|
Net Income
|
0.33B | 0.31B | 0.26B | 0.01B | 0.02B | 0.02B | 0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.03B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | | | | | | 0.21B | 0.09B | 0.11B | 0.13B | 0.18B | 0.17B | 0.19B | 0.09B | 0.13B | 0.21B | -0.70B | 0.00B | 0.09B | 0.25B | 0.05B | -0.12B | 0.35B | 0.45B | 0.11B | 0.04B | 0.03B | 0.70B | 0.07B | 0.19B | -0.33B | 0.58B | -0.64B | 0.29B | -0.40B | -0.27B | -1.19B | 0.69B | 0.84B | 0.37B | 0.42B | 1.99B | 0.62B | 0.73B | 1.63B | -0.02B | -0.03B | 1.16B | 1.33B | 1.15B |
|
Cash from Discontinued Operations
|
| | | -0.03B | 0.03B | -0.04B | 0.05B | | | | | | | | 0.00B | -0.02B | -0.01B | 0.02B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| 0.02B | 0.01B | -0.01B | -0.00B | -0.01B | -0.01B | 0.06B | 0.01B | -0.12B | 0.00B | 0.02B | -0.01B | 0.00B | 0.01B | 0.01B | -0.02B | -0.00B | 0.03B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | -0.03B | 0.00B | 0.03B | 0.02B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.02B | 0.00B | 0.04B | 0.00B | -0.02B | 0.00B | -0.00B | 1.04B | 0.21B | 0.54B | 0.11B | 0.36B | 0.19B | 0.69B | 0.28B | 0.28B | 0.35B | 0.51B | 0.08B | 0.53B |
|
Asset Writedowns and Impairment
|
0.00B | 0.00B | | | 0.00B | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.24B | 0.14B | 0.23B | 0.06B | 0.21B | -0.00B | -0.01B | 0.04B | 0.16B | -0.03B | 0.17B | 0.13B | 0.23B | 0.18B | 0.13B | 0.05B | 0.21B | 0.41B | 0.05B | 0.13B | 0.22B | 0.27B | -0.12B | 0.09B | 0.19B | 0.26B | -0.00B | 0.13B | 0.26B | 0.10B | -0.02B | 0.34B | 0.28B | 0.42B | -0.04B | 0.39B | 0.54B | 0.33B | 0.38B | 0.41B | 0.48B | 0.87B | 0.48B | 0.38B | 0.47B | 0.66B | 0.21B | 0.13B | 0.47B | 0.43B | 0.17B | 0.10B | 0.60B | 0.73B | 0.44B | 0.19B | 0.77B | 0.51B | 0.68B | 1.21B | 1.49B | 0.78B | 0.16B | 1.47B | 1.58B | 0.48B |
|
Depreciation & Amortization (CF)
|
| 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | -0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.03B | -0.00B | -0.01B | -0.01B | -0.03B | -0.00B | -0.00B | 0.01B | 0.02B | 0.00B | -0.01B | -0.01B | -0.00B | -0.01B | 0.02B | -0.01B | -0.03B | -0.03B | -0.04B | -0.05B | -0.01B | 0.02B | 0.01B | 0.23B | 0.01B | 0.00B | 0.01B | -0.01B | -0.02B |
|
Change in Receivables
|
| -0.25B | -0.24B | -0.08B | 0.51B | -0.26B | -0.15B | 0.25B | 0.36B | -0.24B | -0.22B | 0.23B | 0.27B | -0.27B | -0.21B | 0.16B | 0.30B | -0.22B | -0.26B | 0.19B | 0.17B | -0.21B | -0.19B | 0.19B | 0.20B | -0.20B | -0.09B | 0.32B | 0.24B | -0.15B | -0.19B | 0.30B | 0.25B | -0.01B | -0.22B | 0.38B | 0.28B | -0.17B | -0.25B | 0.58B | 0.39B | -0.34B | -0.20B | 0.51B | 0.41B | -0.18B | -0.44B | 1.03B | 0.55B | -0.34B | -0.36B | 1.07B | 0.56B | 0.07B | -0.34B | 0.79B | 0.56B | -0.56B | -0.66B | 1.15B | 0.36B | -0.57B | -0.94B | 1.15B | 0.67B | -0.98B | -0.88B |
|
Change in Account Payables
|
| -0.26B | -0.23B | 0.17B | 0.38B | -0.30B | -0.29B | 0.21B | 0.33B | -0.21B | -0.28B | 0.30B | 0.32B | -0.25B | -0.32B | 0.26B | 0.31B | -0.22B | -0.28B | 0.31B | 0.15B | -0.17B | -0.12B | 0.24B | 0.17B | -0.11B | -0.15B | 0.37B | 0.26B | -0.08B | -0.20B | 0.36B | 0.25B | -0.13B | 1.75B | 0.77B | 0.33B | -0.11B | 0.01B | 0.84B | 0.27B | -0.37B | 0.16B | 0.94B | 0.32B | -0.17B | 0.07B | 1.07B | 0.45B | 1.33B | 0.06B | 1.02B | 0.57B | 0.78B | 0.23B | 0.69B | 0.47B | -0.49B | -1.70B | 1.11B | 0.45B | -0.66B | -0.09B | 1.55B | 0.06B | -0.20B | -0.41B |
|
Other Working Capital Changes
|
| -0.07B | -0.05B | 0.00B | 0.00B | -0.01B | -0.00B | 0.04B | 0.04B | -0.04B | 0.01B | -0.03B | 0.08B | 0.01B | -0.06B | 0.05B | -0.02B | 0.02B | -0.21B | 0.22B | 0.02B | -0.02B | -0.15B | 0.16B | -0.04B | -0.00B | -0.13B | 0.00B | -0.02B | -0.02B | -0.06B | 0.06B | 0.02B | -0.10B | -0.50B | 0.63B | -0.02B | -0.02B | -0.37B | 0.31B | 0.02B | -0.04B | -0.52B | 0.41B | -0.09B | -0.05B | -0.45B | 0.42B | 0.11B | -0.01B | -0.08B | 0.16B | 0.10B | -0.10B | 0.09B | -0.00B | 0.04B | -0.09B | 0.63B | 0.05B | 0.15B | 0.16B | 0.01B | 0.58B | -0.32B | -0.05B | -0.17B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | 0.68B | | | | | | | | | | | | | | | | 0.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | -0.01B | 0.27B | | | | | | | -0.01B | | | | | | | | | | | | | | | | | 0.02B | | | | | 0.01B | | | 0.01B | | | | 0.01B | | 0.13B | | 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 | 0.04B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Change in Acquisitions & Divestments
|
| 2.84B | 2.80B | 2.46B | 0.70B | 0.51B | 0.09B | 0.01B | 0.03B | 0.05B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.04B | 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 | | | | | | | | | | | | | | | | | | | | | | | | | 6.77B | 10.64B | 8.28B | 15.46B | 7.42B | 8.60B | 8.45B | 7.31B | 9.23B | 8.07B | 13.42B | 14.84B |
|
Cash from Investing Activities
|
| -0.08B | 0.01B | -0.02B | 0.11B | -0.12B | 0.15B | 0.30B | 0.10B | -0.14B | 0.05B | -0.19B | -0.09B | -0.06B | 0.27B | 0.22B | -0.06B | -0.17B | -0.31B | 0.30B | -0.09B | -0.08B | 0.01B | 0.06B | -0.37B | 0.16B | -0.18B | 0.10B | 0.07B | -0.15B | -0.19B | -0.02B | 0.08B | -0.25B | 0.07B | -0.70B | -0.72B | -0.64B | -0.47B | -0.62B | -1.46B | -0.26B | -0.65B | -0.53B | -1.20B | -0.33B | -0.25B | -0.46B | 0.58B | -0.77B | -0.16B | -0.40B | -0.55B | -0.83B | -1.23B | -0.68B | -2.50B | -0.33B | -0.31B | -0.30B | -0.98B | -1.50B | -0.28B | -0.50B | -0.75B | -1.05B | 0.08B |
|
Other financing activities
|
| | 0.12B | -0.12B | -0.01B | | 0.13B | -0.12B | 0.07B | -0.00B | 0.06B | | | | | | 0.01B | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -0.03B | -0.24B | -0.10B | -0.24B | -0.02B | -0.16B | -0.32B | -0.15B | -0.02B | -0.04B | 0.06B | -0.04B | -0.19B | -0.38B | -0.34B | -0.04B | -0.03B | 0.01B | -0.43B | -0.07B | -0.14B | -0.06B | 0.10B | 0.12B | -0.22B | -0.10B | -0.16B | -0.19B | -0.07B | 0.02B | -0.16B | -0.02B | -0.07B | 0.28B | 0.03B | 0.24B | 0.01B | 0.80B | 0.15B | 0.70B | -0.02B | 0.29B | -0.43B | 1.11B | -0.05B | 0.03B | -0.19B | -0.21B | -0.05B | 0.15B | -0.07B | 0.27B | 0.02B | 0.50B | 0.12B | 2.19B | -0.20B | 0.48B | -0.64B | -0.21B | -0.06B | -0.38B | 0.29B | -0.92B | -0.26B | -0.52B |
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Exchange Rate Effect
|
| 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 | 0.01B | 0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -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 | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | 0.01B | -0.00B | -0.01B | -0.00B | 0.01B | -0.02B | 0.01B | -0.01B | 0.00B | -0.02B |
|
Change in Cash
|
| 0.14B | -0.09B | 0.10B | -0.07B | 0.07B | -0.02B | -0.03B | -0.01B | -0.00B | -0.02B | 0.04B | 0.00B | -0.02B | 0.08B | 0.01B | -0.05B | 0.01B | 0.11B | -0.08B | -0.03B | 0.01B | 0.23B | 0.03B | -0.16B | 0.13B | -0.02B | -0.06B | 0.01B | 0.04B | -0.07B | 0.03B | 0.17B | -0.04B | 0.78B | -0.71B | -0.10B | -0.10B | 0.65B | -0.09B | -0.35B | 0.20B | 0.51B | -0.48B | 0.29B | 0.10B | 0.45B | -0.45B | 0.50B | -0.35B | 0.42B | -0.30B | -0.16B | -0.19B | -0.01B | -0.13B | -0.12B | 0.25B | 0.68B | -0.27B | 0.02B | -0.05B | 0.10B | -0.04B | -0.20B | 0.27B | 0.03B |
|
Free Cash Flow
|
| 0.24B | 0.14B | 0.23B | 0.06B | 0.21B | -0.00B | -0.01B | 0.04B | 0.16B | -0.03B | 0.17B | 0.13B | 0.23B | 0.18B | 0.13B | 0.05B | 0.21B | 0.41B | 0.05B | 0.13B | 0.22B | 0.27B | -0.12B | 0.09B | 0.19B | 0.26B | -0.00B | 0.13B | 0.26B | 0.10B | -0.02B | 0.34B | 0.28B | 0.42B | -0.04B | 0.39B | 0.54B | 0.33B | 0.38B | 0.41B | 0.48B | 0.87B | 0.48B | 0.38B | 0.47B | 0.66B | 0.21B | 0.13B | 0.47B | 0.43B | 0.17B | 0.10B | 0.60B | 0.73B | 0.44B | 0.19B | 0.77B | 0.51B | 0.68B | 1.21B | 1.49B | 0.78B | 0.16B | 1.47B | 1.58B | 0.48B |
|
Net Cash Flow
|
| 0.14B | -0.09B | 0.10B | -0.07B | 0.06B | -0.02B | -0.03B | -0.02B | -0.00B | -0.02B | 0.04B | 0.01B | -0.02B | 0.08B | 0.01B | -0.05B | 0.01B | 0.11B | -0.08B | -0.03B | -0.00B | 0.22B | 0.04B | -0.16B | 0.13B | -0.02B | -0.06B | 0.01B | 0.04B | -0.07B | -0.20B | 0.40B | -0.05B | 0.78B | -0.72B | -0.10B | -0.09B | 0.66B | -0.09B | -0.35B | 0.20B | 0.51B | -0.48B | 0.29B | 0.10B | 0.45B | -0.45B | 0.50B | -0.35B | 0.42B | -0.30B | -0.18B | -0.21B | -0.00B | -0.13B | -0.12B | 0.25B | 0.68B | -0.27B | 0.02B | -0.06B | 0.12B | -0.05B | -0.20B | 0.27B | 0.05B |