|
Net Income
|
-0.79B | -0.55B | -0.22B | -0.03B | -0.04B | 0.28B | 0.23B | 0.14B | 0.12B | -0.22B | -0.03B | -0.21B | -0.40B | -0.20B | -0.78B | -0.71B | -0.30B | -0.20B | -0.03B | -0.02B | -0.00B | -0.02B | -0.01B | 0.05B | -0.02B | -0.03B | 0.08B | 0.04B | -0.03B | 0.03B | 0.09B | 0.04B | 0.13B | 0.18B | 0.29B | 0.20B | | 0.30B | 0.42B | 0.28B | | 0.23B | 0.36B | 0.21B | | 0.11B | 0.34B | 0.35B | | 0.54B | 0.62B | 0.38B | | 1.15B | 0.05B | -0.03B | | 0.05B | 1.47B | 1.16B | | | 0.50B | 0.50B | 0.09B | -0.13B | 0.35B | 0.32B |
|
Share-based Compensation
|
| | | | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.01B | 0.01B | | -0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | | | | 0.01B | | | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.07B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | | 0.06B | 0.06B | | 0.06B | 0.07B | 0.07B | 0.05B | 0.05B | 0.06B | 0.05B | 0.04B | 0.04B | |
|
Deferred Taxes
|
0.03B | -0.01B | -0.01B | 0.01B | -0.04B | 0.00B | 0.02B | 0.14B | | | -0.03B | 0.03B | | -0.07B | 0.02B | -0.01B | -0.03B | -0.11B | 0.03B | 0.01B | -0.00B | -0.00B | -0.05B | -0.08B | -0.01B | -0.06B | -0.02B | -0.02B | | | | -0.01B | | | 0.02B | 0.04B | 0.01B | -0.01B | 0.02B | -0.00B | 0.01B | -0.02B | 0.02B | 0.02B | 0.00B | -0.04B | 0.02B | 0.00B | 0.01B | | 0.02B | 0.01B | 0.04B | 0.05B | | -0.10B | 0.03B | | 0.04B | -0.10B | 0.01B | -0.00B | 0.05B | 0.07B | -0.04B | -0.06B | 0.06B | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | -0.02B | | | | -0.02B | | | -0.19B | -0.08B | | | | -0.05B | | 0.01B | | -0.02B | | -0.00B | | -0.03B | | | | -0.04B | | | | -0.04B | | | | | -0.01B | -0.11B | 0.10B | 0.14B | | | | | -0.54B | 0.51B | -0.65B | 0.81B | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring
|
-0.03B | -0.02B | -0.01B | 0.05B | -0.00B | -0.02B | -0.01B | -0.01B | | | -0.02B | -0.01B | | 0.04B | 0.70B | 0.56B | 0.07B | -0.00B | 0.07B | 0.00B | -0.02B | -0.00B | 0.02B | 0.01B | 0.02B | 0.01B | -0.00B | -0.01B | | | | 0.01B | | | | 0.01B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
0.03B | 0.01B | -0.01B | 0.01B | -0.03B | 0.01B | -0.01B | -0.05B | | | -0.02B | 0.11B | | -0.07B | -0.02B | 0.02B | -0.02B | -0.00B | -0.02B | 0.01B | -0.04B | -0.06B | -0.04B | 0.00B | -0.03B | -0.07B | -0.04B | | | | | 0.00B | | | 0.01B | -0.04B | -0.03B | 0.01B | -0.07B | -0.01B | -0.03B | -0.04B | -0.01B | -0.04B | -0.03B | -0.04B | -0.03B | -0.07B | -0.03B | 0.05B | -0.12B | -0.04B | -0.03B | -0.02B | | -0.06B | -0.04B | | -0.01B | -0.13B | -0.05B | -0.03B | -0.08B | -0.00B | -0.05B | -0.15B | 0.05B | |
|
Change in Working Capital
|
-0.05B | -0.09B | 0.08B | -0.02B | 0.02B | 0.01B | 0.17B | 0.14B | | | 0.06B | 0.31B | | 0.05B | 0.02B | | 0.01B | 0.05B | 0.05B | | -0.07B | -0.23B | 0.07B | | -0.04B | 0.03B | 0.04B | | | | | | | | 0.15B | | -0.01B | 0.07B | 0.03B | | -0.02B | 0.12B | 0.02B | | -0.04B | | | | -0.06B | 0.16B | 0.15B | | 0.07B | 0.17B | | | 0.15B | | 0.21B | | -0.06B | -0.14B | 0.00B | | -0.07B | -0.03B | -0.06B | |
|
Change in Inventory
|
| | | 0.01B | | | | -0.07B | -0.14B | -0.06B | | 0.14B | | -0.02B | | 0.14B | | | | 0.04B | | | | -0.03B | | | | -0.01B | -0.02B | 0.02B | 0.03B | 0.04B | -0.02B | -0.03B | -0.04B | -0.01B | -0.08B | -0.16B | | 0.02B | | | | 0.11B | | | | 0.13B | | | | -0.02B | | | -0.13B | -0.12B | | -0.17B | 0.15B | 0.22B | | | | -0.00B | | | | 0.04B |
|
Change in Account Payables
|
-0.12B | 0.02B | 0.06B | -0.13B | 0.22B | 0.19B | 0.01B | -0.22B | | | -0.10B | -0.38B | | 0.13B | -0.07B | -0.06B | 0.07B | 0.03B | -0.05B | -0.20B | 0.06B | -0.01B | -0.07B | -0.05B | 0.10B | 0.05B | -0.02B | -0.17B | | | | -0.01B | | | -0.02B | 0.09B | 0.00B | 0.06B | 0.00B | -0.06B | -0.01B | -0.01B | 0.03B | -0.03B | 0.03B | 0.07B | 0.03B | 0.03B | 0.06B | 0.01B | 0.01B | 0.01B | 0.02B | 0.17B | | -0.02B | 0.01B | | -0.15B | -0.01B | 0.03B | 0.12B | -0.09B | -0.09B | 0.02B | 0.05B | 0.05B | |
|
Change in Taxes
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 0.30B | | 0.45B | 0.39B | 0.91B | | 2.32B | 0.35B | 0.12B | | 1.45B | | 0.56B | | 1.18B | 0.07B | 0.28B | | 0.75B | 0.05B | 0.34B | | 1.10B | 0.15B | 0.56B | | 1.16B | 0.14B | 0.19B | 0.33B | 1.31B | 0.29B | 0.37B | 0.43B | 0.59B | 0.46B | 0.36B | | 2.11B | 0.34B | | | 2.20B | 0.40B | | | 2.46B | 0.68B | | | 3.46B | | | 1.65B | 5.58B | | 1.31B | 1.88B | 1.48B | 0.86B | | | 0.68B | 0.57B | | | 0.67B |
|
Amortizatization of Intangibles
|
0.00B | 7.71B | 7.61B | 0.00B | 7.12B | 6.46B | 6.74B | 0.01B | | | 6.92B | 6.51B | | 6.15B | 5.50B | 4.93B | 4.72B | 4.60B | 4.52B | 4.37B | 4.32B | 4.11B | 3.94B | 3.95B | 3.72B | 3.79B | 3.61B | 3.52B | | | | 3.62B | | | 4.36B | 4.58B | 4.91B | 4.85B | 4.91B | 5.01B | 5.37B | 5.52B | 5.50B | 5.61B | 5.65B | 5.96B | 6.37B | 6.84B | 7.01B | 7.08B | 7.25B | 7.71B | 8.24B | 8.82B | | 10.18B | 10.84B | | 11.57B | 12.65B | 13.08B | 13.04B | 13.55B | 13.01B | 13.52B | 13.94B | 13.86B | |
|
Amortization of Deferred Charges
|
| | | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | -0.01B | |
|
Depreciation & Amortization (CF)
|
0.34B | 0.79B | | 0.35B | 0.31B | 0.74B | | 1.51B | 0.32B | 0.32B | | 0.32B | | 0.75B | | 0.27B | 0.24B | 0.60B | | 0.23B | 0.20B | 0.51B | | 0.20B | 0.17B | 0.44B | | 0.19B | 0.18B | 0.18B | 0.17B | 0.16B | 0.15B | 0.15B | 0.17B | 0.18B | 0.18B | 0.19B | | 0.21B | 0.21B | | | 0.22B | 0.21B | | | 0.26B | 0.26B | | | 0.27B | 0.28B | | 0.31B | 0.33B | 0.37B | 0.38B | 0.40B | 0.41B | 0.43B | | | 0.45B | 0.43B | | | 0.48B |
|
Capital Expenditures
|
| | | -0.19B | | | | -0.42B | -0.47B | -0.33B | | -0.08B | | 0.07B | | -0.08B | | | | -0.13B | | | | -0.11B | | | | -0.09B | -0.10B | -0.14B | -0.14B | -0.23B | -0.22B | -0.31B | -0.36B | -0.41B | -0.35B | -0.39B | | -0.28B | | | | -0.24B | | | | -0.38B | | | | -0.55B | | | -0.95B | -0.92B | | -1.07B | -1.15B | -0.80B | | | | -0.50B | | | | -0.41B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | 0.00B | 0.01B | | 0.01B | | 0.00B | | | 0.01B | 0.00B | 0.00B | | 0.01B | | | | 0.04B | 0.03B | | | | 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 Intangibles
|
| | | -0.02B | | | | | | | | | | | | | | | | -0.47B | | | | -0.46B | | | | -0.35B | | | | -0.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | 0.02B | | | | 0.00B | | | | | | | | | | | | | | | | 0.16B | | | | | | | | | -0.08B | | | 0.20B | | | -0.08B | 0.22B | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | 0.25B | | | -0.53B | | 0.76B | | 0.02B | | 0.01B | -0.11B | -0.07B | | | -0.10B | -0.07B | -0.01B | -0.01B | -0.05B | | | | | | | | | | 0.10B | | | | | 0.81B | | | | | | | | -0.22B | | | -0.46B | -0.10B | 0.21B | -0.09B | | | -0.80B | -0.50B | | 0.38B | |
|
Change in Acquisitions & Divestments
|
0.15B | 0.64B | 0.22B | 0.36B | 0.13B | 0.52B | 0.18B | -0.06B | | | 0.14B | 0.04B | | 0.04B | 0.03B | 0.30B | 0.05B | | 0.10B | 0.03B | 0.06B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.13B | | -0.42B | -0.14B | 0.24B | | 0.79B | 0.47B | | -0.03B | 0.30B | 0.45B | 0.30B | 0.80B | 0.70B | -0.20B | 0.40B | 1.35B | |
|
Cash from Investing Activities
|
| | | -0.21B | -0.24B | | | -1.03B | -0.21B | 0.29B | | -0.83B | | 0.20B | | -0.93B | -0.08B | | | -0.77B | -0.04B | | | -1.17B | -0.11B | | | -0.83B | -0.11B | -0.14B | -0.23B | -1.00B | -0.23B | -0.32B | -0.48B | -0.44B | -0.37B | -0.40B | | -1.50B | -0.41B | | | -1.46B | -0.82B | -1.48B | | -2.34B | -0.41B | -0.85B | | -1.86B | | -2.01B | -1.85B | -4.98B | | -1.61B | -1.76B | -1.61B | -1.25B | | | -1.26B | -0.80B | | | 0.27B |
|
Other financing activities
|
-0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.25B | | | -0.09B | 0.09B | | 0.00B | -0.01B | 0.00B | | | -0.01B | 0.00B | | | | 2.04B | | | | 2.04B | | | | -0.00B | | | | 2.19B | | | | 2.19B | 0.01B | | | -0.00B | 3.03B | | 3.06B | 2.27B | 3.13B | 3.17B | 2.48B | 2.28B | 2.47B | 2.52B | | 2.28B | 2.69B | | 2.80B | | 2.93B | 2.98B | 3.03B | 0.11B | -0.01B | 3.19B | 3.23B | 3.28B |
|
Cash from Financing Activities
|
-0.19B | | | -0.22B | -0.26B | | | -0.90B | -0.12B | 0.02B | | -0.56B | | 0.03B | | 0.09B | -0.48B | | | -0.39B | -0.10B | | | -0.32B | -0.10B | | | -0.56B | -0.11B | -0.06B | -0.11B | -0.44B | -0.05B | -0.05B | 0.58B | -0.58B | -0.05B | -0.06B | | -0.10B | 0.17B | | | -0.39B | -0.14B | -0.28B | | -0.32B | 0.18B | | | -1.37B | | | -0.01B | -0.56B | | -0.16B | -0.22B | 0.34B | 0.31B | | | -0.21B | -0.28B | | | -0.11B |
|
Net Equity Issued and Repurchased
|
| | | 1.37B | | 1.44B | | | | | | | | | | | | | | | | | | 0.91B | | 0.98B | | 0.82B | | | | 0.94B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
-0.07B | | | -0.03B | -0.03B | | | -0.01B | -0.06B | -0.09B | | -0.01B | | 0.09B | | -0.01B | -0.09B | | | 0.09B | -0.09B | | | 0.09B | -0.08B | | | 0.09B | -0.09B | -0.06B | -0.05B | 0.05B | -0.05B | -0.05B | -0.06B | 0.05B | -0.05B | -0.05B | | 0.05B | -0.05B | | | -0.05B | -0.05B | | | -0.04B | -0.04B | | | -0.06B | -0.05B | | -0.06B | 0.05B | -0.05B | -0.05B | -0.06B | 0.05B | -0.05B | | | -0.09B | -0.07B | | | -0.09B |
|
Exchange Rate Effect
|
| | 0.01B | -0.01B | -0.05B | -0.05B | 0.02B | -0.09B | | | -0.03B | -0.04B | | -0.05B | | -0.01B | -0.04B | 0.01B | | -0.01B | -0.00B | -0.00B | | -0.01B | -0.01B | -0.00B | -0.00B | -0.02B | | | | -0.02B | | | 0.01B | 0.00B | 0.01B | | | -0.00B | -0.01B | | | -0.01B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | | | -0.01B | | | | -0.01B | | | | | -0.00B | -0.00B | | | 0.00B | 0.00B | -0.00B | |
|
Change in Cash
|
| | | 0.01B | -0.17B | | | 0.42B | 0.04B | 0.43B | | -0.06B | | -0.25B | | 0.56B | -0.53B | -0.14B | | -0.41B | | | | -0.11B | | | | -0.25B | -0.07B | -0.01B | -0.01B | -0.14B | 0.01B | 0.01B | 0.53B | -0.43B | 0.03B | -0.11B | | 0.43B | 0.10B | | | 0.20B | -0.57B | -0.81B | | 0.29B | 0.45B | | | 0.11B | | -0.20B | -0.22B | 0.45B | | -0.46B | -0.10B | 0.21B | -0.09B | | | -0.80B | | | | 0.84B |
|
Beginning Cash Balance
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76B | | | | 2.27B | | | | 2.61B | | | | 3.01B | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| 0.30B | | 0.64B | 0.39B | 0.91B | | 2.75B | 0.82B | 0.45B | | 1.53B | | 0.48B | | 1.26B | 0.07B | 0.28B | | 0.89B | 0.05B | 0.34B | | 1.21B | 0.15B | 0.56B | | 1.25B | 0.24B | 0.33B | 0.47B | 1.54B | 0.51B | 0.68B | 0.80B | 0.99B | 0.81B | 0.75B | | 2.39B | 0.34B | | | 2.43B | 0.40B | | | 2.84B | 0.68B | | | 4.01B | | | 2.61B | 6.50B | | 2.38B | 3.03B | 2.28B | 0.86B | | | 1.18B | 0.57B | | | 1.08B |
|
Net Cash Flow
|
-0.19B | 0.30B | | 0.02B | -0.12B | 0.91B | | 0.39B | 0.03B | 0.42B | | 0.06B | | 0.79B | | 0.35B | -0.50B | 0.28B | | -0.40B | -0.09B | 0.34B | | -0.39B | -0.06B | 0.56B | | -0.23B | -0.08B | -0.01B | -0.01B | -0.12B | 0.01B | -0.00B | 0.53B | -0.43B | 0.03B | -0.10B | | 0.51B | 0.11B | | | 0.35B | -0.56B | -1.76B | | -0.20B | 0.45B | -0.85B | | 0.23B | | -2.01B | -0.20B | 0.04B | | -0.46B | -0.10B | 0.21B | -0.09B | | | -0.79B | -0.50B | | | 0.84B |