|
Net Income
|
-0.17B | -0.14B | -0.05B | -0.09B | 0.05B | 0.71B | 0.39B | -0.10B | -0.06B | 0.38B | 0.22B | -0.11B | 0.08B | 0.32B | -0.10B | -0.09B | -0.12B | -0.04B | 0.03B | -0.84B | -0.06B | 0.15B | 0.01B | -1.73B | -0.22B | 0.00B | -0.78B | -1.48B | -0.12B | -0.14B | -0.24B | -0.22B | 0.03B | -0.01B | -0.05B | -0.05B | -0.05B | -0.07B | -0.02B | -0.09B | -0.04B | -0.12B | -0.02B | -0.41B | -0.56B | -0.02B | -0.00B | 0.00B | 0.02B | 0.26B | 0.04B | 0.02B | 0.02B | 0.09B | 0.03B | 0.28B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.04B | 0.03B | -0.27B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.08B | | 0.01B | -0.07B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
-0.09B | -0.10B | -0.06B | -0.08B | -0.04B | -0.02B | 0.02B | -0.06B | -0.36B | 0.10B | 0.08B | -0.05B | 0.02B | 0.08B | -0.03B | -0.02B | -0.03B | | 0.00B | -0.19B | 0.02B | 0.02B | 0.02B | -0.17B | -0.02B | 0.02B | -0.20B | 0.65B | -0.04B | -0.03B | -0.06B | -0.05B | 0.01B | -0.00B | -0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | | | | | | |
|
Cash from Discontinued Operations
|
| | | | 0.02B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | -172.15B | -193.53B | | | | | | | | | -475.66B | -471.09B | -390.27B | | | -502.66B | -145.58B | | | | | | | -149.82B | | -475.05B | -509.34B | -502.79B | | | -217.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.00B | | | | -0.72B | -0.35B | | -0.02B | -0.13B | | -0.02B | -0.07B | -0.02B | -0.01B | -0.26B | | | -0.00B | 0.01B | 0.04B | | | 0.13B | 1,141.11B | -0.08B | 0.00B | 0.00B | -0.00B | -0.03B | 0.00B | -0.01B | -0.02B | -0.01B | | -0.03B | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65B | 0.07B | 0.09B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | 1,336.03B | 12.50B | | | | | | | | | | | 951.07B | | | | 1,619.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.09B | -0.10B | 0.05B | 0.08B | 0.04B | 0.10B | 0.10B | 0.01B | -0.10B | -0.14B | 0.20B | 0.08B | -0.08B | -0.13B | -0.09B | 0.18B | 0.02B | -0.11B | 0.07B | 0.12B | -0.03B | -0.07B | 0.10B | 0.01B | -0.06B | -0.09B | 0.04B | -0.01B | -0.02B | -0.05B | -0.01B | 0.00B | -0.01B | -0.01B | 0.03B | -0.01B | 0.03B | -0.02B | 0.03B | -0.02B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | -0.01B | 0.00B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | -0.03B | -0.00B | -0.02B | 0.00B | -0.02B | 0.00B | -0.02B | 0.00B | -0.01B | 0.02B | -0.04B | 0.01B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.02B | 0.03B | 0.01B | -0.00B | -0.00B | 0.02B | 0.04B | 0.02B | 0.00B | 0.03B | 0.01B | 0.02B | 0.03B | 0.05B | 0.05B | 0.07B | 0.10B | 0.09B | 0.09B | | | | 0.09B | | | | 0.08B | | | |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | 0.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.65B | 0.50B | 0.61B | -0.44B | 12.37B | 13.10B | 0.32B | 0.68B | -0.44B | -0.40B | 0.97B | 0.79B | -0.35B | 0.98B | 0.64B | 0.76B | 0.63B | 0.67B | 13.09B | 1.33B | 0.54B | 0.53B | 0.27B | 2.10B | 0.48B | 0.23B | 1.06B | -2.04B | 0.25B | 0.99B | -0.40B | 0.29B | -0.06B | -0.02B | 0.11B | 2.22B | -0.05B | 0.12B | 0.10B | 176.53 | 0.10B | 0.20B | 0.02B | 178.77 | -0.03B | -0.01B | 0.03B | 0.69B | 0.02B | 0.03B | 0.05B | 1.06B | 0.14B | 0.19B | 0.09B | 1.55B | -0.08B | -0.05B | 0.14B | 1.58B | -0.08B | -0.12B | 0.14B | 1.16B | 0.13B | -0.12B | 0.10B |
|
Capital Expenditures
|
-0.15B | -0.12B | -0.16B | -0.19B | -0.25B | -0.22B | -0.28B | -0.39B | 0.44B | -0.29B | -0.49B | -0.58B | -0.66B | -0.33B | -0.42B | -0.35B | -0.42B | -0.11B | -0.07B | -0.17B | -0.18B | -0.06B | -0.21B | -0.22B | -0.15B | -0.05B | -0.09B | -0.07B | -0.01B | -0.00B | -0.01B | 0.09B | -0.02B | 0.02B | -0.04B | 0.19B | -0.05B | 0.02B | 0.03B | 0.03B | -0.03B | -0.01B | -0.02B | 0.03B | -0.03B | -0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.04B | -0.04B | -0.08B | -0.03B | -0.06B | 0.39B | -0.08B | -0.03B | -0.03B | -0.07B | -0.08B | -0.04B | -0.06B | -0.06B | -0.09B | -0.03B | -0.05B |
|
Sales of Property, Plant and Equipment
|
0.12B | 0.00B | 0.05B | 0.19B | 0.56B | 0.28B | 0.27B | 50.25 | 0.06B | 0.07B | 0.06B | 60.78 | 0.06B | 0.05B | 0.06B | 55.11 | 54.15 | | | 53.06 | 60.99 | 61.67 | 58.27 | 46.47 | 31.36 | 0.04B | 0.03B | -1.18B | 0.02B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | | | 0.05B | 0.06B | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | -0.13B | -0.19B | -0.15B | -0.07B | -0.03B | -0.17B | -0.04B | -0.06B | -0.01B | -0.02B | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | 0.56B | 0.28B | 0.27B | 0.00B | 0.11B | 0.19B | 0.06B | 61.60 | 0.33B | 50.59 | 0.00B | 54.60 | 53.55 | 57.19 | 0.00B | 52.47 | 62.79 | 64.47 | 58.87 | 45.14 | 28.58 | 0.04B | 0.03B | 25.33 | 0.02B | 0.02B | 0.02B | 24.99 | 0.03B | 0.03B | 0.03B | | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | | | 0.05B | 0.06B | | | | | | | | | | | | | | |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | -0.00B | -0.00B | | 0.00B | | | -0.00B | | -0.00B | -0.00B | | | | -0.00B | | | | -0.00B | |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Dividends Paid - Common
|
-0.22B | -0.16B | -0.15B | -0.18B | -0.16B | -0.16B | -0.16B | -0.10B | 0.04B | 0.13B | -0.10B | -0.10B | -0.10B | -0.10B | 0.00B | 130.19 | -0.10B | 127.12 | 0.00B | 64.83 | -0.05B | 63.24 | -0.05B | 60.77 | -0.05B | -0.00B | -0.00B | 3.75 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
0.03B | -0.07B | -0.11B | -0.02B | -0.05B | 0.07B | -0.04B | -0.05B | | -0.01B | 0.14B | -0.05B | -0.03B | 0.03B | -0.06B | 0.02B | 0.03B | | -0.03B | -0.06B | | -0.06B | 0.08B | -0.08B | 0.14B | -0.08B | 0.07B | -0.01B | -0.06B | -0.04B | -0.07B | -0.06B | -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 | 0.07B | -0.07B | 0.00B | 0.04B | 0.74B | -0.43B | -0.33B | -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 | 0.01B | -0.01B | 0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B |
|
Free Cash Flow
|
0.15B | 0.12B | 0.16B | 0.19B | 0.25B | 0.22B | 0.28B | 0.39B | -0.44B | 0.29B | 0.49B | 0.58B | 0.66B | 0.33B | 0.42B | 0.35B | 0.42B | 0.11B | 0.07B | 0.17B | 0.18B | 0.06B | 0.21B | 0.22B | 0.15B | 0.05B | 0.09B | 0.07B | 0.01B | 0.00B | 0.01B | -0.09B | 0.02B | -0.02B | 0.04B | -0.19B | 0.09B | -0.04B | 0.00B | -0.02B | 0.02B | 0.00B | 0.04B | 0.01B | 0.05B | 0.00B | 0.03B | 0.02B | 0.05B | 0.05B | 0.09B | 0.09B | 0.15B | 0.13B | 0.15B | -0.30B | 0.08B | 0.03B | 0.03B | 0.16B | 0.08B | 0.04B | 0.06B | 0.14B | 0.09B | 0.03B | 0.05B |
|
Net Cash Flow
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | -0.02B | 0.03B | 0.01B | -0.00B | -0.00B | 0.02B | 0.04B | 0.02B | 0.00B | 0.03B | 0.01B | 0.02B | 0.03B | 0.05B | 0.05B | 0.07B | 0.10B | 0.09B | 0.09B | | | | 0.09B | | | | 0.08B | | | |