|
Net Income
|
0.15B | 0.06B | 0.12B | 0.13B | 0.13B | 0.22B | 0.15B | 0.12B | 0.13B | 0.14B | 0.12B | 0.14B | 0.14B | 0.22B | 0.19B | -0.05B | 0.14B | 0.14B | 0.14B | 0.20B | 0.16B | 0.19B | 0.13B | 0.13B | 0.08B | 0.16B | 0.08B | 0.24B | 0.20B | 0.19B | 0.15B | 0.23B | 0.23B | 1.22B | 0.10B | 0.20B | 0.30B | 0.11B | 0.17B | 0.20B | 0.26B | 0.23B | -0.09B | 0.16B | 0.21B | 0.13B | 0.14B | 0.34B | -0.02B | 0.01B | 0.05B | 0.11B | -0.07B | 0.29B | 0.25B | 0.21B | 0.29B | 0.16B | 0.21B | 0.20B | 0.16B | 0.15B | 0.29B | 0.18B | 0.26B |
|
Deferred Taxes
|
| -0.03B | 0.06B | 0.04B | -0.09B | 0.41B | 0.02B | -0.06B | 0.10B | 0.11B | 0.04B | -0.04B | -0.09B | 0.30B | 0.02B | 0.05B | 0.21B | -0.05B | 0.04B | 0.07B | -0.07B | 0.13B | 0.01B | 0.06B | 0.05B | 0.02B | 0.02B | 0.08B | 0.06B | 0.13B | 0.05B | 0.09B | 0.09B | -1.08B | 0.03B | 0.01B | -0.06B | 0.09B | 0.04B | 0.05B | 0.11B | 0.01B | -0.07B | -0.02B | 0.06B | 0.01B | -0.20B | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.06B | 0.02B | 0.14B | 0.03B | -0.01B | 0.09B | 0.13B | 0.03B | -0.13B | -0.22B | -0.07B | 0.03B | 0.08B | -0.01B | -0.08B | 0.19B | -0.00B | 0.11B | -0.16B | -0.11B | 0.00B | 0.13B | -0.06B | -0.03B | -0.05B | 0.05B | 0.03B | -0.10B | -0.04B | -0.01B | 0.01B | 0.04B | -0.00B | 0.07B | 0.02B | 0.14B | 0.15B | 0.05B | 0.10B | 0.06B | -0.36B | 0.50B | -0.17B | 0.32B | 0.07B | -0.07B | 0.06B | 0.12B | 0.13B | 0.06B | 0.08B | 0.04B | 0.01B | | 0.03B | 0.13B | 0.08B | 0.06B | 0.02B | 0.03B | 0.01B | 0.03B | 0.06B | 0.04B | 0.08B |
|
Cash from Operations
|
| 0.46B | 0.95B | 0.09B | 0.30B | 0.51B | 0.38B | 0.16B | 0.30B | 0.48B | 0.55B | 0.26B | 0.71B | 0.45B | 0.49B | 0.31B | 0.45B | 0.48B | 0.54B | 0.37B | 0.33B | 1.10B | 0.32B | 0.29B | 0.27B | 1.21B | 0.37B | 0.23B | 0.43B | 0.45B | 0.42B | 0.24B | 0.45B | 0.88B | 0.22B | 0.36B | 0.52B | 0.48B | 0.34B | 0.63B | 0.79B | 0.54B | 2.21B | 0.37B | 0.20B | 0.54B | 2.37B | -0.04B | 1.49B | 0.36B | -0.16B | -0.08B | -0.83B | 2.42B | -1.57B | -0.24B | -1.00B | 6.86B | -5.74B | -0.97B | -1.07B | 17.14B | -1.43B | -0.82B | -0.99B |
|
Amortizatization of Intangibles
|
| 0.04B | 0.02B | 0.05B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.07B | 0.04B | 0.03B | -0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.01B | 0.04B | 0.02B | 0.02B | 0.05B | 0.01B | 0.03B | -0.01B | 0.03B | 0.00B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | 0.21B | | | 0.00B |
|
Depreciation & Amortization (CF)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| -0.02B | 0.04B | 0.08B | -0.02B | 0.01B | -0.09B | 0.02B | 0.15B | -0.00B | 0.06B | -0.01B | 0.06B | 0.18B | -0.07B | 0.08B | -0.09B | 0.19B | 0.02B | 0.09B | -0.03B | 0.06B | 0.02B | -0.00B | 0.08B | 0.21B | 0.05B | 0.05B | -0.09B | 0.15B | 0.05B | 0.18B | 0.19B | -0.07B | 0.28B | 0.07B | 0.17B | 0.24B | -0.16B | 0.08B | -0.10B | 0.07B | -0.00B | -0.02B | -0.11B | -0.02B | 0.09B | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 0.23B | 1.05B | 0.12B | 0.21B | 0.19B | 0.23B | 0.11B | 0.34B | 0.30B | 0.55B | 0.20B | 0.65B | 0.39B | 0.28B | 0.53B | 0.20B | 0.42B | 0.39B | 0.19B | 0.15B | 0.89B | 0.25B | 0.10B | 0.24B | 1.27B | 0.38B | 0.00B | 0.10B | 0.33B | 0.40B | 0.35B | 0.24B | 0.34B | 0.47B | 0.13B | 0.32B | 0.67B | 0.12B | 0.62B | 0.44B | 0.36B | 2.05B | 0.31B | -0.07B | 0.53B | 3.06B | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| -0.16B | 0.10B | 0.09B | -0.23B | 0.29B | 0.03B | -0.07B | 0.09B | 0.06B | -0.01B | -0.06B | -0.16B | 0.26B | 0.01B | 0.15B | 0.13B | -0.11B | 0.03B | -0.06B | -0.10B | 0.15B | -0.01B | -0.04B | 0.06B | 0.04B | 0.02B | 0.03B | -0.07B | 0.13B | 0.01B | 0.05B | -0.14B | -0.16B | 0.04B | 0.06B | -0.05B | 0.12B | 0.11B | 0.01B | 0.13B | -0.37B | 0.06B | -0.10B | -0.03B | -0.15B | -0.04B | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | 0.04B | 0.03B | 0.01B | 0.02B | 0.00B | 0.00B | -0.00B | | | | 0.04B | 0.02B | -0.05B | 0.06B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | -0.56B | 0.01B | 0.01B | 0.01B | 0.12B | -0.03B | -0.00B | 0.01B | -0.08B | -0.01B | -0.00B | 0.05B | -0.01B | -0.01B | 0.04B | 0.19B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38B | 0.13B | 0.07B | 0.13B | 0.09B | 0.14B | 0.10B | 0.15B | 0.04B | 0.08B | 0.06B | 0.08B | 0.05B | 0.22B | 0.07B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | -0.01B | | | | | | | 0.00B | -0.05B | | | | | | | | | 0.02B | 0.00B | 0.00B | 0.00B | -0.00B | | | | | | | | | | 0.17B | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | | | 0.00B | | | | | 0.00B | 0.00B | | | | 0.06B |
|
Change in Acquisitions & Divestments
|
| 0.87B | 0.80B | 0.69B | 1.04B | 0.79B | 0.91B | 0.88B | 0.55B | 0.83B | 0.05B | 1.71B | 2.21B | 1.49B | 0.80B | 1.10B | 0.94B | 0.79B | 0.58B | 2.17B | 0.61B | 0.94B | 0.64B | 2.10B | 1.16B | 1.56B | 0.98B | 1.29B | 1.38B | 0.94B | 1.56B | 2.72B | 2.08B | 0.94B | 1.90B | 1.94B | 2.48B | 3.03B | 3.14B | 1.96B | 5.45B | 2.67B | 2.14B | 1.69B | 1.25B | 1.43B | 2.74B | 4.50B | 2.44B | 2.47B | 2.61B | 3.41B | 2.05B | 2.49B | 1.97B | 1.45B | 2.41B | 2.36B | 5.52B | 9.08B | 6.90B | 6.65B | 7.19B | 3.92B | 9.70B |
|
Cash from Investing Activities
|
| -1.01B | -0.78B | -0.10B | -0.33B | -0.51B | -0.13B | -0.37B | -0.24B | -0.17B | -0.51B | -0.28B | -0.24B | -0.94B | -0.39B | -0.02B | -0.11B | -0.82B | -0.14B | 0.05B | -0.42B | -0.79B | -0.50B | 0.03B | 0.29B | -1.25B | -0.71B | -1.35B | -0.19B | -0.58B | -0.11B | -0.78B | -0.17B | -0.55B | 0.08B | -0.18B | 0.13B | -0.67B | 0.09B | -0.86B | -0.22B | -1.66B | -1.10B | 0.07B | -1.19B | -0.47B | -2.49B | 0.32B | -1.32B | -1.14B | -2.23B | -0.98B | -1.58B | -0.89B | -1.71B | -0.78B | -0.10B | -1.47B | -3.72B | -3.46B | -1.21B | -4.16B | -1.70B | -1.18B | -5.95B |
|
Other financing activities
|
| 0.11B | 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 | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | | 0.01B | | -0.00B | | | | | | | | | | | | | | | | | | | | 0.09B | 0.09B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.19B | 0.09B | 0.06B | 0.07B | 0.05B | 0.05B | 0.06B | 0.04B |
|
Cash from Financing Activities
|
| 0.52B | -0.16B | 0.05B | 0.09B | -0.18B | -0.25B | 0.44B | 0.06B | -0.15B | -0.14B | 0.10B | 0.16B | 0.16B | -0.35B | -0.29B | 0.10B | -0.14B | -0.20B | -0.18B | -0.13B | 0.25B | -0.34B | -0.08B | -0.13B | -0.17B | 0.30B | 0.66B | 0.10B | -0.00B | -0.35B | 0.47B | -0.21B | -0.24B | -0.12B | -0.25B | -0.30B | 0.35B | -0.31B | 0.49B | -0.20B | -0.10B | 0.31B | 1.03B | -0.10B | 0.02B | -0.14B | -0.16B | -0.38B | 0.70B | 1.85B | 0.83B | 1.78B | -0.03B | 0.50B | -0.13B | -0.64B | 0.35B | 1.00B | 1.22B | 0.64B | 0.80B | 2.07B | 0.54B | 4.21B |
|
Dividends Paid - Common
|
| 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B |
|
Exchange Rate Effect
|
| -0.00B | -0.00B | -0.01B | 0.02B | 0.01B | 0.00B | 0.01B | -0.02B | 0.00B | 0.01B | -0.00B | 0.01B | -0.01B | -0.02B | -0.03B | 0.01B | -0.01B | 0.01B | 0.01B | -0.04B | -0.03B | -0.04B | 0.01B | -0.02B | -0.02B | 0.02B | -0.00B | 0.01B | -0.05B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | -0.04B | -0.01B | -0.00B | 0.01B | | -0.03B | 0.03B | -0.05B | 0.02B | 0.03B | 0.06B | -0.02B | 0.01B | -0.02B | -0.00B | -0.02B | -0.09B | -0.07B | 0.07B | 0.00B | -0.03B | -0.04B | 0.05B | -0.06B | -0.07B | 0.10B | -0.10B | 0.02B | 0.08B | -0.04B |
|
Change in Cash
|
| -0.03B | 0.01B | 0.03B | 0.08B | -0.17B | 0.00B | 0.24B | 0.09B | 0.16B | -0.09B | 0.08B | 0.65B | -0.34B | -0.26B | -0.03B | 0.45B | -0.50B | 0.20B | 0.25B | -0.26B | 0.53B | -0.56B | 0.25B | 0.41B | -0.22B | -0.02B | -0.47B | 0.35B | -0.18B | -0.02B | -0.05B | 0.08B | 0.10B | 0.21B | -0.11B | 0.33B | 0.16B | 0.13B | 0.27B | 0.35B | -1.19B | 1.37B | 1.49B | -1.06B | 0.15B | -0.29B | 0.13B | -0.23B | -0.08B | -0.24B | -0.15B | 0.96B | -0.58B | 0.37B | -0.70B | 0.22B | 0.15B | 2.96B | -1.34B | 0.60B | -1.87B | 1.82B | 0.27B | -0.79B |
|
Free Cash Flow
|
| 0.46B | 0.95B | 0.09B | 0.30B | 0.51B | 0.38B | 0.16B | 0.30B | 0.48B | 0.55B | 0.26B | 0.71B | 0.45B | 0.49B | 0.31B | 0.45B | 0.48B | 0.54B | 0.32B | 0.30B | 1.08B | 0.29B | 0.29B | 0.27B | 1.21B | 0.37B | 0.23B | 0.43B | 0.40B | 0.40B | 0.29B | 0.38B | 0.87B | 0.22B | 0.35B | 0.51B | 0.47B | 0.33B | 0.62B | 0.79B | 0.53B | 2.20B | 0.37B | 0.19B | 0.53B | 2.36B | -0.04B | 1.49B | 0.92B | -0.17B | -0.09B | -0.84B | 2.30B | -1.54B | -0.24B | -1.01B | 6.94B | -5.73B | -0.96B | -1.11B | 17.15B | -1.42B | -0.85B | -1.18B |
|
Net Cash Flow
|
| -0.03B | 0.01B | 0.04B | 0.06B | -0.18B | 0.00B | 0.23B | 0.12B | 0.16B | -0.10B | 0.09B | 0.63B | -0.34B | -0.24B | 0.00B | 0.44B | -0.49B | 0.20B | 0.24B | -0.22B | 0.56B | -0.53B | 0.24B | 0.44B | -0.20B | -0.04B | -0.47B | 0.34B | -0.13B | -0.04B | -0.07B | 0.07B | 0.09B | 0.18B | -0.07B | 0.35B | 0.16B | 0.12B | 0.27B | 0.37B | -1.22B | 1.42B | 1.47B | -1.09B | 0.10B | -0.27B | 0.13B | -0.20B | -0.08B | -0.54B | -0.22B | -0.64B | 1.50B | -2.78B | -1.16B | -1.74B | 5.74B | -8.45B | -3.20B | -1.64B | 13.78B | -1.06B | -1.46B | -2.74B |