|
Net Income
|
0.14B | 0.28B | 0.42B | 0.41B | 0.17B | 0.34B | 0.51B | 0.83B | 1.47B | 0.23B | 1.55B | 0.44B | 0.87B | 1.36B | 0.22B | 0.45B | 0.91B | 1.35B | 0.98B | 0.48B | 0.45B | 0.81B | 1.13B | 0.48B | 0.47B | 0.66B | 1.88B | 0.31B | -0.11B | 0.55B | 2.39B | 0.55B | 0.44B | 0.45B | 2.74B | 624.67 | 0.50B | 1.11B | 2.90B | 0.54B | 0.83B | 0.57B | 3.38B | -4.10B | 0.90B | 3.67B |
|
Share-based Compensation
|
| | | 0.00B | | | | | | | | 0.00B | 0.00B | 0.00B | 0.01B | | | 0.01B | 9.70 | 12.78 | | 11.20 | 17.42 | 1.64 | 0.01B | 0.01B | | 0.01B | 0.02B | 0.03B | 0.06B | 2.53 | 0.01B | 0.02B | 44.50 | 0.02B | 0.03B | 51.32 | 0.07B | 0.02B | 0.05B | 0.05B | 0.06B | 0.01B | 23.60 | 0.06B |
|
Deferred Taxes
|
0.03B | 0.00B | 0.10B | 0.03B | 0.03B | 0.07B | 0.11B | 0.04B | 0.07B | 0.14B | -0.15B | 0.04B | 0.16B | 0.23B | -0.18B | 0.05B | 0.11B | 0.02B | | | 0.02B | | | 0.01B | 0.01B | 0.01B | | 0.07B | -0.00B | -0.02B | | -0.01B | 0.14B | -0.03B | | 0.08B | -0.02B | -0.03B | | 0.10B | -0.01B | 0.02B | | 0.09B | 0.22B | 0.51B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | -0.09B | 0.16B | 0.21B | | -0.05B | 0.25B | 0.37B | | 0.06B | 0.13B | 0.23B | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | -0.04B | | -0.02B | -0.03B | -0.04B | -0.02B | -0.03B | -0.05B | 0.16B | -0.01B | -0.03B | -0.04B | 0.03B | -0.01B | -0.03B | -0.04B | 0.02B | -0.01B | -0.02B | -0.02B | | 0.01B | -0.03B | -0.06B | | 0.02B | 41.73 | -0.01B | | | 43.14 | 0.01B | | | 0.07B | 0.08B | | | 0.06B | 0.08B | | | | 0.10B |
|
Asset Writedowns and Impairment
|
| | | 0.01B | | | 0.00B | 0.02B | 0.01B | 0.02B | 12.74 | 0.00B | 0.00B | 0.01B | 9.13 | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.05B | -0.00B | -0.00B | -0.00B | 0.03B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.01B | 0.02B | -0.01B | -0.00B | -0.00B | -0.00B |
|
Cash from Restructuring
|
| | | | | | | | | | -0.05B | -0.03B | -0.05B | -0.06B | -66.40 | -9.81 | -19.10 | -33.70 | -0.04B | -4.51 | | -0.03B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | 3,655.02B | | | | 0.00B | | | | 23.57 | | | | 24.37 | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | -0.01B | | | | | | | | | | | | | | | -0.00B | | | | | | 0.00B | 0.01B | 0.02B | | -0.01B | 0.02B | 0.00B | | 0.00B | 0.00B | 0.01B | | -0.02B | -0.02B | 0.00B | | -0.01B | 0.02B | -0.01B | | 0.00B | 0.00B | -0.01B |
|
Change in Receivables
|
| | | 0.29B | | | 0.33B | 0.81B | 0.77B | 0.80B | 0.81B | 0.79B | 0.79B | 0.80B | | | 0.85B | -0.04B | 0.88B | 0.82B | 0.85B | 643.61 | 0.62B | 0.00B | 0.05B | 0.08B | 0.57B | 0.06B | -0.06B | -0.03B | 0.82B | 0.00B | -0.04B | -0.11B | 1.03B | 0.06B | 0.04B | 1.08B | 781.18 | 0.05B | 831.60 | 0.02B | 947.64 | 0.10B | -0.07B | 904.80 |
|
Change in Account Payables
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.03B | | -0.08B | -0.05B | -0.03B | | -0.05B | -0.10B | 0.06B | | -0.06B | -0.05B | 0.05B | | -0.08B | -0.09B | 0.04B | | -0.10B | -0.15B | 0.13B |
|
Change in Taxes
|
| | 0.00B | 947.39 | | | | | | | | | | | | | | | | 0.01B | 0.02B | 0.04B | | 0.01B | 0.03B | 0.05B | -0.00B | 0.01B | 0.03B | 0.04B | 0.01B | 0.01B | 0.03B | 0.04B | 0.02B | 0.01B | 0.03B | 0.05B | 0.02B | 0.02B | 0.03B | 0.06B | 0.02B | 0.02B | 0.05B | 0.09B |
|
Cash from Operations
|
| | 0.05B | | -0.01B | -0.01B | 0.06B | -0.01B | 0.03B | 0.08B | 0.19B | -0.03B | 0.10B | 0.12B | | -0.12B | 0.08B | 0.06B | 0.16B | -0.09B | 0.16B | 0.21B | | -0.04B | 0.25B | 0.37B | | 0.06B | 0.13B | 0.23B | | 0.00B | -0.00B | 0.09B | | 0.03B | 0.07B | 0.28B | | 0.03B | 0.14B | 0.22B | | 0.07B | 0.17B | 0.55B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | -0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | | | | | | | | | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
| | -0.00B | | | | | | | | | | | | | 0.01B | 0.02B | 0.02B | | 0.01B | 0.02B | 0.02B | | 0.01B | 0.01B | 0.02B | | 0.01B | 0.01B | 0.02B | | 0.02B | 0.03B | 0.05B | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | -0.04B | | -0.03B | -0.05B | -0.06B | -0.11B | -1.04B | -1.06B | 3.28B | -0.03B | -0.05B | -0.07B | 0.07B | -0.02B | -0.05B | -0.11B | 0.06B | -0.08B | -0.08B | -0.08B | | | | | | -0.02B | -0.04B | -0.04B | | | -0.05B | -0.05B | | | -0.08B | -0.08B | | -0.43B | -0.56B | -0.41B | | | -0.03B | -0.45B |
|
Divestments
|
| | | | | | | | | | | 0.00B | -0.00B | 0.00B | 0.79 | 0.00B | -0.01B | -0.06B | -0.01B | 0.00B | 0.13B | | -0.02B | 0.01B | 0.01B | 0.01B | 0.00B | 0.07B | 0.15B | 0.24B | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | -0.05B | | -0.04B | -0.07B | -0.07B | -0.13B | -1.06B | -1.11B | -0.85B | -0.05B | 0.18B | 0.09B | | -0.05B | -0.11B | -0.20B | 0.08B | -0.10B | -0.12B | -0.13B | | -0.02B | -0.03B | -0.04B | | -0.02B | -0.05B | -0.08B | | 0.03B | -0.04B | -0.06B | | -0.02B | -0.13B | -0.17B | | -0.41B | -0.57B | -0.44B | | -0.02B | -0.06B | -0.51B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | 0.07B | -0.07B | -0.06B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| | -0.02B | | 0.01B | 0.01B | -0.05B | 0.11B | 1.13B | 1.08B | 0.77B | 0.06B | -0.27B | -0.20B | | 0.13B | 0.10B | 0.11B | -0.32B | 0.06B | -0.08B | -0.09B | | -0.02B | -0.12B | -0.34B | | -0.06B | -0.15B | -0.22B | | -0.02B | 0.01B | -0.12B | | -0.03B | 0.17B | -0.22B | | 0.19B | 0.29B | 0.15B | | -0.04B | 0.02B | 0.12B |
|
Dividends Paid - Common
|
| | | | | | | -0.01B | -0.02B | -0.03B | 0.11B | -0.01B | -0.03B | -0.04B | 0.03B | 12.42 | 12.09 | 12.01 | 0.05B | -0.02B | -0.03B | -0.05B | | -0.02B | -0.03B | -0.05B | | -0.02B | -0.04B | -0.05B | | -0.02B | -0.04B | -0.06B | | -0.02B | -0.04B | -0.06B | | -0.02B | -0.05B | -0.05B | | -0.02B | -0.04B | -0.08B |
|
Exchange Rate Effect
|
| | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.02B | | 0.00B | 0.00B | 0.00B | | -0.01B | -0.01B | -0.01B | | 0.02B | 0.01B | 0.01B | | -0.01B | -0.01B | 0.01B | | -0.00B | 0.01B | 0.03B | | -0.00B | -0.01B | -0.00B | | 0.00B | 0.01B | 0.01B | | 0.00B | -0.01B | -0.01B |
|
Change in Cash
|
| | 0.02B | | -0.05B | -0.06B | -0.05B | -0.03B | 0.12B | 0.06B | 0.23B | -0.02B | 0.01B | -0.01B | | -0.03B | -0.04B | -0.07B | | -0.13B | -0.08B | 0.05B | | -0.07B | 0.13B | -0.07B | | -0.04B | -0.08B | -0.07B | | 0.01B | -0.02B | -0.05B | | -0.02B | 0.10B | -0.06B | | -0.15B | -0.13B | -0.07B | | 0.02B | 0.08B | 0.13B |
|
Beginning Cash Balance
|
| | 0.01B | | 0.11B | 0.13B | 0.12B | 0.10B | -0.05B | 0.10B | -0.07B | 0.23B | 0.20B | 0.22B | 0.19B | 0.24B | 0.26B | 0.24B | 0.14B | 0.32B | 0.26B | 0.13B | 0.17B | 0.28B | 0.07B | 0.34B | 0.22B | 0.32B | 0.37B | 0.36B | 0.15B | 0.18B | 0.22B | 0.23B | 0.11B | 0.16B | 0.05B | 0.28B | 0.26B | 0.51B | 0.35B | 0.42B | 0.16B | 0.14B | 0.26B | 0.23B |
|
Free Cash Flow
|
| | 0.05B | | -0.01B | -0.01B | 0.06B | -0.01B | 0.03B | 0.08B | 0.19B | -0.03B | 0.10B | 0.12B | | -0.12B | 0.08B | 0.06B | 0.16B | -0.09B | 0.16B | 0.21B | | -0.04B | 0.25B | 0.37B | | 0.06B | 0.13B | 0.23B | | 0.00B | -0.00B | 0.09B | | 0.03B | 0.07B | 0.28B | | 0.03B | 0.14B | 0.22B | | 0.07B | 0.17B | 0.55B |
|
Net Cash Flow
|
| | -0.02B | | -0.05B | -0.06B | -0.05B | -0.03B | 0.10B | 0.06B | 0.10B | -0.01B | 0.02B | 0.01B | | -0.04B | 0.07B | -0.03B | -0.08B | -0.13B | -0.04B | -0.01B | | -0.09B | 0.09B | -0.01B | | -0.03B | -0.07B | -0.07B | | 0.01B | -0.03B | -0.08B | | -0.03B | 0.11B | -0.12B | | -0.18B | -0.14B | -0.07B | | 0.02B | 0.14B | 0.16B |