|
Net Income
|
0.23B | 0.31B | 1.14B | -578.59B | 0.10B | 0.68B | -1911.10B | -677.87B | 0.23B | 0.67B | 0.74B | -0.43B | 0.43B | 0.54B | 0.80B | -0.74B | 0.38B | 0.62B | 0.88B | 4.32B | 0.31B | 0.51B | 0.58B | 2.19B | 0.05B | 0.25B | -0.24B | 0.12B | 0.25B | 0.35B | 0.95B | -0.70B | 0.33B | 0.47B | 0.91B | -0.60B | 0.27B | 0.31B | 0.50B | -0.02B | 0.26B | 0.42B | 0.88B | -0.35B | -0.22B | 0.10B | 0.12B | 0.21B | 0.14B | 0.36B | 0.50B | -0.37B | 0.28B | 0.42B | 0.71B | -0.56B | 0.29B | 0.45B | 0.71B | 0.00B | 0.37B | 0.60B | 0.00B | 0.00B |
|
Share-based Compensation
|
| | | -0.06B | | | | -0.07B | | | | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.01B | | | 0.07B | 0.17B | 0.02B | -0.04B | -0.14B | 0.01B | -0.01B | 0.04B | 0.02B | 0.00B | 0.38B | 0.09B | -0.02B | 0.01B | -0.02B | 0.00B | 0.05B | 0.01B | 0.01B | -0.01B | 0.08B | 0.06B | -0.10B | 0.08B | -0.01B | -0.00B | -0.00B | -0.02B | 0.00B | -0.00B | -0.00B | -0.02B | -0.03B | 0.01B | -0.02B | -0.01B | -0.06B | -0.01B | 0.01B | -0.05B | -0.04B | 0.02B | 0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.01B | -0.00B | -0.00B | 0.00B | | 0.01B | -0.00B | 0.02B | 0.01B | 0.00B | 0.00B | 0.03B | | |
|
Gains from Investment Securities
|
| | | 0.00B | | | | 0.00B | | | | 0.00B | | 0.01B | | | 0.01B | 0.01B | | | 0.01B | | | | | | | | | | | | 0.01B | | 0.02B | | 0.00B | 0.02B | 0.03B | -0.04B | 0.00B | 0.02B | 0.03B | -0.03B | 0.01B | | | | 0.01B | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Asset Writedowns and Impairment
|
| | -0.01B | | | | | | -0.00B | -0.00B | -0.01B | | -0.00B | -0.04B | -0.02B | | -0.02B | -0.03B | | | -0.01B | | | | | | | | | | | | | -0.04B | -0.03B | 0.09B | -0.00B | -0.03B | -0.03B | 0.10B | | -0.02B | -0.01B | | -0.04B | | | | -0.02B | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | 0.53B | 0.54B | 1.45B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48B | | | | 0.57B | | | |
|
Change in Working Capital
|
| 0.18B | 0.23B | 0.00B | | | | 0.00B | | | | 0.00B | | | | -0.56B | -0.02B | | | -0.01B | | | | | | | 0.00B | | | | | | | | | | 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 |
|
Change in Receivables
|
0.49B | 0.51B | 0.58B | 0.68B | 0.65B | 0.61B | 0.60B | 0.21B | | | | 0.19B | | | | 0.51B | -0.02B | 0.05B | 0.03B | 0.49B | 0.43B | 0.49B | 0.51B | 0.41B | 0.37B | 0.37B | 0.01B | 0.35B | | | | | | | | | | | | | 0.03B | | | -0.02B | | | | -0.04B | -0.02B | -0.03B | -0.08B | -0.13B | -0.06B | | | | | -0.08B | -0.12B | -0.00B | | -0.03B | 0.00B | -0.00B |
|
Change in Account Payables
|
| | | 0.14B | | | | 0.22B | 0.08B | | | 0.10B | 0.10B | 0.09B | 0.07B | -0.03B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.07B | 0.04B | 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 | 0.00B | | 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 | |
|
Change in Accured Expenses
|
| | | 0.03B | | | | 0.03B | | | 0.21B | 0.05B | | | | 0.19B | 0.22B | 0.20B | 0.13B | 0.14B | 0.18B | 0.15B | 0.14B | 0.13B | | 0.10B | 0.09B | 0.10B | | | 0.12B | 0.14B | | 0.15B | 0.12B | 0.13B | 0.03B | 0.12B | 0.10B | 0.12B | 0.00B | 0.13B | 0.12B | 0.12B | 0.14B | 0.11B | | 0.08B | 0.02B | -0.02B | -0.01B | 0.08B | -0.01B | 0.12B | 0.11B | 0.14B | -0.05B | 0.12B | -0.03B | -0.00B | 0.17B | -0.02B | 0.15B | 0.00B |
|
Cash from Operations
|
| | | 1.89B | | | | 2.03B | | | | 2.25B | | | | 1.14B | 0.32B | 0.37B | 0.95B | 1.22B | | | | | | | 0.53B | | | | | | | | | | 0.20B | | | | 0.16B | | | | | | | | 0.19B | 0.37B | 0.62B | 0.70B | 0.12B | | | | 0.08B | 0.61B | 1.16B | | 0.28B | 0.97B | 0.00B | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.07B | | -0.35B | | -0.17B | | -0.30B | | | -0.25B | -0.30B | | | -0.27B | -0.30B | | -0.31B | -0.38B | -0.44B | | -0.13B | -0.18B | -0.59B | | -0.10B | -0.17B | -0.25B | | -0.13B | -0.21B | | 0.03B | -0.14B | -0.19B | -0.26B | 0.23B | -0.13B | -0.27B | -0.34B | |
|
Amortization
|
6.92B | 7.75B | | 0.75B | 9.61B | 9.84B | | 0.97B | | | 12.27B | 0.88B | | | | 10.82B | 0.53B | 0.54B | 1.45B | 2.02B | | | | 1.43B | | | 0.72B | | | | | | | | | | | | | | 0.40B | | | | | | | 1.31B | 0.33B | 0.68B | 1.09B | 1.34B | 0.41B | | | | -0.07B | 1.04B | 1.64B | 0.00B | -0.10B | 1.15B | 0.00B | 0.00B |
|
Capital Expenditures
|
| | | | | | | | | | | | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | | -0.00B | -0.02B | -0.04B | | | | -0.01B | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | -0.01B | | -0.02B | 0.05B | -0.00B | -0.01B | -0.01B | 0.04B |
|
Change in Intangibles
|
| | | | | | | | | | | | -0.23B | -0.44B | -0.66B | -0.98B | -0.23B | -0.49B | -0.68B | -1.02B | -0.22B | -0.51B | -0.81B | -1.05B | | | 0.53B | | | | | | | | | | -0.07B | | | | -0.06B | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50B | 0.07B | | | 0.58B | 1.16B | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | -0.22B | -0.44B | -0.66B | -0.97B | -0.20B | -0.46B | -0.66B | -1.01B | -0.26B | -0.54B | -0.85B | -1.09B | | | 0.54B | | | | | | | | | -0.61B | -0.07B | | | | -0.06B | | | | | | | | | | | -0.48B | | | | | -0.11B | | | | -0.46B | | | |
|
Cash from Financing Activities
|
| | | | | | | | | | | | -0.09B | -0.42B | -0.44B | 0.63B | -0.02B | -0.34B | -0.32B | -0.28B | -0.00B | -0.02B | 0.00B | | 0.02B | | -0.23B | | -0.14B | -0.07B | -0.25B | 0.29B | | -0.41B | -0.28B | -0.29B | 0.08B | -0.17B | -0.09B | -0.05B | -0.31B | -0.33B | -0.34B | 0.51B | -0.16B | -0.09B | -0.34B | | -0.13B | -0.26B | -0.08B | 0.28B | 0.05B | -0.00B | | -0.04B | -0.16B | -0.27B | -0.26B | 0.50B | 0.42B | 0.08B | 0.42B | -0.24B |
|
Net Equity Issued and Repurchased
|
| | | | | | | | | | | 2.21B | | | | 1.85B | | | | | | | | 0.41B | | | | 0.35B | 0.38B | | 0.45B | 0.47B | 0.50B | 0.46B | 0.50B | 0.52B | -0.02B | 0.47B | 0.44B | 0.48B | 0.03B | 0.50B | 0.51B | 0.52B | 0.47B | 0.36B | | 0.41B | 0.41B | 0.42B | 0.47B | 0.48B | 0.55B | 0.58B | 0.60B | 582,156.00B | -0.04B | 0.67B | 0.73B | 0.72B | -0.03B | 0.71B | 0.66B | 0.67B |
|
Exchange Rate Effect
|
0.01B | 0.13B | | | -0.01B | -0.02B | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.13B | 0.27B | | 0.03B | -0.07B | 0.08B | | -0.03B | -0.25B | -0.28B | | -0.00B | 0.02B | -0.13B | | -0.41B | -0.43B | -0.45B | | -0.03B | 0.08B | -0.05B | | | | 0.11B | | | | | | | | | |
|
Change in Cash
|
| | | | | | | | | | | | -0.07B | -0.20B | -0.19B | -0.11B | 0.11B | -0.12B | -0.04B | | 0.08B | 0.02B | 0.03B | | 0.01B | | -0.24B | | -0.05B | | -0.07B | | | -0.16B | 0.07B | | | 0.15B | 0.34B | | -0.22B | -0.09B | -0.10B | 0.20B | 0.02B | 0.21B | -0.40B | | 0.09B | -0.03B | 0.38B | -0.36B | -0.04B | -0.02B | | 0.28B | -0.20B | -0.11B | -0.06B | 0.17B | 0.24B | 0.38B | 0.28B | -0.66B |
|
Free Cash Flow
|
| | | 1.89B | | | | 2.03B | | | | 2.25B | 0.00B | 0.00B | 0.01B | 1.15B | 0.32B | 0.37B | 0.95B | 1.22B | 0.00B | 0.02B | 0.04B | | | | 0.54B | | | | | | | | | | 0.20B | | | | 0.16B | | | | | | | | 0.19B | 0.37B | 0.62B | 0.70B | 0.12B | | | | 0.08B | 0.61B | 1.18B | -0.05B | 0.29B | 0.98B | 0.01B | -0.04B |
|
Net Cash Flow
|
| | | 1.89B | | | | 2.03B | | | | 2.25B | -0.31B | -0.86B | -1.10B | 0.80B | 0.11B | -0.43B | -0.04B | -0.06B | -0.26B | -0.56B | -0.85B | -1.09B | 0.02B | | 0.84B | | -0.14B | -0.07B | -0.25B | 0.29B | | -0.41B | -0.28B | -0.90B | 0.21B | -0.17B | -0.09B | -0.05B | -0.22B | -0.33B | -0.34B | 0.51B | -0.16B | -0.09B | -0.34B | | 0.06B | 0.11B | 0.54B | 0.51B | 0.17B | -0.00B | | -0.04B | -0.20B | 0.34B | 0.90B | 0.50B | 0.24B | 1.05B | 0.42B | -0.24B |