37B | -0.07B | -0.16B | -0.07B | -0.10B | 0.06B | -0.26B | -0.05B | | -0.02B | 0.88B | 0.18B | | | | | | | | | | | | | -0.05B | -0.00B | -0.08B | 0.26B | 0.25B | -0.00B | -0.29B | -0.00B | -0.03B | -0.00B | -0.03B | | -0.03B | | -0.04B | -0.00B | 0.10B | 0.01B | -0.08B | -0.01B | 0.61B | 0.19B | -0.79B | -0.09B | -0.06B | -0.54B | -0.10B | 0.09B | | | | | 0.03B | -0.27B | -0.10B | | -0.00B | -0.23B | -0.42B | | | -0.24B | -0.27B |
|
Net Equity Issued and Repurchased
|
0.01B | 0.01B | 0.01B | -0.01B | 0.02B | 0.02B | 0.03B | | 1.56B | 1.08B | 1.87B | 1.56B | 1.45B | 1.34B | 1.34B | 0.30B | 1.42B | 1.16B | 0.93B | -0.20B | 0.70B | 0.74B | 0.84B | 0.15B | 1.01B | 1.03B | 1.02B | 0.02B | 0.75B | 0.97B | 0.76B | 0.07B | 0.82B | 1.06B | 0.99B | 0.03B | 1.00B | 0.92B | 0.47B | -0.12B | 0.41B | 0.48B | 0.36B | 0.22B | 1.14B | 1.53B | 0.93B | 0.28B | 1.06B | 0.68B | 0.59B | -0.05B | 0.45B | 0.72B | 0.49B | -0.07B | 0.47B | 0.48B | 0.46B | | 0.00B | 0.48B | 0.47B | | | 1.14B | 1.72B |
|
Dividends Paid - Common
|
-0.03B | | -0.03B | | -0.03B | | -0.04B | -0.00B | -0.06B | | -0.07B | -0.06B | -0.09B | | -0.09B | | -0.09B | | | | | | | | | | | | | | | | | | | | | | -0.01B | 0.03B | | | | | | | | | -0.04B | -0.04B | -0.04B | 0.26B | -0.04B | -0.04B | -0.04B | 0.27B | -0.04B | -0.04B | -0.04B | 0.26B | -0.04B | -0.04B | -0.04B | 0.26B | -0.04B | -0.04B | -0.04B |
|
Exchange Rate Effect
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.02B | -0.01B | 0.00B | -0.01B | -0.01B | -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 | 0.00B | 0.00B | 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 | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B |
|
Change in Cash
|
0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -0.37B | 0.69B | | 0.09B | -0.48B | 0.79B | 0.09B | -0.27B | -0.11B | -0.00B | 0.30B | -0.21B | -0.26B | -0.23B | -0.20B | -0.03B | 0.03B | 0.10B | 0.15B | 0.03B | 0.02B | -0.01B | 0.02B | -0.29B | 0.22B | -0.21B | 0.07B | -0.01B | 0.24B | -0.07B | 0.03B | -0.03B | -0.08B | -0.45B | -0.12B | 0.06B | 0.07B | -0.12B | 0.22B | 0.56B | 0.39B | -0.59B | 0.28B | -0.15B | -0.38B | -0.09B | -0.05B | 0.06B | 0.15B | -0.25B | -0.07B | 0.05B | 0.01B | -0.01B | | 0.00B | 0.07B | -0.01B | 0.14B | | 0.44B | 0.59B |
|
Free Cash Flow
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.56B | 0.66B | 0.90B | 0.76B | 0.66B | 0.91B | 0.62B | 0.90B | 1.13B | 0.75B | 0.53B | 0.51B | 0.52B | 0.42B | 0.33B | 0.51B | 0.41B | 0.43B | 0.32B | 0.43B | 0.00B | 0.39B | 0.46B | 0.44B | 0.57B | 0.41B | 0.47B | 0.43B | 0.41B | 0.56B | 0.47B | 0.43B | -0.00B | 0.51B | 0.61B | 0.54B | 0.11B | 0.55B | 0.71B | 0.79B | 0.38B | 0.43B | 0.48B | 0.35B | -1.21B | 0.28B | 0.13B | -0.01B | | 0.55B | | 0.14B | | 0.00B | | | -1.11B | 0.98B | 1.41B | 1.39B |
|
Net Cash Flow
|
-0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.01B | 0.08B | 0.24B | -0.36B | 0.87B | 0.42B | -0.16B | 0.21B | 0.46B | 0.63B | 0.44B | 0.21B | 0.21B | 0.19B | 0.25B | 0.21B | 0.36B | 0.22B | 0.06B | 0.05B | 0.02B | 0.00B | -0.26B | 0.24B | -0.19B | 0.11B | 0.01B | 0.33B | -0.04B | 0.08B | -0.01B | -0.04B | -0.43B | 0.00B | 0.07B | 0.07B | -0.05B | 0.22B | 0.64B | 0.45B | -0.56B | 0.27B | -0.19B | -0.47B | -0.21B | 0.18B | 0.18B | 0.28B | 0.19B | | 0.36B | | 0.33B | | 0.00B | | | 0.76B | 0.78B | 0.55B | 0.81B |