|
Net Income
|
0.28B | 0.23B | 0.29B | 0.26B | 0.30B | 0.30B | 0.37B | 0.36B | 0.32B | 0.32B | 0.39B | 0.38B | 0.41B | 0.38B | 0.62B | 0.51B | 0.53B | 0.44B | 0.58B | 0.67B | 0.82B | 0.46B | 0.51B | 0.08B | 1.53B | 1.02B | 1.57B | 1.10B | 1.18B | 1.09B | 0.80B | 0.51B | -0.34B | 1.33B | 0.92B | 0.80B | 1.03B | 1.02B | 1.40B | 0.89B | 1.13B | 1.01B | 1.12B | 1.29B | 1.26B | 1.25B | 1.44B |
|
Share-based Compensation
|
| 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.10B | 0.11B | 0.11B | 0.12B | 0.14B | 0.18B | 0.19B | 0.22B | 0.20B | 0.20B | 0.21B | 0.23B | 0.25B | 0.22B | 0.27B | 0.28B | 0.28B | 0.35B | 0.36B | 0.38B | 0.37B | 0.39B | 0.30B | 0.32B | 0.43B | 0.31B | 0.23B | 0.29B | 0.34B | 0.36B | 0.38B | 0.39B | 0.36B | 0.30B | 0.28B | 0.28B | 0.25B | 0.29B | 0.26B | 0.21B |
|
Deferred Taxes
|
| -0.02B | 0.00B | 0.05B | 0.04B | -0.01B | 0.04B | 0.02B | 0.07B | -0.02B | -0.02B | 0.05B | 0.05B | -0.09B | -1.31B | 0.09B | -0.00B | -0.12B | -0.14B | 0.07B | -0.04B | -0.16B | -0.15B | -0.08B | 0.11B | -0.04B | 0.17B | | -0.10B | -0.07B | -0.31B | -0.02B | -0.44B | -0.08B | -0.27B | -0.07B | -0.08B | -0.29B | -0.23B | 0.05B | -0.02B | -0.02B | 0.22B | -0.01B | -0.08B | 0.18B | 0.12B |
|
Gains from Investment Securities
|
| | | | | 0.01B | 0.01B | 0.01B | 0.08B | 0.00B | 0.02B | 0.10B | 0.02B | 0.02B | 0.03B | 0.34B | 0.04B | 0.02B | 0.03B | 0.31B | 0.14B | 0.02B | 0.19B | 0.40B | 0.02B | 0.04B | 41.05B | 10.97B | 9.27B | 10.66B | 9.21B | 8.60B | 0.44B | 3.30B | -15.58B | 6.10B | 0.91B | 0.15B | 1.06B | 0.17B | 0.66B | 0.15B | 0.05B | 0.28B | 0.56B | 0.20B | 0.07B |
|
Cash from Operations
|
| 0.60B | 0.63B | 0.54B | 0.62B | 0.65B | 0.73B | 0.74B | 0.70B | 0.80B | 0.92B | 0.75B | 0.92B | 1.01B | -0.15B | -0.35B | 0.03B | 4.67B | 1.13B | 1.03B | 1.17B | 1.10B | 0.77B | 1.42B | 1.77B | 1.31B | 1.71B | 1.76B | 1.31B | 1.51B | 1.22B | 1.22B | 1.25B | 1.75B | 1.59B | 1.17B | -0.20B | 1.26B | 2.61B | 1.92B | 1.52B | 1.61B | 2.39B | 1.16B | 0.90B | 1.97B | 2.38B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | 0.09B | 0.10B | 0.10B | 0.07B | 0.12B | 0.09B | 0.04B | 0.03B | 0.03B | 0.02B | 0.01B |
|
Depreciation & Amortization (CF)
|
| 0.13B | 0.13B | 0.14B | 0.15B | 0.15B | 0.16B | 0.17B | 0.18B | 0.18B | 0.19B | 0.18B | 0.20B | 0.19B | 0.23B | 0.18B | 0.18B | 0.19B | 0.22B | 0.23B | 0.23B | 0.23B | 0.23B | 0.29B | 0.30B | 0.30B | 0.30B | 0.30B | 0.32B | 0.32B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.27B | 0.27B | 0.27B | 0.26B | 0.27B | 0.26B | 0.26B | 0.25B | 0.24B | 0.24B | 0.24B | 0.23B |
|
Change in Receivables
|
| -0.00B | 0.01B | -0.01B | 0.03B | 0.09B | -0.08B | 0.02B | 0.01B | 0.02B | 0.03B | -0.04B | -0.00B | 0.04B | -0.02B | -0.03B | 0.02B | 0.13B | -0.07B | 0.10B | -0.03B | 0.04B | 0.02B | -0.08B | 0.03B | 0.04B | 0.11B | 0.10B | 0.01B | 0.04B | 0.07B | 0.05B | 0.02B | 0.02B | 0.07B | 0.00B | -0.04B | 0.07B | 0.08B | 0.04B | -0.12B | 0.05B | -0.05B | 0.10B | 0.02B | -0.13B | -0.13B |
|
Change in Account Payables
|
| -0.08B | -0.66B | 0.33B | 0.44B | 0.42B | -1.18B | 0.01B | 0.01B | 0.01B | -0.02B | -0.00B | 0.01B | | 0.06B | -0.04B | 0.02B | 0.02B | 0.02B | -0.00B | -0.05B | -0.00B | 0.06B | -0.02B | -0.03B | -0.04B | 0.09B | -0.03B | 0.07B | -0.09B | 0.02B | -0.03B | 0.00B | -0.03B | 0.02B | 0.00B | -0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.04B | 0.06B | -0.05B | 0.00B | 0.04B | 0.01B |
|
Change in Taxes
|
| 0.02B | 0.01B | 0.04B | -0.01B | 0.04B | -0.04B | -0.01B | 0.04B | 0.01B | 0.02B | 0.02B | 0.00B | 0.00B | -0.01B | | -0.01B | -0.01B | -0.02B | 0.01B | -0.02B | -0.03B | -0.01B | 0.05B | 0.06B | -0.23B | -0.12B | -0.03B | 0.05B | -0.00B | 0.06B | 0.02B | 0.07B | 0.02B | 0.26B | -0.23B | -0.09B | 0.29B | | | | | | | | | |
|
Other Working Capital Changes
|
| 0.05B | -0.17B | 0.07B | 0.17B | -0.01B | 0.16B | 0.16B | 0.25B | 0.06B | -0.32B | 0.37B | 0.23B | -0.01B | -0.41B | 0.47B | 0.30B | -0.14B | -0.53B | 0.23B | 0.08B | 0.17B | 0.10B | -0.02B | 0.08B | 0.17B | -0.05B | 0.29B | 0.51B | 0.10B | -0.41B | 0.39B | 0.02B | 0.11B | -0.64B | 0.47B | 0.70B | -0.31B | -0.75B | -0.18B | 0.69B | 0.14B | -0.25B | 0.53B | 0.97B | 0.07B | -1.07B |
|
Capital Expenditures
|
| 0.17B | 0.12B | 0.19B | 0.23B | 0.13B | 0.16B | 0.13B | 0.20B | 0.18B | 0.15B | 0.15B | 0.17B | 0.17B | 0.18B | 0.18B | 0.20B | 0.22B | 0.22B | 0.22B | 0.14B | 0.17B | 0.17B | 0.21B | 0.19B | 0.24B | 0.23B | 0.22B | 0.25B | 0.23B | 0.21B | 0.19B | 0.17B | 0.18B | 0.16B | 0.17B | 0.15B | 0.16B | 0.14B | 0.15B | 0.16B | 0.17B | 0.20B | 0.20B | 0.20B | 0.26B | 0.19B |
|
Sales of Property, Plant and Equipment
|
| | | | | 0.01B | | | | | | | | | | | | | 0.00B | | | 0.02B | | 0.12B | 0.00B | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B | 0.04B | 0.00B | 0.00B | | | | 0.00B | 0.00B | 0.00B | | |
|
Acquisitions
|
| | 0.00B | | 0.27B | 0.01B | 0.94B | 0.02B | | | | | | 0.32B | | | | 2.12B | -0.01B | | | | 0.07B | 3.61B | | -0.00B | | | 0.47B | | 2.29B | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| 0.01B | 7.38B | 2.57B | 3.07B | 5.36B | 5.14B | 4.20B | 5.14B | 5.28B | 3.81B | 5.58B | 3.95B | 3.49B | 5.42B | 4.29B | 5.38B | 6.28B | 5.95B | 6.03B | 4.51B | 6.85B | 7.49B | 5.51B | 4.28B | 9.94B | 11.18B | 9.72B | 8.96B | 11.71B | 9.31B | 8.75B | 2.34B | 5.68B | -16.77B | 5.45B | 5.30B | -10.74B | | | 0.15B | 0.07B | 0.11B | 0.09B | 0.20B | | |
|
Cash from Investing Activities
|
| -0.44B | -1.99B | -0.59B | -3.94B | -1.80B | -1.72B | 0.33B | -1.81B | -1.69B | -2.73B | -1.24B | -1.73B | -0.65B | -0.86B | 0.01B | 0.56B | 0.15B | 0.10B | -4.86B | -1.10B | 0.62B | -0.41B | -2.55B | -7.53B | -3.20B | -3.26B | -1.58B | -1.10B | 0.33B | -2.79B | -0.75B | -3.91B | 1.37B | -0.04B | 0.15B | 1.44B | -0.31B | -0.53B | 0.98B | -4.55B | 2.80B | 2.46B | -3.66B | -0.02B | 4.77B | -0.30B |
|
Other financing activities
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | | | | | | | | | | | | | -0.01B | | | -0.04B | | | | | 0.00B | | | | | | | | | -0.02B | -0.04B | | -0.00B | -0.00B | | |
|
Cash from Financing Activities
|
| 0.01B | 1.31B | 0.24B | 3.51B | 0.48B | 0.50B | 0.11B | 0.54B | 0.24B | 1.14B | -0.05B | 1.04B | 1.44B | 1.66B | 0.79B | -1.33B | 1.05B | -1.75B | 1.50B | 1.00B | 1.34B | 0.35B | 2.31B | 6.91B | 0.91B | 2.32B | 0.83B | -0.20B | -0.82B | -0.37B | -0.67B | 1.66B | -2.97B | 0.78B | -2.78B | -3.27B | 0.06B | 3.00B | -2.36B | 0.20B | -2.53B | -3.58B | 0.99B | -3.17B | -1.83B | -1.95B |
|
Exchange Rate Effect
|
| -0.02B | -0.01B | -0.03B | 0.01B | -0.02B | -0.00B | 0.01B | 0.00B | 0.00B | -0.02B | 0.01B | 0.01B | 0.01B | 0.00B | -0.01B | -0.06B | -0.03B | -0.02B | 0.00B | -0.00B | -0.05B | 0.04B | -0.18B | 0.11B | 0.10B | 0.14B | -0.04B | 0.01B | -0.07B | 0.00B | 0.02B | -0.15B | -0.12B | 0.10B | -0.00B | -0.05B | -0.04B | 0.17B | -0.09B | 0.01B | 0.19B | -0.31B | 0.09B | 0.20B | -0.04B | 0.03B |
|
Change in Cash
|
| 0.16B | -0.06B | 0.16B | 0.20B | -0.68B | -0.49B | 1.19B | -0.56B | -0.65B | -0.68B | -0.54B | 0.25B | 1.81B | 0.65B | 0.44B | -0.81B | 5.85B | -0.54B | -2.33B | 1.07B | 3.01B | 0.76B | 1.00B | 1.26B | -0.88B | 0.92B | 0.96B | 0.02B | 0.95B | -1.94B | -0.19B | -1.16B | 0.04B | 2.43B | -1.46B | -2.08B | 0.97B | 5.25B | 0.44B | -2.82B | 2.08B | 0.96B | -1.41B | -2.10B | 4.87B | 0.17B |
|
Free Cash Flow
|
| 0.43B | 0.51B | 0.35B | 0.39B | 0.52B | 0.56B | 0.60B | 0.49B | 0.62B | 0.77B | 0.60B | 0.75B | 0.84B | -0.33B | -0.53B | -0.17B | 4.45B | 0.91B | 0.81B | 1.03B | 0.92B | 0.60B | 1.22B | 1.58B | 1.07B | 1.49B | 1.54B | 1.06B | 1.29B | 1.01B | 1.03B | 1.07B | 1.57B | 1.43B | 1.00B | -0.35B | 1.10B | 2.47B | 1.76B | 1.37B | 1.45B | 2.19B | 0.96B | 0.70B | 1.72B | 2.19B |
|
Net Cash Flow
|
| 0.18B | -0.05B | 0.20B | 0.19B | -0.67B | -0.48B | 1.18B | -0.57B | -0.65B | -0.67B | -0.55B | 0.23B | 1.79B | 0.65B | 0.45B | -0.75B | 5.87B | -0.51B | -2.33B | 1.07B | 3.06B | 0.72B | 1.18B | 1.16B | -0.98B | 0.78B | 1.00B | 0.01B | 1.02B | -1.94B | -0.20B | -1.00B | 0.16B | 2.33B | -1.46B | -2.03B | 1.01B | 5.08B | 0.54B | -2.82B | 1.88B | 1.27B | -1.50B | -2.30B | 4.92B | 0.14B |