|
Net Income
|
0.02B | 0.09B | -0.03B | 6.45B | 0.40B | 0.04B | 0.09B | 0.50B | 0.34B | 0.07B | -0.03B | 0.41B | -0.02B | | | 0.37B | | | 0.01B | 0.41B | 0.02B | 0.02B | 0.01B | 0.04B | 0.15B | 0.26B | 0.20B | -0.08B | -0.02B | 0.00B | 0.03B | 0.48B | 0.33B | 0.01B | 0.23B | -0.12B | 0.14B | | | | 0.07B | 0.13B | -0.76B | -0.08B | -0.01B | 0.23B | 0.35B | 0.68B | 0.22B | 0.25B | 0.15B | -0.21B | 0.01B | 0.22B | -2.74B | -0.25B | 0.03B | 0.12B | 0.01B | -0.02B | 0.01B | 0.03B | -0.01B | -1.72B | -0.09B | -2.21B | -0.07B |
|
Share-based Compensation
|
0.03B | 0.04B | 0.04B | -0.05B | 0.04B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.00B | | 0.02B | 0.02B | 0.02B | | 0.04B | 0.04B | 0.02B | | 0.03B | 0.03B | 0.02B | -0.09B | 0.01B | 0.03B | 0.04B | 0.05B | -0.01B | 0.02B | 0.02B | 0.19B | 0.02B | 0.02B | 0.02B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B |
|
Deferred Taxes
|
-0.20B | 0.14B | -0.11B | -0.12B | 0.09B | 0.01B | -0.11B | -0.05B | -0.06B | 0.02B | -0.06B | | -0.02B | 0.05B | -0.03B | | -0.22B | -0.05B | -0.18B | | -0.03B | -0.03B | -0.00B | 0.01B | -0.05B | 0.02B | 0.03B | -0.10B | 0.01B | 0.30B | 0.11B | -0.23B | 0.06B | 0.00B | -0.04B | -1.27B | -0.01B | 0.01B | -0.08B | -0.10B | -0.03B | 0.01B | -0.14B | -0.08B | -0.04B | 0.04B | 0.02B | -0.37B | 0.00B | -0.01B | -0.03B | 0.06B | 0.03B | 0.03B | -0.01B | -0.03B | -0.00B | 0.03B | 0.04B | 0.02B | -0.00B | -0.06B | -0.03B | -0.12B | -0.01B | -0.23B | 0.01B |
|
Cash from Discontinued Operations
|
0.04B | -0.02B | 0.13B | 0.26B | | | | 0.09B | 0.24B | 0.05B | 0.30B | | | | | | | | 0.23B | | 0.13B | 0.13B | 0.08B | -0.01B | | | | | 0.01B | 0.00B | 0.01B | -2.40B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.04B | 0.02B | 0.16B | -0.06B | 0.36B | 0.03B | -0.17B | 0.14B | | -0.00B | 0.02B | | 0.02B | 0.27B | 0.29B | | -0.07B | 0.01B | 0.01B | | -0.03B | -0.04B | 0.02B | 0.06B | 0.04B | 0.11B | 0.07B | 0.01B | 0.04B | 0.34B | 0.61B | -0.83B | -0.00B | 0.03B | 0.37B | 0.06B | 0.02B | 0.04B | -0.09B | -0.03B | 0.01B | -0.02B | -0.00B | 0.00B | -0.01B | 0.00B | -0.04B | 0.03B | 0.02B | 0.00B | 0.00B | -0.13B | -0.02B | 0.24B | 0.28B | -0.02B | -0.01B | 0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.03B | -0.01B | -0.01B | 0.03B |
|
Asset Writedowns and Impairment
|
| | | 0.01B | | | | | | | | | | | 0.04B | | | | 0.02B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | 1.02B | 0.15B | | | | | | | | | | | 3.08B | | | | | | | | | 1.48B | | 2.40B | |
|
Non-cash Items
|
| | | | | 0.02B | 0.02B | 0.24B | 0.24B | 0.29B | | | | | | | | | | | | | 0.02B | 0.00B | 0.26B | 0.22B | 0.02B | 0.26B | 0.02B | 0.18B | | | | | | 0.02B | 0.09B | 0.05B | 0.04B | 0.02B | 0.02B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.24B | 0.61B | 0.07B | 0.12B | 0.34B | 0.19B | 0.54B | 0.13B | 0.11B | 0.22B | 0.52B | | 0.33B | 0.40B | 0.94B | | 0.10B | 0.35B | 0.54B | | 0.40B | 0.43B | 0.28B | 0.54B | 0.22B | 0.38B | 0.20B | 0.26B | 0.29B | 0.38B | 0.35B | 0.42B | 0.43B | 0.36B | 0.30B | 0.41B | 0.29B | 0.42B | 0.28B | 0.28B | 0.16B | 0.44B | 0.32B | 0.37B | 0.17B | 1.03B | 0.66B | 0.60B | 0.15B | 0.55B | 0.01B | 0.51B | -0.18B | 0.12B | 0.02B | 0.23B | 0.02B | 0.45B | 0.13B | 0.32B | 0.03B | 0.27B | 0.02B | 0.21B | -0.06B | 0.09B | 0.00B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges
|
0.04B | | | | 0.03B | 0.03B | 0.04B | 0.00B | 0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.17B | 0.16B | 0.16B | 0.07B | 0.16B | 0.16B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | | 0.14B | 0.15B | 0.15B | | 0.23B | 0.24B | 0.15B | | 0.16B | 0.16B | 0.17B | 0.18B | 0.17B | 0.16B | 0.15B | 0.22B | 0.22B | 0.22B | 0.23B | 0.21B | 0.21B | 0.21B | 0.18B | 0.13B | 0.16B | 0.16B | 0.17B | 0.15B | 0.15B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.13B | 0.13B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.10B | 0.10B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37B | -0.17B | -0.03B | 0.59B | -0.41B | -0.12B | -0.19B | 0.49B | -0.38B | -0.05B | -0.01B | 0.41B | -0.36B | -0.06B | -0.06B | 0.36B | -0.29B | -0.11B | 0.03B | 0.34B | -0.31B | -0.08B | -0.02B | 0.27B | -0.30B | -0.03B | 0.02B |
|
Change in Inventory
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.05B | 0.17B | -0.27B | 0.02B | -0.13B | 0.17B | -0.20B | 0.08B | 0.05B | 0.32B | -0.01B | 0.15B | -0.02B | 0.02B | -0.42B | -0.03B | -0.11B | 0.07B | -0.19B | 0.09B | -0.01B | 0.17B | -0.22B | 0.12B | -0.01B | -0.00B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27B | -0.08B | 0.16B | 0.07B | -0.24B | 0.09B | 0.20B | 0.13B | -0.17B | 0.03B | 0.09B | 0.20B | -0.21B | -0.15B | -0.05B | -0.03B | -0.17B | -0.05B | 0.12B | 0.07B | -0.10B | -0.02B | 0.06B | -0.04B | -0.11B | -0.04B | 0.01B |
|
Change in Accured Expenses
|
-0.30B | 0.15B | 0.10B | 0.19B | 0.04B | -0.14B | -0.05B | 0.19B | -0.28B | -0.02B | -0.24B | | -0.19B | 0.03B | 0.01B | | -0.31B | -0.07B | -0.33B | | -0.05B | | 0.12B | 0.34B | -0.31B | 0.06B | 0.20B | 0.01B | -0.30B | -0.21B | 0.12B | 0.27B | -0.16B | -0.02B | 0.11B | 0.29B | -0.37B | -0.18B | 0.34B | 0.21B | -0.25B | -0.17B | -0.06B | 0.20B | -0.32B | 0.27B | 0.01B | 0.28B | -0.38B | 0.10B | -0.06B | 0.25B | -0.32B | 0.00B | -0.10B | 0.12B | -0.28B | -0.03B | -0.10B | 0.19B | -0.27B | 0.12B | -0.02B | 0.13B | -0.20B | -0.00B | -0.04B |
|
Other Working Capital Changes
|
0.26B | 0.12B | -0.53B | 0.14B | -0.10B | 0.01B | -0.47B | 0.31B | -0.20B | -0.04B | -0.11B | | -0.27B | -0.09B | -0.16B | | -0.21B | -0.04B | -0.09B | | -0.18B | -0.14B | 0.15B | 0.25B | -0.26B | -0.03B | 0.32B | 0.20B | -0.28B | -0.11B | 0.04B | 0.21B | -0.25B | -0.04B | 0.14B | 0.31B | -0.30B | -0.17B | 0.31B | 0.29B | -0.05B | -0.01B | 0.01B | 0.04B | -0.06B | 0.03B | -0.03B | 0.03B | -0.03B | -0.03B | -0.02B | 0.01B | -0.01B | -0.03B | -0.06B | -0.00B | -0.05B | -0.01B | -0.03B | 0.02B | -0.04B | 0.01B | -0.03B | 0.00B | -0.04B | 0.00B | -0.01B |
|
Capital Expenditures
|
0.04B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.05B | 0.08B | 0.04B | 0.06B | 0.19B | | 0.07B | 0.08B | 0.24B | | 0.06B | 0.08B | 0.18B | | 0.04B | 0.04B | 0.06B | 0.10B | 0.04B | 0.06B | 0.06B | 0.09B | 0.05B | 0.07B | 0.05B | 0.06B | 0.03B | 0.04B | 0.05B | 0.83B | 0.05B | 0.05B | 0.07B | 0.10B | 0.06B | 0.11B | 0.08B | 0.08B | 0.04B | 0.06B | 0.06B | 0.09B | 0.05B | 0.06B | 0.06B | 0.07B | 0.04B | 0.06B | 0.07B | 0.10B | 0.05B | 0.05B | 0.05B | 0.08B | 0.04B | 0.05B | 0.04B | 0.06B | 0.03B | 0.04B | 0.03B |
|
Sales of Property, Plant and Equipment
|
0.07B | 0.35B | -0.13B | 0.02B | 0.51B | 0.01B | -0.06B | | | | | | | | | | | | | | | | 0.01B | 0.12B | | | | | 0.01B | 0.12B | 0.22B | | | | | | | | | | | | | | | | | | 0.04B | | | 0.01B | | | 0.45B | 0.00B | 0.20B | 0.00B | 0.00B | 0.01B | 0.01B | | | | | | |
|
Acquisitions
|
| | 0.00B | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | 0.82B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
0.01B | -0.03B | | 1.61B | | | | -0.14B | 0.20B | -0.06B | -0.10B | | | | | | | | -0.18B | | -0.15B | 0.14B | -0.18B | -0.02B | 0.20B | | 0.05B | | | | | -2.40B | | | | | | | | | | | | | | | | 0.00B | 0.00B | | 0.01B | 0.07B | 0.01B | | | 0.00B | 0.00B | 0.07B | | | 0.01B | | 0.00B | | | | |
|
Change in Acquisitions & Divestments
|
0.04B | 0.02B | -0.00B | -0.06B | -0.04B | 0.34B | -0.31B | | 0.11B | -0.06B | 0.09B | | -0.04B | 0.39B | 0.35B | | 0.05B | 1.09B | 1.14B | | 0.07B | 0.17B | 0.12B | 0.23B | 0.31B | 0.36B | 0.50B | 0.18B | 0.42B | 0.75B | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17B | | | | | | | | | | |
|
Cash from Investing Activities
|
-0.28B | 0.11B | 1.18B | -0.95B | 0.69B | -0.08B | -0.40B | 0.14B | -0.16B | | -0.30B | | -0.09B | 0.19B | -0.07B | | -0.75B | 0.99B | 0.01B | | -0.08B | -0.03B | -0.12B | -0.21B | 0.07B | 0.18B | -0.10B | -0.94B | 0.23B | -1.76B | 0.13B | 2.31B | -0.05B | -0.17B | -0.08B | -0.09B | -0.09B | -0.12B | 0.12B | 0.13B | -0.17B | -0.20B | -0.12B | -0.11B | -0.07B | -0.09B | 0.14B | -0.14B | -0.18B | -0.20B | -0.10B | -0.02B | -0.02B | 0.25B | 0.47B | -0.10B | 0.11B | -0.04B | -0.05B | -0.07B | -0.03B | -0.07B | -0.05B | -0.08B | -0.08B | -0.09B | -0.04B |
|
Other financing activities
|
25.07B | -0.04B | -0.08B | 0.35B | 0.01B | 0.06B | -1.50B | -0.07B | -0.09B | -0.05B | -0.26B | | -0.03B | 0.00B | -0.03B | | -0.04B | -0.00B | -0.16B | | -0.04B | 0.00B | 0.41B | | 0.01B | -0.04B | 0.05B | -0.08B | -0.01B | -0.01B | -0.02B | 0.01B | -0.03B | -0.00B | 0.00B | -0.01B | -0.02B | -0.00B | -0.02B | 0.04B | -0.01B | -0.02B | -0.05B | 0.05B | 0.01B | -0.00B | 0.03B | 0.05B | -0.00B | 0.03B | 0.06B | 0.22B | -0.01B | -0.01B | 0.01B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | | -0.00B |
|
Cash from Financing Activities
|
1.59B | -1.42B | -0.89B | -0.67B | -0.64B | -1.22B | 0.25B | -0.21B | -0.05B | -0.19B | -0.61B | | -0.28B | -0.59B | 0.09B | | -0.61B | -1.25B | -2.10B | | -0.05B | -0.32B | -0.11B | 0.39B | -0.24B | -0.32B | -0.15B | 0.59B | -0.23B | -0.87B | -0.49B | 0.02B | -0.39B | -0.10B | -0.23B | -0.32B | -0.06B | -0.69B | -0.53B | -0.29B | -0.13B | -0.23B | -0.11B | -0.19B | -0.21B | -0.54B | -0.71B | -0.72B | -0.02B | -0.14B | -0.06B | -0.69B | 0.23B | -0.40B | -0.41B | 0.50B | -0.12B | -0.20B | -0.45B | -0.23B | -0.00B | -0.08B | -0.33B | -0.09B | 0.06B | 0.06B | 0.97B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 1.90B | 0.64B | 0.02B | 0.01B | 0.01B | 0.46B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | | 0.01B | 0.01B | |
|
Exchange Rate Effect
|
-0.04B | 0.01B | 0.01B | -0.00B | -0.01B | -0.00B | 0.02B | 0.01B | 0.01B | 0.01B | -0.01B | | -0.01B | -0.00B | -0.01B | | -0.02B | -0.01B | -0.02B | | | -0.01B | -0.03B | -0.01B | -0.01B | 0.00B | 0.01B | 0.00B | -0.01B | 0.02B | 0.00B | -0.03B | 0.01B | | 0.00B | | 0.01B | -0.01B | -0.01B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.01B | -0.02B | 0.00B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | 0.03B | 0.00B | -0.01B | -0.01B | 0.01B | -0.01B | -0.01B | 0.02B | -0.02B | 0.01B | 0.01B | -0.01B |
|
Change in Cash
|
1.55B | -0.70B | 0.37B | -1.17B | 0.38B | -1.11B | -0.03B | 0.15B | -0.11B | 0.07B | -0.46B | | -0.05B | -0.00B | 0.95B | | -1.29B | 0.08B | -1.59B | | 0.26B | 0.08B | 0.36B | 0.70B | 0.04B | 0.24B | -0.04B | -0.10B | 0.29B | -2.23B | -0.01B | 0.32B | -0.00B | 0.08B | -0.01B | 0.01B | 0.15B | -0.40B | -0.13B | 0.12B | -0.14B | 0.01B | 0.09B | 0.07B | -0.12B | 0.39B | 0.10B | -0.24B | -0.07B | 0.21B | -0.15B | -0.21B | 0.02B | -0.05B | 0.06B | 0.65B | 0.01B | 0.20B | -0.38B | 0.02B | -0.02B | 0.11B | -0.34B | 0.03B | -0.07B | 0.07B | 0.94B |
|
Free Cash Flow
|
0.20B | 0.55B | 0.01B | 0.06B | 0.28B | 0.13B | 0.49B | 0.05B | 0.07B | 0.16B | 0.32B | | 0.26B | 0.32B | 0.71B | | 0.04B | 0.27B | 0.36B | | 0.36B | 0.39B | 0.22B | 0.44B | 0.18B | 0.32B | 0.14B | 0.17B | 0.24B | 0.30B | 0.30B | 0.37B | 0.40B | 0.31B | 0.24B | -0.42B | 0.24B | 0.37B | 0.21B | 0.17B | 0.10B | 0.33B | 0.23B | 0.30B | 0.13B | 0.96B | 0.60B | 0.51B | 0.11B | 0.49B | -0.05B | 0.43B | -0.22B | 0.06B | -0.05B | 0.13B | -0.04B | 0.40B | 0.09B | 0.24B | -0.01B | 0.21B | -0.02B | 0.15B | -0.09B | 0.05B | -0.03B |
|
Net Cash Flow
|
1.54B | -0.70B | 0.35B | -1.50B | 0.39B | -1.11B | 0.38B | 0.06B | -0.10B | 0.03B | -0.40B | | -0.04B | | 0.95B | | -1.27B | 0.08B | -1.55B | | 0.27B | 0.09B | 0.04B | 0.72B | 0.05B | 0.24B | -0.05B | -0.09B | 0.30B | -2.25B | -0.01B | 2.75B | -0.01B | 0.08B | -0.01B | 0.01B | 0.14B | -0.39B | -0.12B | 0.12B | -0.14B | 0.01B | 0.09B | 0.07B | -0.11B | 0.39B | 0.09B | -0.25B | -0.05B | 0.21B | -0.15B | -0.20B | 0.03B | -0.02B | 0.08B | 0.63B | 0.01B | 0.21B | -0.37B | 0.01B | -0.01B | 0.12B | -0.36B | 0.05B | -0.08B | 0.06B | 0.94B |