|
Net Income
|
0.80B | 1.07B | 1.15B | 1.17B | 0.95B | 1.21B | 1.30B | 1.06B | 0.05B | 0.03B | 0.04B | 0.05B | -0.85B | -0.14B | 0.17B | 1.12B | | -0.00B | 0.02B | 0.43B | 1.31B | 1.79B | 0.10B | 0.20B | 0.06B | 0.08B | -0.07B | 3.53B | 0.01B | -0.05B | 0.04B | -0.01B | 1.47B | 1.53B | 1.43B | 0.49B | 1.37B | 2.14B | 1.35B | -3.45B | 0.63B | 0.72B | 0.19B | 0.49B | -0.52B | -0.06B | 0.11B | -0.01B | -0.02B | -0.01B | -0.01B | 0.00B | -0.02B | 1.34B | 1.40B | 1.47B | 1.48B | 1.36B | -0.93B | 1.47B | 1.74B | 0.17B | 1.53B | 1.56B | 1.62B | 1.73B | 2.01B |
|
Share-based Compensation
|
0.03B | -0.11B | 0.19B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.05B | 0.07B | 0.06B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.08B | 0.03B | 0.06B | 0.06B | 0.07B | 0.03B | 0.05B | 0.05B | 0.02B | 0.05B | 0.05B | 0.05B | 0.02B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | -0.01B | 0.06B | 0.05B | 0.07B | 0.08B | 0.06B | 0.07B | 0.12B | 0.08B | 0.08B | 0.14B | 0.12B | 0.10B | 0.10B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Deferred Taxes
|
0.01B | -0.04B | 0.06B | 0.41B | 0.06B | 0.07B | -0.25B | 0.59B | 0.12B | 0.17B | 0.05B | -0.00B | 0.16B | -0.15B | 0.02B | 0.09B | -0.04B | 0.05B | 0.00B | 0.26B | 0.04B | -0.01B | 0.20B | 0.17B | 0.15B | 0.18B | 0.11B | 0.27B | 0.14B | 0.07B | 0.05B | 0.12B | 0.11B | 0.39B | 0.22B | 0.85B | 0.04B | 0.00B | 0.03B | 0.69B | 0.02B | -0.01B | 0.01B | 0.02B | 0.39B | -0.27B | -0.15B | -0.07B | 0.15B | 0.02B | -0.32B | 0.05B | -0.60B | -0.55B | -0.53B | 0.02B | -0.33B | -0.37B | -0.03B | 0.33B | -0.11B | 0.30B | -0.14B | 0.07B | 0.07B | 0.05B | 0.48B |
|
Cash from Discontinued Operations
|
| | | | | | | | 0.04B | -0.08B | 0.07B | 0.10B | -0.02B | 0.02B | -0.33B | 3.35B | -0.77B | 0.07B | 0.09B | 0.17B | | | -0.08B | 0.42B | -0.37B | 0.13B | -0.13B | 8.98B | -2.23B | -0.27B | | -0.03B | | | | | | | | | | | 0.76B | 1.46B | -0.47B | -1.91B | | | -0.01B | -0.02B | -0.00B | -0.04B | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -0.21B | 1.65B | -0.14B | -0.07B | 0.44B | 0.27B | 0.08B | -0.15B | 0.63B | 0.73B | 0.26B | 0.14B | -0.05B | 1.42B | 0.19B | 0.17B | 0.30B | 2.13B | -0.06B | 0.03B | 0.80B | 1.26B | -0.18B | 0.71B | 0.13B | 1.40B | 0.17B | 0.34B | 0.02B | 3.57B | 0.38B | 0.24B | 0.54B | 0.16B | 0.36B | 0.36B | 0.10B | 0.89B | 0.32B | -0.56B | -0.23B | 2.24B | 0.35B | -0.58B | -0.10B | 2.04B | -0.36B | -0.36B | -0.36B | -0.34B | -0.36B | -0.35B | -0.35B | 3.46B | -0.11B | -0.01B | 0.02B | 1.62B | -0.04B | 0.01B | 0.07B | 1.14B | 0.01B | 0.05B | 0.02B |
|
Non-cash Items
|
| | | | | | | | | | | 0.04B | | | | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.48B | 1.54B | 1.85B | 1.48B | 1.15B | 1.40B | 1.68B | 1.49B | 1.32B | 1.32B | 1.91B | 1.91B | 1.32B | 1.70B | 1.62B | 1.95B | 1.41B | 1.94B | 1.54B | 2.42B | 1.33B | 1.74B | 1.95B | 1.96B | 1.65B | 1.38B | 1.02B | 2.71B | 0.80B | 1.81B | 1.96B | 1.84B | 0.99B | 2.15B | -0.03B | 2.52B | 0.45B | 2.10B | 1.76B | -1.65B | 1.50B | 1.27B | 1.73B | 1.32B | 1.13B | 0.21B | 1.62B | 1.37B | 0.72B | 1.33B | 1.93B | 3.16B | 0.48B | 1.29B | 0.78B | 4.63B | -0.86B | 0.72B | 3.32B | 4.71B | 0.34B | 2.73B | 2.52B | 1.56B | 1.30B | 0.46B | 4.64B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.31B | -0.92B | 1.53B | 0.33B | 0.33B | 0.34B | 0.34B | 0.29B | 0.32B | 0.32B | 0.32B | 0.30B | 0.32B | 0.31B | 0.42B | 0.48B | 0.44B | 0.44B | 0.45B | 0.40B | 0.47B | 0.47B | 0.42B | 0.47B | 0.46B | 0.46B | 0.49B | 0.46B | 0.47B | 0.49B | 0.50B | 0.51B | 0.51B | 0.53B | 0.54B | 0.56B | 0.58B | 0.59B | 0.59B | 0.13B | 0.94B | 0.39B | 0.69B | 0.69B | 0.73B | 1.11B | 1.16B | 1.15B | 1.12B | 1.13B | 1.16B | 1.14B | 1.01B | 1.00B | 1.05B | 1.05B | 1.03B | 1.04B | 1.07B | 1.06B | 1.06B | 1.07B | 1.09B | 1.14B | 1.05B | 1.08B | 1.09B |
|
Change in Receivables
|
0.33B | 0.50B | -1.80B | 0.03B | 0.15B | 0.41B | -0.38B | 0.14B | 0.04B | 0.54B | -0.04B | 0.15B | -0.48B | 0.21B | -0.14B | 0.57B | -0.21B | 0.49B | -0.08B | 0.28B | 0.07B | 0.25B | -0.36B | -0.06B | 0.36B | 0.06B | 0.01B | 0.01B | 0.11B | 0.57B | -0.04B | 0.30B | 0.27B | 0.68B | 0.10B | -0.60B | 1.14B | 0.52B | 0.72B | -1.23B | -0.85B | 0.11B | 0.77B | -0.13B | -0.39B | -0.77B | 0.60B | -0.75B | 0.80B | -1.09B | 0.69B | 0.17B | -0.56B | 1.35B | -1.11B | -0.12B | 0.96B | -0.26B | 0.21B | 0.89B | -0.43B | -0.16B | -0.35B | 1.11B | 0.37B | 0.77B | 0.35B |
|
Change in Inventory
|
-0.50B | | | -0.55B | 0.51B | 0.14B | 0.28B | -0.67B | 0.82B | -0.04B | 0.10B | -0.55B | 0.72B | 0.33B | 0.11B | -0.62B | 0.75B | 0.23B | 0.49B | -1.00B | 0.71B | 0.08B | 0.05B | -0.21B | 0.46B | 0.12B | 0.50B | -0.30B | 0.31B | 0.16B | 0.34B | -0.09B | 0.65B | 0.41B | 0.18B | -0.17B | 0.63B | 0.33B | 0.03B | -0.57B | 0.70B | 0.10B | 0.46B | 0.01B | 0.40B | 0.15B | -0.44B | -0.52B | 0.11B | 0.02B | -0.08B | -0.22B | 0.59B | 0.45B | 0.40B | 0.14B | 0.72B | 0.60B | 0.11B | -0.33B | 0.65B | 0.71B | 0.34B | -0.23B | 0.81B | 0.38B | -0.18B |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87B | -0.24B | | | | -0.25B | | | -0.04B | -0.22B | | | -0.21B | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
-0.48B | 1.10B | -1.41B | 0.20B | 0.52B | 0.31B | 0.34B | -0.01B | 0.66B | -0.06B | 0.30B | -0.14B | 0.07B | 0.68B | -0.04B | 0.10B | 0.40B | 0.53B | 0.15B | -0.05B | 0.26B | -0.11B | -0.11B | -0.13B | 0.54B | -0.12B | -0.51B | 0.58B | -0.13B | 0.70B | 0.20B | -0.32B | 0.47B | 0.97B | 0.43B | -0.29B | 0.58B | 1.43B | 1.03B | -0.31B | -0.59B | 0.37B | 1.39B | -0.06B | 0.61B | -2.01B | 0.53B | -0.80B | 0.54B | -1.27B | 1.16B | 0.49B | -0.32B | 2.42B | -0.81B | 0.78B | 0.49B | -0.64B | 3.57B | 0.59B | -0.22B | 1.46B | 1.08B | -0.82B | 0.40B | -0.54B | 2.24B |
|
Other Working Capital Changes
|
0.98B | -1.05B | 0.13B | -0.06B | 0.06B | -0.03B | 0.02B | -0.03B | 0.07B | -0.05B | 0.01B | -0.01B | 0.01B | 0.04B | 0.04B | -0.10B | 0.06B | -0.12B | -0.05B | 0.05B | 0.01B | 0.04B | 0.07B | -0.00B | -0.01B | 0.16B | -0.05B | -0.04B | 0.08B | -0.06B | 0.00B | -0.08B | 0.02B | -0.05B | -0.05B | 0.18B | 0.65B | -0.21B | -0.13B | 0.55B | 0.37B | 0.26B | 0.22B | 0.38B | 0.21B | -0.01B | 0.18B | 0.75B | 0.19B | 0.07B | 0.02B | 1.10B | 0.28B | 0.07B | 0.23B | 0.44B | 0.53B | 0.11B | 0.24B | 1.44B | 0.23B | 0.29B | 0.68B | 0.68B | 0.37B | -0.03B | 0.99B |
|
Capital Expenditures
|
-0.17B | 0.51B | 0.16B | 0.33B | 0.15B | 0.15B | 0.18B | 0.36B | 0.17B | 0.20B | 0.20B | 0.36B | 0.19B | 0.24B | 0.32B | 0.64B | 0.29B | 0.37B | 0.38B | 0.52B | 0.33B | 0.41B | 0.32B | 0.53B | 0.32B | 0.33B | 0.39B | 0.61B | 0.29B | 0.36B | 0.39B | 0.66B | 0.33B | 0.45B | 0.44B | 0.80B | 0.34B | 0.37B | 0.41B | 0.34B | 0.36B | 0.32B | 0.44B | 0.75B | 0.33B | 0.46B | 0.39B | 0.62B | 0.39B | 0.36B | 0.43B | 0.95B | 0.44B | 0.48B | 0.52B | 0.85B | 0.52B | 0.53B | 0.56B | 0.81B | 0.47B | 0.54B | 0.55B | 1.07B | 0.51B | 0.53B | 0.61B |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 0.15B | 0.13B | 0.13B | 0.12B | 0.08B | 0.11B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | 0.08B | 0.10B | 0.12B | 0.10B | 0.09B | 0.08B | 0.09B | 0.09B | 0.08B | 0.03B | 0.03B | 0.18B | 0.03B | 0.03B | 0.08B | 0.17B | 0.08B | 0.10B | 0.13B | 0.17B | 0.15B | 0.16B | 0.22B | 0.21B | 0.16B | 0.15B | 0.13B | 0.16B | 0.10B | 0.12B | 0.12B |
|
Acquisitions
|
-0.12B | 0.32B | 0.36B | 0.15B | 2.11B | 0.26B | 0.18B | 0.19B | 0.11B | 0.08B | 0.04B | 0.13B | 0.07B | 0.14B | 15.80B | 0.02B | 0.02B | 0.04B | 0.05B | 0.03B | 0.02B | 0.07B | 0.29B | 0.02B | 0.23B | 0.03B | 0.07B | 0.21B | 0.08B | 0.46B | -0.00B | 0.17B | 0.10B | 0.07B | 0.03B | 0.04B | 0.12B | 0.01B | 0.04B | 14.86B | 0.02B | -0.02B | | 0.01B | | 3.21B | | | 0.01B | | | 1.09B | | | 0.07B | | | | | | | | | | | | |
|
Divestments
|
| | 0.06B | 0.05B | 0.04B | 0.09B | 0.07B | 0.01B | 0.05B | 0.10B | 0.24B | 0.11B | 0.05B | 0.23B | 0.08B | 2.61B | 0.75B | 0.55B | 0.17B | 0.10B | 0.12B | 0.03B | 0.09B | 0.10B | 0.16B | 0.01B | 0.01B | 8.83B | 0.02B | 0.03B | 0.10B | 0.07B | | | 0.02B | 0.18B | 0.04B | 1.06B | 0.01B | -0.49B | 0.13B | | -0.37B | -0.17B | -0.24B | | 2.82B | 0.03B | 1.05B | 0.05B | | 0.90B | 0.04B | 0.05B | 0.01B | 0.09B | | | 0.01B | 0.21B | 1.28B | | | 0.51B | | | 1.19B |
|
Cash from Investing Activities
|
-0.22B | -0.31B | -0.20B | -0.37B | -2.12B | -0.23B | -0.33B | -0.46B | -0.20B | -0.10B | 0.01B | -0.38B | -0.11B | -12.16B | -5.72B | -0.80B | 0.34B | -0.23B | -0.71B | -0.72B | -0.44B | -0.43B | -0.52B | -0.57B | 0.21B | -0.70B | -0.92B | -1.38B | -0.49B | -0.89B | -0.52B | -0.61B | -0.14B | -0.85B | -0.67B | -1.36B | -0.98B | 0.74B | -0.78B | -16.24B | -0.39B | -0.71B | -0.63B | -0.94B | -1.04B | 3.10B | 2.10B | -0.81B | 0.58B | -0.34B | -0.38B | -1.23B | -0.52B | -0.62B | -0.76B | -0.94B | -0.58B | -0.62B | -0.86B | -0.98B | 0.69B | -0.73B | -0.71B | -0.78B | -0.68B | -0.51B | 0.47B |
|
Other financing activities
|
-0.11B | -0.12B | 0.18B | 0.22B | 0.19B | 0.14B | 0.11B | 0.29B | 0.19B | 0.25B | 0.12B | -1.00B | -0.08B | 0.10B | 0.28B | -0.10B | 0.00B | -0.09B | -0.09B | -0.14B | -0.04B | -0.07B | -0.11B | -0.12B | -0.04B | -0.08B | -0.13B | -0.26B | -0.09B | -0.07B | -0.17B | -0.23B | -0.04B | -0.09B | -0.07B | -0.37B | -0.05B | -0.03B | 0.01B | -4.18B | -0.10B | -0.60B | -0.71B | -1.24B | 0.32B | -1.80B | 0.03B | 0.04B | -0.16B | -0.11B | -0.07B | -0.11B | -0.26B | -0.02B | -0.04B | -0.09B | -0.12B | -0.04B | -0.03B | -0.13B | -0.21B | -0.03B | -0.03B | -0.18B | -0.18B | -0.09B | -0.07B |
|
Cash from Financing Activities
|
-1.21B | -0.58B | -1.12B | -1.28B | 1.32B | -0.91B | -0.71B | -2.83B | -0.87B | -0.23B | -1.29B | -1.59B | -0.84B | 10.21B | 4.61B | -5.96B | -1.02B | -1.97B | -1.24B | -1.71B | -0.99B | -0.85B | -1.23B | -1.18B | -1.38B | -0.16B | -0.32B | -8.91B | 2.03B | -1.12B | -1.12B | -0.98B | -0.93B | 0.88B | -0.24B | -0.70B | -0.91B | 0.70B | 11.05B | 1.37B | -1.08B | 0.01B | -0.42B | -0.43B | 1.04B | -2.37B | -0.72B | -1.80B | -1.54B | -1.57B | -2.06B | -1.57B | -1.75B | -1.88B | 0.62B | -2.85B | 1.10B | -0.63B | -2.38B | -2.62B | -2.01B | -1.58B | -1.16B | -1.87B | -1.06B | -0.35B | -3.92B |
|
Dividends Paid - Common
|
-0.34B | 1.02B | -0.34B | 2.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.41B | 0.41B | 0.41B | 0.41B | 0.41B | 0.46B | 0.46B | 0.47B | 0.47B | 0.47B | 0.51B | 0.51B | 0.51B | 0.51B | 0.51B | 0.55B | 0.54B | 0.55B | 0.54B | 0.51B | 0.53B | 0.53B | 0.51B | 0.51B | 0.50B | 0.53B | 0.53B | 0.54B | 0.54B | 0.54B | 0.56B | 0.61B | 0.61B | 0.61B | 0.61B | 0.61B | 0.72B | 0.69B | 0.71B | 0.70B | 0.76B | 0.75B | 0.74B | 0.74B | 0.80B | 0.79B | 0.79B | 0.79B | 0.84B | 0.84B | 0.77B | 0.77B | 0.82B | 0.82B | 0.80B | 0.84B | 0.91B | 0.91B |
|
Exchange Rate Effect
|
-0.11B | 0.09B | 0.09B | -0.00B | -0.01B | -0.04B | 0.10B | 0.02B | 0.08B | 0.03B | -0.10B | -0.01B | 0.05B | -0.09B | 0.06B | 0.01B | -0.02B | -0.04B | 0.02B | -0.01B | -0.04B | 0.02B | -0.04B | -0.10B | -0.05B | 0.01B | -0.10B | -0.03B | 0.02B | -0.01B | 0.02B | -0.15B | 0.07B | 0.03B | 0.11B | 0.00B | 0.12B | -0.14B | -0.09B | -0.00B | 0.04B | -0.03B | -0.07B | 0.03B | -0.08B | | | | 0.02B | 0.06B | -0.07B | -0.01B | 0.01B | -0.04B | -0.04B | 0.01B | 0.00B | 0.02B | -0.01B | 0.01B | -0.01B | -0.00B | 0.02B | -0.04B | 0.02B | 0.04B | -0.01B |
|
Change in Cash
|
-1.05B | 0.74B | 0.62B | -0.18B | 0.34B | 0.21B | 0.73B | -1.65B | 0.36B | 0.96B | 0.57B | -0.01B | 0.40B | -0.31B | 0.25B | -1.46B | -0.06B | 0.13B | -0.29B | -0.00B | -0.14B | 0.48B | 0.07B | 0.41B | 0.05B | 0.65B | -0.44B | 1.37B | 0.12B | -0.43B | 0.32B | 0.06B | -0.01B | 2.20B | -0.82B | 0.46B | -1.31B | 3.40B | 11.94B | -16.83B | 0.07B | 0.57B | 0.53B | 0.04B | 0.65B | -1.05B | 3.02B | -1.20B | -0.22B | -0.54B | -0.58B | 0.35B | -1.77B | -1.25B | 0.60B | 0.86B | -0.34B | -0.51B | 0.07B | 1.13B | -0.98B | 0.41B | 0.67B | -1.12B | -0.41B | -0.37B | 1.18B |
|
Beginning Cash Balance
|
4.33B | 3.27B | 4.02B | 4.63B | 4.45B | 4.79B | 5.00B | 5.73B | 4.08B | 4.44B | 5.40B | 5.97B | 5.88B | 6.28B | 6.00B | 6.28B | 4.82B | 4.78B | 4.91B | 4.61B | 4.62B | 4.48B | 4.96B | 4.82B | 5.23B | 5.17B | 5.92B | 5.70B | 7.09B | 7.22B | 6.79B | 7.10B | 7.16B | 7.15B | 9.35B | 8.52B | 8.98B | 7.67B | 1.86B | 20.52B | 6.17B | 3.74B | 4.46B | 4.90B | 5.38B | 8.02B | 6.99B | 10.00B | 8.79B | 8.59B | 8.05B | 7.48B | 7.81B | 6.02B | 4.78B | 5.36B | 6.24B | 5.91B | 5.39B | 5.46B | 6.59B | 5.60B | 6.01B | 6.70B | 5.57B | 5.15B | 4.79B |
|
Free Cash Flow
|
0.65B | 1.03B | 1.69B | 1.15B | 1.01B | 1.25B | 1.50B | 1.13B | 1.15B | 1.12B | 1.71B | 1.55B | 1.14B | 1.46B | 1.31B | 1.31B | 1.11B | 1.57B | 1.16B | 1.90B | 1.00B | 1.34B | 1.62B | 1.43B | 1.32B | 1.04B | 0.63B | 2.10B | 0.51B | 1.45B | 1.57B | 1.19B | 0.67B | 1.70B | -0.47B | 1.72B | 0.12B | 1.73B | 1.35B | -1.99B | 1.14B | 0.95B | 1.28B | 0.58B | 0.81B | -0.25B | 1.23B | 0.75B | 0.34B | 0.97B | 1.50B | 2.21B | 0.04B | 0.81B | 0.26B | 3.77B | -1.38B | 0.19B | 2.75B | 3.91B | -0.12B | 2.20B | 1.97B | 0.49B | 0.79B | -0.07B | 4.03B |
|
Net Cash Flow
|
-0.94B | 0.66B | 0.53B | -0.18B | 0.35B | 0.25B | 0.64B | -1.81B | 0.25B | 0.99B | 0.63B | -0.07B | 0.38B | -0.24B | 0.51B | -4.81B | 0.73B | -0.26B | -0.40B | -0.01B | -0.10B | 0.46B | 0.20B | 0.21B | 0.47B | 0.52B | -0.22B | -7.58B | 2.33B | -0.20B | 0.33B | 0.25B | -0.07B | 2.17B | -0.94B | 0.46B | -1.43B | 3.54B | 12.03B | -16.52B | 0.03B | 0.57B | 0.68B | -0.05B | 1.13B | 0.93B | 2.99B | -1.24B | -0.24B | -0.59B | -0.51B | 0.36B | -1.79B | -1.21B | 0.64B | 0.84B | -0.35B | -0.53B | 0.08B | 1.11B | -0.97B | 0.42B | 0.65B | -1.09B | -0.43B | -0.40B | 1.19B |