|
Net Income
|
0.00B | -0.01B | -0.04B | | 0.24B | 0.16B | 0.41B | 0.06B | 2.05B | 1.04B | 1.93B | 2.05B | 0.76B | -0.07B | 0.29B | | 1.89B | 1.17B | 2.23B | 1.00B | | -0.49B | 1.19B | -0.16B | -2.00B | 0.06B | -0.81B | 0.25B | 0.54B | 0.22B | 0.23B | 0.21B | 0.30B | 0.91B | 1.14B | 1.89B | -0.08B | 1.51B | 1.59B | 1.12B | -2.32B | -3.24B | -0.77B | -0.18B | -0.34B | 0.88B | 0.89B | 1.04B | 1.63B | 3.81B | 4.24B | -0.37B | 2.61B | 2.55B | 1.75B | 1.59B | 2.49B | 1.65B | 1.60B | 1.97B | 0.78B | 1.60B | 1.03B | 1.61B | 1.44B |
|
Share-based Compensation
|
0.06B | 0.05B | 0.12B | 0.03B | -0.07B | -0.02B | 0.10B | 0.11B | 0.17B | -0.10B | -0.25B | 0.08B | 0.04B | -0.06B | 0.19B | 0.04B | -0.12B | 0.05B | 0.19B | | | 0.12B | 0.00B | 0.07B | 0.05B | 0.12B | 0.03B | 0.05B | 0.15B | 0.19B | 0.02B | 0.11B | 0.09B | 0.18B | 0.12B | 0.03B | -0.07B | 0.08B | 0.02B | 0.05B | 0.05B | 0.24B | 0.03B | -0.03B | 0.07B | -0.00B | 0.07B | 0.00B | 0.10B | 0.04B | 0.11B | -0.02B | 0.12B | -0.15B | 0.01B | 0.17B | 0.05B | -0.28B | 0.07B | 0.05B | 0.11B | -0.21B | 0.00B | 0.13B | 0.09B |
|
Deferred Taxes
|
0.31B | -0.01B | | | -0.02B | | 0.18B | 0.22B | 0.60B | 0.31B | 0.41B | 0.32B | -0.01B | 0.06B | -0.02B | 0.00B | 0.26B | 0.14B | -0.01B | -0.01B | | 0.36B | 0.26B | 0.05B | 0.55B | 0.05B | 0.19B | -0.11B | -0.05B | -0.04B | -0.01B | 0.14B | 0.00B | 0.02B | 0.07B | 0.12B | 0.12B | 0.00B | -0.75B | 0.06B | -0.76B | -0.39B | -0.07B | -0.14B | -0.25B | 0.01B | -0.01B | 0.04B | 0.00B | -0.06B | -0.03B | -0.63B | -0.04B | -0.06B | -0.06B | -0.14B | 0.66B | -0.03B | -0.12B | 0.04B | -0.10B | -0.03B | -0.08B | 0.14B | 0.05B |
|
Cash from Discontinued Operations
|
0.02B | | | 0.09B | 0.10B | 0.05B | | 0.00B | | | | | | | | 8.86B | | | | 10.10B | 8.94B | | | | | | | | 5.68B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.02B | 0.01B | -0.01B | 0.05B | -0.27B | -0.00B | -0.56B | 0.03B | 0.25B | -0.06B | -0.06B | 0.00B | -0.03B | -0.01B | -0.00B | -0.01B | 0.56B | -0.00B | -0.13B | -0.00B | | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.02B | 0.32B | 0.00B | 0.00B | 0.01B | 0.09B | 0.13B | 0.01B | -0.11B | 0.00B | -0.12B | -0.06B | 0.01B | 0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.04B | -0.00B | -0.01B | 0.15B | -0.02B | -0.23B | 0.03B | -0.04B | -0.07B | -0.00B | 0.01B | -0.01B | -0.01B | -0.04B | 0.13B | -0.01B | -0.03B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | 0.02B | | | | -0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
-0.07B | -0.11B | 0.06B | -0.15B | -0.04B | -0.10B | -0.10B | -0.24B | -0.11B | 0.08B | -0.01B | 0.02B | -0.01B | -0.10B | -0.04B | 0.02B | -0.07B | 0.25B | -0.02B | 0.08B | | 0.00B | 0.02B | 0.03B | -0.02B | 0.02B | 0.01B | 0.00B | 0.01B | 0.04B | -0.01B | 0.00B | -0.08B | 0.07B | 0.02B | -0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | -0.02B | 0.05B | 0.03B | 0.03B | 0.08B | 0.06B | 0.07B | 0.03B | -0.06B | 0.04B | 0.06B | 0.05B | -0.00B | 0.02B | 0.03B | 0.03B | 0.06B | 0.04B | 0.03B | 0.15B | 0.05B | 0.14B | 0.03B | 0.03B |
|
Change in Taxes
|
-0.18B | -0.00B | -0.35B | 0.20B | -0.27B | 0.09B | -0.37B | 0.59B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-1.06B | 0.87B | -2.26B | 1.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | 0.05B | 0.07B | 0.06B | 0.06B | -0.06B | -0.06B | -0.06B | -0.07B | -0.07B | -0.05B | -0.07B | -0.07B | -0.07B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.06B | -0.07B | -0.08B | -0.09B | -0.10B | -0.13B | -0.13B | -0.12B | -0.12B |
|
Cash from Operations
|
0.28B | 0.15B | 0.67B | 1.47B | 0.27B | 1.83B | 1.64B | 1.74B | 2.52B | 2.25B | 2.42B | 2.80B | 2.47B | 2.81B | 2.39B | 1.18B | 2.57B | 2.25B | 2.53B | 2.35B | | 0.71B | 1.46B | 2.12B | 1.08B | 0.03B | 0.67B | 1.52B | 2.09B | 1.23B | 1.24B | 2.32B | 2.17B | 0.57B | 1.90B | 3.34B | 2.30B | 1.16B | 2.57B | 2.38B | 1.75B | 1.03B | -0.55B | 0.93B | 0.62B | 1.85B | 1.70B | 3.75B | 2.07B | 2.43B | 3.32B | 3.41B | 2.89B | 0.77B | 2.09B | 3.12B | 3.17B | 2.07B | 2.80B | 3.12B | 3.64B | 1.50B | 2.11B | 2.75B | 2.81B |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | 0.04B | | | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
4.86B | 4.95B | 20.03B | 0.76B | 7.41B | 9.01B | 7.67B | 9.34B | 36.40B | 36.79B | 10.42B | 9.97B | 1.52B | 1.48B | 0.85B | 1.12B | -0.15B | -0.33B | 10.37B | 10.19B | | 6.46B | 6.62B | 5.95B | 29.25B | 4.06B | 5.35B | 5.67B | 16.10B | 34.38B | 33.38B | 0.51B | 35.72B | 6.92B | 35.30B | 35.04B | 33.34B | 7.07B | 34.01B | 7.50B | 31.85B | 9.03B | 26.34B | 27.27B | 27.43B | 28.70B | 7.40B | 28.84B | 29.05B | 10.54B | 12.71B | 29.26B | 29.00B | 29.55B | 8.72B | 31.16B | 31.79B | 9.30B | 32.54B | 33.05B | 8.95B | 8.68B | 8.58B | 9.20B | 8.82B |
|
Depreciation & Amortization (CF)
|
| | | | | | 0.95B | 0.98B | 0.79B | | 0.83B | | 0.95B | | | | | | | | | | | | | | | | 1.10B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33B | | | | 1.30B |
|
Capital Expenditures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.12B | | | | 1.09B |
|
Sales of Property, Plant and Equipment
|
| 0.03B | 0.01B | 0.11B | 0.94B | 0.31B | 1.58B | 0.26B | 2.69B | 0.27B | 0.08B | -0.26B | 0.04B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.87B | | | 0.03B | 0.19B | 0.00B | 0.00B | 0.12B | 0.03B | 0.00B | 0.02B | 1.05B | 0.06B | 0.04B | 0.06B | | 0.00B | 0.04B | 0.02B | 0.01B | 0.12B | 0.07B | 0.01B | | 0.00B | 0.00B | 0.05B | 0.01B | 0.00B | 0.01B | 0.25B | 0.00B | 0.01B | 0.23B | | 0.55B | 0.81B | 0.04B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | 0.01B | 0.03B |
|
Acquisitions
|
| | 0.25B | | | | | | -0.84B | | | 0.72B | | | | | -0.52B | | 0.99B | 1.03B | | | | | 0.27B | | -0.73B | | 0.05B | | | | | -0.85B | -0.10B | -0.01B | -0.02B | | | | | | | | | | | | | | | | | -0.53B | | | -1.24B | | | | | | | | |
|
Divestments
|
-0.02B | -0.01B | -0.08B | -0.13B | 0.81B | 0.22B | 1.39B | 0.20B | | | | | | | | 6.64B | | | 0.90B | 0.03B | 6.86B | | | | | | | | -7.51B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-1.52B | -0.91B | -0.72B | -1.53B | -0.18B | -1.35B | -0.04B | -1.55B | 1.09B | -2.45B | -1.50B | -1.75B | -1.35B | -1.64B | -1.56B | -2.08B | -2.00B | 2.10B | 0.63B | | | 1.08B | 1.09B | 1.28B | 1.81B | 1.03B | 2.11B | 1.21B | 1.35B | 0.03B | 1.25B | 1.41B | 1.21B | 1.72B | 1.37B | 1.00B | -1.11B | 0.74B | 0.91B | 0.81B | 1.38B | 1.13B | -0.81B | -0.61B | -0.82B | -0.66B | -0.92B | -0.94B | -0.65B | -0.85B | -0.93B | -0.76B | -1.14B | -0.92B | -0.20B | -1.23B | -2.47B | -0.99B | -1.31B | -1.22B | -1.20B | -0.87B | -1.21B | -1.17B | -1.07B |
|
Other financing activities
|
0.02B | 0.01B | 0.21B | 0.15B | 0.10B | -0.64B | -1.46B | 0.09B | -1.22B | -0.16B | -0.77B | -0.53B | -0.27B | -0.66B | -0.53B | -0.13B | -0.38B | 0.60B | 1.00B | | | -0.25B | -0.32B | -0.54B | -0.33B | | | | 0.87B | | | 0.56B | 1.03B | | | | -1.33B | | | -1.55B | -0.45B | | | | | -1.28B | -0.55B | -2.60B | -1.50B | -1.26B | -3.16B | -0.44B | -3.70B | -0.49B | -0.73B | -2.03B | -1.19B | -0.55B | -1.57B | -1.41B | -2.19B | -1.12B | -1.16B | -1.12B | -1.22B |
|
Cash from Financing Activities
|
1.01B | 0.82B | 0.16B | -0.03B | 0.01B | -0.64B | -1.46B | 0.30B | -1.22B | | | -0.53B | | | | | | | | | | -0.25B | -0.32B | 0.54B | 0.33B | 0.40B | 1.35B | 0.25B | 0.82B | -0.77B | 0.89B | -0.56B | -1.03B | 0.65B | 0.62B | | | -0.67B | -1.50B | 1.55B | -0.45B | 0.23B | 1.13B | -0.58B | 0.53B | -1.28B | -0.55B | -2.60B | -1.50B | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
0.00B | -0.05B | 0.00B | 0.00B | -0.15B | 0.00B | 0.00B | -0.15B | -0.15B | -0.17B | 0.00B | 0.00B | 0.00B | -0.20B | -0.20B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.33B | 0.33B | 0.00B | 0.31B | 0.33B | 0.00B | 0.00B | 0.00B | 0.40B | 0.40B | 0.42B | 0.41B | 0.47B | 0.00B | 0.45B | -0.43B | 0.00B | 0.49B | 0.49B | 0.00B | 0.53B | 0.00B | -0.24B | -0.25B | -0.25B | 0.00B | -0.25B | -0.48B | 0.00B | 0.00B | -0.49B | -0.52B | -0.51B | 0.00B | 0.00B | 0.00B | -0.52B | -0.51B | 0.00B | 0.00B | 0.00B | -0.50B | 0.00B | 0.00B |
|
Exchange Rate Effect
|
0.00B | -0.01B | -0.02B | 0.00B | -0.00B | 0.01B | 0.16B | -0.01B | -0.00B | -0.01B | 0.16B | -0.01B | -0.01B | 0.07B | -0.02B | 0.10B | 0.02B | 0.17B | -0.06B | 0.19B | | 0.31B | 0.01B | 0.26B | 0.04B | 0.07B | 0.05B | 0.03B | 0.02B | -0.01B | -0.02B | 0.03B | 0.00B | 0.10B | 0.03B | -0.02B | 0.05B | -0.05B | 0.02B | 0.01B | -0.02B | 0.06B | -0.03B | -0.01B | -0.03B | -0.03B | -0.01B | 0.05B | -0.00B | -0.01B | -0.01B | 0.22B | -0.02B | 0.04B | -0.05B | 0.01B | -0.03B | 0.02B | 0.01B | -0.02B | 0.10B | -0.01B | -0.11B | 0.02B | -0.04B |
|
Change in Cash
|
-0.23B | 0.07B | 0.12B | -0.08B | 0.10B | -0.15B | 0.15B | 0.49B | 2.39B | -0.36B | 0.15B | 0.53B | 0.85B | 0.50B | 0.30B | -1.04B | 0.20B | -0.09B | 0.79B | 0.82B | 0.29B | 0.63B | 0.04B | 0.30B | 1.06B | -0.59B | 0.09B | 0.06B | -1.03B | 0.43B | 0.89B | 0.36B | 0.07B | 0.50B | -0.09B | 0.28B | -0.13B | -0.25B | 0.16B | 0.02B | -0.08B | 0.14B | -0.24B | -0.26B | 0.33B | -0.09B | 0.23B | 0.21B | -0.08B | 0.32B | -0.77B | 2.22B | -1.96B | -0.64B | 1.16B | -0.14B | -0.49B | 0.52B | -0.08B | 0.49B | 0.24B | -0.50B | -0.26B | 0.46B | 0.53B |
|
Free Cash Flow
|
0.28B | 0.15B | 0.67B | | 0.27B | 1.83B | 1.64B | 1.74B | 2.52B | 2.25B | 2.42B | 2.80B | 2.47B | 2.81B | 2.39B | | 2.57B | 2.25B | 2.43B | 2.35B | | 0.71B | 1.46B | 2.12B | 1.08B | 0.03B | 0.67B | 1.52B | 2.09B | 1.23B | 1.24B | 2.32B | 2.17B | 0.57B | 1.90B | 3.34B | 2.30B | 1.16B | 2.57B | 2.38B | 1.75B | 1.03B | -0.55B | 0.93B | 0.62B | 1.85B | 1.70B | 3.75B | 2.07B | 2.43B | 3.32B | 3.41B | 2.89B | 0.77B | 2.09B | 3.12B | 3.17B | 2.07B | 2.80B | 3.12B | 2.51B | 1.50B | 2.11B | 2.75B | 1.72B |
|
Net Cash Flow
|
-0.23B | 0.07B | 0.12B | | 0.10B | -0.15B | 0.15B | 0.49B | 2.39B | -0.20B | 0.92B | 0.53B | 1.12B | 1.17B | 0.82B | | 0.57B | 4.35B | 3.06B | 2.35B | | 1.54B | 2.23B | 3.94B | 3.23B | 1.47B | 4.13B | 2.97B | 4.27B | 0.50B | 3.38B | 3.17B | 2.35B | 2.94B | 3.88B | 4.34B | 1.20B | 1.24B | 1.98B | 4.74B | 2.67B | 2.40B | -0.24B | -0.26B | 0.33B | -0.09B | 0.23B | 0.21B | -0.08B | 1.58B | 2.40B | 2.66B | 1.75B | -0.15B | 1.89B | 1.89B | 0.71B | 1.08B | 1.49B | 1.90B | 2.44B | 0.63B | 0.90B | 1.58B | 1.75B |