|
Net Income
|
0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.01B | -0.00B | 0.06B | 0.02B | 0.08B | 0.07B | 0.08B | 0.03B | 0.02B | 0.08B | 0.15B | 0.06B | 0.02B | 0.03B | -0.31B | -0.00B | 0.02B | -0.06B | -0.41B | -0.04B | 0.02B | -0.16B | -0.01B | 0.02B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | -0.02B | 0.00B | 0.01B | -0.16B | -0.15B | -0.01B | -0.03B | -0.02B | -0.08B | -0.03B | -0.06B | 0.02B | -0.07B | 0.02B | -0.02B | 0.00B | 0.16B | -0.01B | -0.04B | -0.00B | 0.01B | -0.03B | -0.00B | 0.01B | -0.03B | -0.04B | 0.05B | 0.04B | 0.07B | -0.02B | 0.07B | 0.21B |
|
Share-based Compensation
|
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 | 0.00B | | | | | | | 0.00B | | | | 0.00B | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.23B | 0.31B | -0.00B | -0.00B | -0.00B | 0.05B | 0.05B | -0.02B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
-0.00B | -0.00B | -788.00 | 0.01B | 0.01B | 0.03B | 0.00B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08B | 0.05B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | 0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.04B | -0.02B | -0.02B | -0.03B | -0.03B | -0.02B | -0.02B | -0.01B | -0.02B | 0.00B | -0.03B | -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 | -0.01B | -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 | -0.03B | -0.01B | -0.00B | -0.00B | 0.15B | -0.00B | -0.00B | 0.00B | | 0.05B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | -0.00B | | | | | 0.38B | | 0.67B | | | | 0.02B | | -0.00B | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | | | 0.27B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | 0.00B | | | | | | | | | | | | | | | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.02B | 0.01B | -0.01B | 0.01B | 0.00B | 0.01B | 0.02B | -0.01B | -0.00B | 0.01B | 0.06B | 0.01B | 0.03B | 0.02B | -0.03B | 0.01B | 0.01B | 0.00B | 0.03B | -0.01B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.01B | -0.01B | 0.05B | 0.01B | 0.03B | 0.03B | 0.06B | -0.00B | 0.02B | 0.01B | 0.02B | 0.01B | 0.05B |
|
Change in Working Capital
|
-0.02B | 0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.01B | 0.01B | -0.03B | 0.00B | 0.01B | 0.00B | -0.02B | -0.01B | -0.02B | 0.00B | -0.01B | -0.00B | -0.01B | 0.02B | -0.01B | 0.07B | -0.02B | 0.00B | -0.01B | 0.06B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | 0.01B | -0.00B | 0.01B | 0.03B | -0.01B | -0.02B | -0.03B | 0.13B | 0.00B | -0.01B | 0.02B | -0.04B | 0.00B | 0.00B | 0.01B | -0.03B | -0.01B | 0.03B | -0.03B | 0.01B | 0.00B | 0.01B | 0.01B | -0.03B | -0.02B | -0.01B | 0.01B | 0.02B | -0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B |
|
Change in Taxes
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | 0.08B | 0.03B | -0.01B | 0.01B | 0.00B | -0.00B | 0.00B | 0.01B | | | | | | | 0.00B | 0.00B | | | 0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.03B | 0.02B | 0.00B | 0.08B | 0.44B | 0.04B | 0.05B | -0.58B | 0.06B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.13B | 0.07B | -0.01B | 0.04B | 0.10B | 0.08B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.05B | 0.08B | 0.06B | 0.08B | 0.09B | 0.05B | 0.08B | 0.08B | 0.07B | 0.12B | 0.07B | 0.07B | 0.05B | 0.06B | 0.07B | 0.05B | 0.09B | 0.05B | 0.05B | 0.05B | 0.09B | 0.10B | 0.05B | 0.11B | 0.05B | 0.11B | 0.07B | 0.04B | 0.05B | 0.03B | 0.06B | 0.06B | 0.10B | 0.07B | 0.05B | 0.10B | 0.13B | 0.11B | 0.11B | 0.16B | 0.30B |
|
Amortization
|
1.92B | 2.36B | 0.00B | 0.26B | -0.32B | 0.38B | 0.39B | -0.33B | -0.37B | -0.29B | -0.06B | 2,991.75B | -0.21B | 0.23B | 0.02B | 3.48B | 0.67B | 0.56B | 0.01B | -0.01B | 0.37B | 0.00B | 0.42B | -0.05B | 0.44B | -0.37B | 0.38B | -0.05B | 0.30B | -0.08B | 0.15B | 0.19B | 0.35B | 0.20B | 0.21B | 0.22B | 0.19B | 3.52B | 0.13B | -0.14B | 0.13B | 0.11B | 0.18B | 0.04B | 0.40B | 0.70B | 0.42B | -0.23B | 0.13B | 0.14B | 0.15B | 0.25B | 0.43B | 0.28B | 0.25B | -0.05B | 0.20B | 0.17B | 0.18B | 0.07B | 0.16B | 0.18B | 0.13B | 0.13B | 0.21B | 0.23B | 0.30B |
|
Sales of Property, Plant and Equipment
|
| | | | 0.00B | 165.00 | 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 | 0.10B | 0.00B | 0.00B | 0.00B | 0.04B | 0.00B | 0.00B | 0.00B | | | | | | | 0.00B | | | | | |
|
Acquisitions
|
0.00B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| -0.00B | -0.79B | | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | 0.02B | 0.00B | | -0.00B | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.00B | 0.00B | 0.04B | 0.05B | | 0.00B | | 0.01B | -0.00B | | | | | | | | | | | | | | | | 0.00B | | | -0.00B | 0.00B | -0.00B | -0.00B | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B |
|
Cash from Investing Activities
|
| | | | | | | | -0.04B | -0.07B | -0.11B | -0.19B | -0.12B | -0.14B | -0.13B | -0.11B | -0.08B | -0.06B | -0.17B | -0.09B | -0.07B | -0.06B | -0.05B | -0.09B | -0.07B | -0.07B | -0.08B | -0.11B | -0.11B | -0.14B | -0.16B | -0.16B | -0.08B | -0.19B | -0.16B | -0.11B | -0.08B | -0.01B | -0.06B | 0.11B | -0.04B | -0.04B | -0.06B | -0.10B | 0.06B | -0.05B | 0.04B | -0.11B | -0.08B | -0.09B | -0.02B | 0.24B | -0.08B | -0.08B | -0.06B | -0.07B | -0.04B | -0.07B | -0.07B | -0.06B | -0.06B | -0.07B | -0.06B | -0.07B | -0.07B | -0.37B | -0.07B |
|
Other financing activities
|
| | -6.99B | -0.01B | | | | | | | | | | -0.20B | | | | -0.03B | | -0.03B | | -0.03B | | -0.03B | | -0.03B | | -0.03B | | -0.02B | | | | | | | -0.01B | -0.08B | -0.03B | | -0.01B | -0.04B | 0.04B | -0.05B | 0.33B | 0.29B | -0.42B | -0.22B | -0.03B | -0.01B | -0.03B | -0.02B | -0.04B | -0.11B | -0.03B | -0.01B | -0.03B | -0.01B | -0.03B | -0.01B | -0.02B | -0.00B | -0.12B | -0.06B | | | |
|
Cash from Financing Activities
|
| | | | | 0.01B | 0.00B | | 0.01B | -0.01B | 0.00B | -0.01B | 0.00B | 0.09B | 0.00B | 0.55B | 0.00B | -0.03B | | -0.03B | 0.00B | -0.03B | -0.00B | -0.03B | 0.00B | -0.03B | 0.10B | -0.03B | -0.00B | -0.02B | 0.00B | 0.15B | 0.16B | -0.04B | | | -0.01B | -0.08B | | | -0.01B | -0.04B | | -0.05B | 0.33B | 0.29B | -0.42B | -0.22B | -0.03B | -0.01B | -0.03B | -0.02B | -0.04B | -0.11B | -0.03B | -0.01B | | | | -0.01B | -0.02B | -0.00B | -0.12B | -0.06B | 0.07B | 0.22B | -0.33B |
|
Net Equity Issued and Repurchased
|
0.14B | 0.00B | 0.00B | | 0.34B | 0.38B | 0.39B | 0.10B | 0.52B | 0.49B | -0.06B | | 0.24B | 0.23B | 0.15B | | | | 0.43B | | 0.37B | 0.41B | 0.42B | 0.37B | 0.37B | -0.04B | 0.38B | 0.34B | 0.30B | -0.08B | 0.15B | 0.19B | 0.35B | 0.20B | 0.21B | 0.01B | 0.19B | 0.17B | 0.13B | -0.03B | 0.13B | 0.11B | 0.18B | -0.10B | 0.40B | 0.70B | 0.42B | -0.23B | 0.13B | 0.14B | 0.15B | 0.33B | 0.43B | 0.28B | 0.25B | -0.05B | 0.20B | 0.17B | 0.18B | 0.01B | 0.16B | 0.18B | 0.13B | -0.03B | 0.21B | 0.23B | 0.12B |
|
Exchange Rate Effect
|
-0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.02B | 0.01B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | -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 | 0.00B | | 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 |
|
Change in Cash
|
-0.05B | 0.00B | 0.00B | 0.08B | 0.08B | 0.03B | 0.01B | 0.11B | 0.03B | -0.03B | -0.06B | -0.12B | -0.07B | -0.01B | -0.08B | 0.54B | -0.02B | -0.11B | -0.13B | -0.01B | -0.00B | -0.02B | 0.00B | -0.05B | -0.00B | -0.04B | 0.06B | -0.05B | -0.04B | -0.08B | -0.07B | 0.03B | 0.16B | -0.15B | 0.01B | 0.01B | -0.02B | -0.02B | -0.04B | -0.03B | 0.03B | -0.02B | 0.07B | -0.10B | 0.32B | 0.30B | -0.28B | -0.23B | -0.06B | 0.01B | 0.01B | 0.33B | -0.05B | -0.15B | -0.03B | -0.05B | -0.00B | -0.02B | 0.01B | 0.01B | -0.03B | 0.03B | -0.05B | -0.03B | 0.11B | 0.01B | -0.10B |
|
Free Cash Flow
|
-0.03B | 0.02B | 0.00B | 0.08B | 0.44B | 0.04B | 0.05B | -0.58B | 0.06B | 0.09B | 0.09B | 0.09B | 0.07B | 0.07B | 0.07B | 0.13B | 0.07B | -0.01B | 0.04B | 0.10B | 0.08B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.05B | 0.08B | 0.06B | 0.08B | 0.09B | 0.05B | 0.08B | 0.08B | 0.07B | 0.12B | 0.07B | 0.07B | 0.05B | 0.06B | 0.07B | 0.05B | 0.09B | 0.05B | 0.05B | 0.05B | 0.09B | 0.10B | 0.05B | 0.11B | 0.05B | 0.11B | 0.07B | 0.04B | 0.05B | 0.03B | 0.06B | 0.06B | 0.10B | 0.07B | 0.05B | 0.10B | 0.13B | 0.11B | 0.11B | 0.16B | 0.30B |
|
Net Cash Flow
|
-0.03B | 0.02B | 0.00B | 0.08B | 0.44B | 0.05B | 0.05B | -0.58B | 0.03B | 0.01B | -0.02B | -0.11B | -0.05B | 0.03B | -0.06B | 0.57B | -0.00B | -0.09B | -0.13B | -0.01B | 0.01B | -0.03B | 0.00B | -0.04B | 0.00B | -0.04B | 0.07B | -0.05B | -0.05B | -0.08B | -0.07B | 0.04B | 0.16B | -0.15B | -0.09B | 0.01B | -0.02B | -0.02B | -0.01B | 0.17B | 0.03B | -0.02B | 0.03B | -0.10B | 0.44B | 0.30B | -0.28B | -0.23B | -0.06B | 0.01B | 0.01B | 0.33B | -0.05B | -0.15B | -0.03B | -0.05B | 0.02B | -0.01B | 0.03B | 0.01B | -0.03B | 0.03B | -0.05B | -0.03B | 0.11B | 0.01B | -0.10B |