|
Net Income
|
| 0.44B | 0.30B | -0.00B | 0.24B | 0.48B | 0.49B | 0.06B | 0.07B | -0.38B | -0.28B | -0.13B | 0.01B | -0.00B | 0.78B | 0.55B | -0.00B | 0.60B | 0.50B | 0.78B | 0.57B | 0.42B | 0.34B | 0.18B | -0.74B | 0.31B | 0.38B | -0.18B | 0.21B | 0.45B | 0.38B | 0.39B | -0.99B | 0.54B | -0.13B | 1.00B | 0.50B | 0.57B | 0.53B | 0.52B | 0.63B | -0.29B | -0.62B | 0.47B | 0.62B | 1.43B | -0.74B | 0.51B | 0.65B | 0.68B | 0.65B | 0.59B | 0.69B | 0.70B | 0.61B | 0.56B | 0.62B | 0.77B | 0.60B | 0.65B | 0.69B | 0.74B | 0.74B | 0.65B |
|
Share-based Compensation
|
| | | | | | | | | 0.01B | 11.46B | -11.45B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| -0.16B | -0.04B | | 2.09B | 0.01B | 2.14B | 0.05B | 0.01B | 0.01B | -0.09B | 0.10B | 0.03B | 0.17B | 0.21B | 0.10B | 0.17B | 0.11B | 0.10B | 0.16B | 0.25B | 0.22B | 0.19B | 0.11B | 0.17B | 0.18B | 0.21B | 0.38B | 0.32B | 0.24B | 0.21B | 0.17B | 1.45B | 0.15B | -0.05B | 0.04B | 0.26B | -0.03B | 0.14B | 0.14B | 0.46B | -0.07B | 0.10B | 0.14B | 0.18B | 0.35B | -0.24B | 0.13B | 0.12B | 0.19B | 0.18B | 0.13B | 0.19B | 0.19B | 0.16B | 0.14B | 0.21B | 0.20B | 0.16B | 0.10B | 0.19B | 0.17B | 0.16B | 0.18B |
|
Cash from Discontinued Operations
|
| -0.00B | -0.00B | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.05B | 0.13B | | | 0.06B | 0.10B | 0.14B | 0.07B | 0.05B | 0.14B | -0.01B | 0.21B | 0.10B | 0.10B | | -0.16B | 0.08B | 0.11B | | 0.05B | -0.20B | 0.38B | | 0.10B | 0.09B | 0.27B | 0.35B | 0.22B | 0.19B | | | 0.05B | 0.13B | 0.27B | | 0.15B | 0.70B | 0.11B | 0.34B | 0.15B | 0.15B | 0.17B | 0.17B | 0.15B | 0.18B | 0.16B | 0.19B | 0.18B | 0.17B | 0.18B | 0.20B | 0.18B | 0.19B | 0.18B | 0.20B | 0.18B | 0.18B | 0.23B | 0.18B | 0.22B | 0.18B | 0.21B | 0.19B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | 0.08B | | | | | | | | | 0.01B | | | | | | | | | | | 0.35B | 0.01B | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.02B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | 0.02B | 0.03B | -0.09B | 0.18B | -0.07B | 0.21B | -0.01B | | -0.12B | 0.26B | -0.18B | 0.08B | 0.07B | 0.11B | -0.22B | -0.15B | 0.06B | -0.08B | -0.12B | 0.04B | 0.06B | 0.13B | -0.10B | -0.08B | 0.01B | 0.25B | -0.13B | 0.01B | 0.05B | 0.11B | -0.19B | -0.09B | 0.06B | 0.13B | -0.22B | -0.11B | 0.10B | 0.15B | 0.12B | 0.01B | -0.01B | 0.15B | 0.05B | 0.36B | -0.15B | -0.04B | -0.54B | -0.04B | 0.22B | 0.05B | -0.16B | -0.11B | -0.03B | 0.25B | -0.04B | -0.02B | -0.01B |
|
Change in Inventory
|
| | | | | | | 0.00B | 0.04B | 0.08B | 0.01B | 0.01B | -0.01B | 0.01B | 0.04B | 0.01B | -0.00B | -0.01B | 0.03B | 0.01B | 0.00B | -0.01B | 0.04B | -0.04B | -0.03B | -0.05B | -0.00B | -0.02B | 0.02B | 0.04B | 0.06B | -0.01B | 0.00B | 0.01B | -0.02B | -0.03B | 0.02B | 0.05B | 0.02B | -0.04B | -0.03B | -0.06B | 0.03B | -0.01B | 0.03B | 0.05B | 0.00B | 0.04B | 0.11B | 0.03B | 0.07B | 0.06B | 0.02B | -0.09B | -0.01B | -0.03B | -0.06B | 0.02B | -0.01B | -0.01B | 0.01B | 0.02B | -0.02B | 0.00B |
|
Change in Account Payables
|
| -0.01B | -0.03B | | 0.65B | 0.60B | 0.66B | -0.02B | 0.04B | -0.05B | 0.06B | -0.05B | 0.12B | -0.15B | -0.03B | -0.05B | 0.20B | -0.14B | 0.02B | 0.03B | 0.09B | -0.24B | 0.02B | -0.04B | 0.11B | -0.17B | 0.03B | 0.10B | 0.19B | -0.04B | -0.02B | -0.00B | 0.14B | -0.14B | 0.06B | 0.05B | 0.05B | -0.19B | -0.07B | -0.01B | 0.07B | -0.20B | 0.02B | 0.07B | 0.09B | 0.03B | 0.12B | 0.22B | 0.03B | 0.06B | 0.44B | -0.15B | -0.19B | -0.37B | -0.00B | 0.26B | -0.09B | -0.19B | 0.07B | 0.01B | 0.10B | -0.06B | 0.00B | 0.02B |
|
Change in Accured Expenses
|
| | | | 0.66B | 0.57B | 0.70B | -0.19B | 0.20B | -0.20B | 0.31B | -0.28B | 0.15B | -0.14B | 0.15B | -0.15B | 0.18B | -0.15B | 0.26B | 0.13B | -0.17B | -0.09B | 0.10B | -0.08B | -0.05B | -0.16B | 0.23B | -0.23B | 0.14B | -0.17B | 0.07B | -0.06B | 0.30B | -0.20B | 0.11B | -0.20B | 0.36B | -0.24B | 0.16B | -0.14B | 0.17B | -0.20B | 0.11B | -0.11B | 0.13B | -0.20B | 0.40B | -0.37B | 0.34B | -0.19B | 0.14B | -0.11B | 0.21B | -0.16B | 0.08B | -0.05B | 0.07B | -0.13B | 0.06B | -0.06B | 0.09B | -0.21B | 0.18B | -0.15B |
|
Change in Taxes
|
| 0.08B | -0.06B | | 0.04B | 0.14B | 0.08B | 0.03B | | | | 0.04B | -0.06B | | | | | | | | 0.20B | -0.20B | | | | | | | 0.15B | | | | 0.11B | -0.04B | 0.01B | 0.27B | 0.00B | -0.20B | 0.01B | 0.09B | -0.04B | -0.06B | 0.04B | -0.00B | -0.07B | -0.06B | 0.01B | 0.07B | -0.01B | -0.06B | 0.01B | 0.08B | -0.03B | -0.07B | 0.02B | 0.07B | -0.02B | -0.07B | 0.03B | 0.06B | -0.01B | -0.07B | 0.01B | 0.08B |
|
Other Working Capital Changes
|
| | | | | | | -0.01B | 0.09B | -0.05B | 0.05B | 0.05B | -0.09B | -0.13B | 0.06B | -0.17B | 0.14B | -0.03B | -0.10B | -0.11B | -0.16B | -0.14B | -0.09B | -0.14B | 0.11B | -0.06B | -0.06B | -0.04B | 0.04B | -0.03B | -0.01B | -0.06B | 0.03B | 0.09B | 0.03B | -0.07B | -0.24B | -0.13B | 0.02B | 0.01B | -0.00B | -0.05B | 0.00B | 0.03B | 0.09B | 0.01B | -0.08B | -0.05B | 0.01B | 0.01B | -0.07B | -0.05B | 0.04B | -0.09B | 0.00B | | 0.96B | -0.03B | 0.01B | -0.03B | -0.01B | -0.09B | -0.01B | 0.03B |
|
Cash from Operations
|
| 0.44B | 0.30B | | | 0.48B | 0.48B | 0.64B | 0.77B | 0.56B | 0.45B | 0.91B | 0.88B | 0.77B | 0.97B | 1.06B | 1.33B | 1.12B | 1.08B | 1.29B | 0.97B | 1.26B | 1.28B | 0.97B | 1.81B | 1.05B | 1.29B | 1.16B | 1.25B | 0.89B | 1.28B | 1.14B | 1.29B | 0.97B | 1.49B | 0.91B | 1.67B | 0.64B | 1.46B | 1.02B | 1.63B | 0.89B | 1.34B | 1.05B | 1.27B | 1.87B | 1.44B | 1.13B | 1.27B | 1.08B | 1.56B | 0.92B | 1.40B | 1.33B | 1.55B | 1.29B | 2.32B | 1.19B | 1.69B | 1.25B | 1.51B | 1.16B | 1.65B | 1.41B |
|
Depreciation & Amortization (CF)
|
| 0.28B | 0.27B | | | 0.26B | 0.26B | 0.28B | 0.28B | 0.27B | 0.00B | 0.40B | 0.41B | 0.41B | 0.45B | 0.47B | 0.48B | 0.50B | 0.50B | 0.52B | 0.52B | 0.54B | 0.57B | 0.62B | 0.58B | 0.55B | 0.55B | 0.55B | 0.56B | 0.56B | 0.58B | 0.56B | 0.56B | 0.57B | 0.57B | 0.57B | 0.59B | 0.59B | 0.58B | 0.58B | 0.66B | 0.56B | 0.53B | 0.54B | 0.53B | 0.54B | 0.53B | 0.53B | 0.54B | 0.54B | 0.54B | 0.55B | 0.55B | 0.56B | 0.56B | 0.56B | 0.57B | 0.59B | 0.58B | 0.59B | 0.60B | 0.61B | 0.62B | 0.61B |
|
Capital Expenditures
|
| -0.22B | 0.68B | | | -0.27B | 0.81B | 0.30B | 0.35B | 0.35B | 0.46B | 0.58B | 0.62B | 0.60B | 0.75B | 0.93B | 1.10B | 0.84B | 0.87B | 0.96B | 0.94B | 0.90B | 1.01B | 1.09B | 0.90B | 0.81B | 0.66B | 0.64B | 0.77B | 0.66B | 0.67B | 0.90B | 0.96B | 0.71B | 0.77B | 0.73B | 0.70B | 0.55B | 0.62B | 0.54B | 0.55B | 0.44B | 0.52B | 0.39B | 0.36B | 0.27B | 0.28B | 0.35B | 0.39B | 0.41B | 0.37B | 0.36B | 0.48B | 0.51B | 0.54B | 0.65B | 0.63B | 0.62B | 0.58B | 0.66B | 0.77B | 0.77B | 0.65B | 0.79B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | 0.01B | | | | 0.05B | | | | | | | | 0.04B | -0.01B | -0.01B | 0.23B | 0.03B | 0.08B | 0.07B | | 0.05B | | 0.00B | 0.01B | -0.01B | 0.11B | 0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| -0.23B | -0.70B | | | -0.07B | 0.07B | | 1.18B | | | | -4.89B | 0.00B | 0.28B | 0.01B | | 0.96B | 0.00B | | 0.43B | 1.86B | 0.06B | | 0.16B | 0.33B | 0.00B | | | 0.00B | | | | 0.02B | | | 0.02B | | 0.00B | | 0.08B | | | | | | | | | | | 0.49B | | | | -0.00B | | | 0.06B | | | 0.65B | | |
|
Divestments
|
| 0.07B | 0.04B | | | 0.08B | 0.05B | | | | | | 1.79B | 0.49B | | -0.00B | | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.07B | 0.05B | 0.04B | 0.04B | 1.32B | -0.00B | 0.14B | 0.08B | 0.04B | 0.12B | 0.04B | 0.11B | 2.85B | -0.01B | 0.08B | 0.05B | 0.08B | 1.32B | 0.91B | | | -0.75B | 0.41B | | 0.00B | -0.25B | 0.05B | 0.05B | 0.02B | 0.03B | 0.06B | 0.06B | 0.05B | 0.06B | 0.04B | 0.05B | 0.04B | 0.06B | 0.04B | 0.05B | 0.18B |
|
Change in Acquisitions & Divestments
|
| 0.02B | -0.03B | | | 0.05B | -0.00B | 0.01B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -0.50B | -1.18B | | | -0.23B | -0.29B | -1.27B | -0.61B | -0.36B | -5.42B | -0.57B | 1.27B | -0.12B | -1.00B | -0.94B | -1.07B | -1.82B | -0.89B | -1.31B | -1.19B | -2.77B | -0.97B | -0.98B | -0.98B | -1.14B | -0.74B | 0.83B | -0.58B | -0.65B | -0.96B | -0.90B | -0.90B | -0.72B | -0.71B | 2.12B | -0.75B | -0.81B | -0.98B | -0.81B | 0.90B | 0.34B | -0.58B | -0.54B | -0.14B | 0.13B | -0.24B | -1.80B | -0.39B | -0.37B | -0.30B | -0.87B | -0.63B | -0.51B | -0.58B | -0.65B | -2.44B | -0.57B | -0.60B | -0.69B | -0.77B | -1.41B | -0.62B | -0.66B |
|
Other financing activities
|
| -0.20B | 0.63B | | | -0.23B | 0.94B | 0.11B | 0.15B | 0.12B | 0.16B | 1.12B | 0.54B | 0.47B | 0.61B | 0.34B | 0.29B | 0.68B | 0.71B | 0.24B | 0.13B | 0.02B | 0.00B | | 0.00B | 0.09B | | 0.00B | 0.03B | 0.01B | 0.05B | 0.01B | 0.00B | 0.02B | 0.01B | | 0.01B | -0.00B | 0.01B | -0.03B | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.04B | 0.05B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.04B | | 0.02B | 0.00B | 0.01B | 0.00B | -0.01B | 0.03B | -0.05B |
|
Cash from Financing Activities
|
| 0.03B | 0.89B | | | -0.57B | -0.02B | 0.56B | -0.03B | -0.12B | 5.16B | -0.25B | -2.21B | -0.25B | -0.04B | -0.33B | -0.47B | 0.63B | -0.35B | 0.14B | 0.06B | 1.47B | -0.41B | 0.03B | -0.77B | 0.04B | -0.55B | -1.81B | -0.30B | -0.54B | -0.30B | -0.16B | -0.69B | -0.21B | -0.80B | 0.16B | -0.97B | -2.91B | -0.51B | -0.19B | -2.58B | -0.49B | -1.16B | -0.36B | -0.62B | -1.79B | -0.65B | -1.02B | -0.01B | -1.51B | -1.19B | 0.26B | -0.70B | -1.18B | -0.89B | -1.06B | 0.12B | -0.57B | -1.11B | -0.55B | -0.66B | 0.33B | -1.12B | -0.81B |
|
Dividends Paid - Common
|
| | | | | | 0.56B | -0.21B | 0.25B | 0.25B | -0.23B | 0.36B | 0.37B | 0.38B | 0.40B | 0.44B | 0.47B | 0.48B | 0.50B | 0.52B | 0.52B | 0.96B | 1.04B | 1.08B | 1.14B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.44B | 0.44B | 0.46B | 0.88B | 0.14B | 0.57B | 0.57B | 0.57B | 0.60B | 0.60B | 0.60B | 0.60B | 0.61B | 0.62B | 0.61B | 0.62B | 0.63B | 0.63B | 0.63B | 0.63B | 0.64B | 0.63B | 0.63B | 0.63B | 0.64B | 0.64B | 0.64B | 0.64B | 0.65B | 0.65B |
|
Dividends Paid - Preferred
|
| | | | | 0.14 | 0.30 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| -0.00B | 0.00B | | | 0.00B | 0.00B | -0.02B | 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 | -0.01B | 0.00B | -0.00B | -0.00B | 0.01B | | -0.00B | -0.00B | 0.00B | 0.01B | 0.02B | -0.01B | -0.00B | -0.00B | 0.03B | -0.17B | 0.03B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | | | | -0.08B | 0.14B | 0.08B | 0.18B | 0.10B | -0.06B | 0.39B | -0.09B | -0.20B | -0.22B | -0.09B | -0.15B | 0.11B | -0.16B | -0.06B | -0.10B | 0.02B | 0.05B | -0.05B | 0.01B | 0.18B | 0.37B | -0.30B | 0.03B | 0.10B | -0.29B | 0.04B | -0.02B | 3.21B | -0.23B | -3.06B | -0.02B | 0.02B | -0.06B | 0.73B | -0.40B | 0.15B | 0.51B | 0.21B | 0.55B | -1.69B | 0.87B | -0.80B | 0.07B | 0.31B | 0.07B | -0.36B | 0.08B | -0.42B | -0.00B | 0.05B | -0.02B | 0.01B | 0.08B | 0.08B | -0.10B | -0.06B |
|
Beginning Cash Balance
|
0.17B | -0.03B | 0.14B | 0.20B | 0.50B | 0.18B | 0.35B | 0.35B | 0.27B | -0.05B | 0.49B | 0.68B | 0.78B | 0.71B | 1.11B | 1.02B | 0.82B | 0.60B | 0.51B | 0.36B | 0.47B | 0.32B | 0.26B | 0.16B | 0.18B | 0.23B | 0.17B | 0.18B | 0.31B | 0.70B | 0.42B | 0.44B | 0.56B | 0.26B | 0.29B | 0.25B | 3.51B | 3.28B | 0.23B | 0.22B | 0.24B | -0.37B | 0.92B | 0.48B | 0.67B | 1.16B | 0.82B | 1.79B | 0.27B | 0.88B | 0.03B | 0.18B | 0.67B | 0.77B | 0.41B | 0.50B | 0.08B | 0.07B | 0.12B | 0.10B | 0.01B | -0.00B | 0.18B | 0.14B |
|
Free Cash Flow
|
| 0.66B | -0.39B | | | 0.75B | -0.33B | 0.34B | 0.41B | 0.21B | -0.01B | 0.33B | 0.26B | 0.17B | 0.22B | 0.13B | 0.23B | 0.27B | 0.21B | 0.33B | 0.04B | 0.36B | 0.27B | -0.12B | 0.91B | 0.24B | 0.64B | 0.52B | 0.48B | 0.22B | 0.61B | 0.25B | 0.34B | 0.27B | 0.73B | 0.17B | 0.97B | 0.08B | 0.84B | 0.48B | 1.08B | 0.45B | 0.82B | 0.66B | 0.91B | 1.61B | 1.16B | 0.78B | 0.88B | 0.68B | 1.19B | 0.55B | 0.93B | 0.83B | 1.01B | 0.64B | 1.69B | 0.57B | 1.11B | 0.59B | 0.74B | 0.40B | 1.00B | 0.62B |
|
Net Cash Flow
|
| -0.03B | 0.01B | | | -0.32B | 0.16B | -0.06B | 0.13B | 0.08B | 0.19B | 0.09B | -0.06B | 0.40B | -0.07B | -0.21B | -0.21B | -0.07B | -0.16B | 0.11B | -0.15B | -0.05B | -0.10B | 0.02B | 0.05B | -0.06B | 0.01B | 0.18B | 0.37B | -0.30B | 0.02B | 0.08B | -0.29B | 0.04B | -0.01B | 3.18B | -0.06B | -3.09B | -0.02B | 0.02B | -0.06B | 0.74B | -0.40B | 0.15B | 0.51B | 0.21B | 0.55B | -1.69B | 0.87B | -0.80B | 0.07B | 0.31B | 0.07B | -0.36B | 0.08B | -0.42B | -0.00B | 0.05B | -0.02B | 0.01B | 0.08B | 0.08B | -0.10B | -0.06B |