|
Net Income
|
| | | 74.82 | | 0.07B | 0.04B | 95.73 | 0.22B | 0.02B | 0.06B | 0.04B | 0.11B | -0.78B | 0.07B | 0.06B | 0.01B | 0.03B | -0.00B | -0.04B | 0.07B | -0.03B | 0.01B | 0.15B | -0.01B | -0.09B | 0.14B | 0.04B | 0.05B | 0.02B | 0.01B | 0.13B | 0.02B | -0.00B | 0.03B | -0.16B | 0.08B | 0.05B | -0.05B | -0.04B | -0.02B | 0.02B | 0.06B | 0.08B | 0.03B | -0.03B | -0.09B | -0.11B | 0.00B | 0.02B | -0.33B | -0.03B | 0.21B | -0.05B | 0.07B | -0.06B | 0.25B | 0.07B | 0.31B | -0.05B | 0.18B | 0.05B | -0.02B | -0.05B | | | -0.04B |
|
Deferred Taxes
|
| | | | 0.01B | 0.01B | 0.00B | 0.03B | 0.09B | -0.02B | 0.01B | 0.00B | 0.00B | 0.08B | 0.00B | 0.01B | -0.02B | -0.01B | 0.04B | -0.05B | 0.01B | -0.01B | 0.01B | -0.03B | 0.03B | 0.02B | 0.02B | 0.03B | -0.02B | -0.02B | -0.01B | 0.06B | -0.02B | 0.02B | 0.01B | -0.06B | 0.02B | 0.01B | 0.02B | -0.03B | 0.01B | -0.04B | -0.00B | 0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.00B | 0.03B | -0.04B | 0.00B | 0.02B | 0.02B | 0.02B | 0.04B | -0.01B | 0.02B | -0.00B | 0.02B | 0.00B | -0.00B | -0.02B | -0.02B | -0.00B | -0.03B | 0.00B |
|
Cash from Discontinued Operations
|
| | | 232.99 | | | | 0.31B | 0.17B | | | 0.18B | 0.18B | | | | 0.25B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
0.02B | 0.01B | | 0.01B | -0.01B | -0.00B | | -0.00B | 0.00B | -0.00B | -0.01B | | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.00B | -0.02B | 0.00B | 0.00B | 0.00B | -0.01B | 0.01B | 0.05B | 0.00B | -0.06B | 0.01B | 0.01B | 0.01B | -0.05B | 0.01B | 0.01B | 0.00B | -0.01B | 0.01B | -0.03B | -0.02B | 0.00B | 0.01B | -0.00B | 0.01B | -0.06B | 0.03B | -0.00B | 0.00B | -0.05B | 0.01B | -0.00B | 0.00B | | 0.05B | 0.02B | 0.00B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | 0.01B | -0.01B | 0.00B | 0.03B | 0.36B | -0.04B | 0.01B | 0.01B | 0.00B | -0.02B | 0.00B | 0.00B | | | | | | | | | | | | | 0.01B | | | | 0.01B | 0.03B | 0.02B | | | -0.02B | 0.04B | | | 0.06B | 0.01B | 0.02B | 0.01B | 0.46B | 0.02B | -0.03B | -0.02B | 0.05B | 0.00B | -0.00B | -0.01B | -0.04B | 0.02B | 0.00B | 0.00B | 0.01B | -0.02B | 0.01B | 0.01B | 0.02B |
|
Non-cash Items
|
| 0.00B | | 0.00B | 0.00B | -0.00B | 0.01B | -0.01B | -0.01B | 0.01B | 0.01B | -0.01B | 0.00B | 0.00B | -0.01B | 0.00B | 0.02B | -0.01B | 0.01B | 0.02B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | 0.00B | | 0.03B | -0.01B | -0.00B | -0.01B | -0.16B | 0.01B | 0.02B | 0.04B | 0.06B | 0.01B | 0.03B | 0.04B | | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | | -0.01B | 0.03B | 0.01B | | -0.01B | -0.01B | -0.03B | 0.01B | -0.01B | -0.01B | 0.02B | 0.02B | -0.00B | 0.01B | 0.01B | -0.03B | -0.02B | 0.02B | -0.00B |
|
Change in Working Capital
|
-0.09B | -0.03B | 0.01B | -0.02B | -0.02B | -0.07B | 0.05B | 0.08B | -0.06B | -0.11B | 0.04B | -0.00B | -0.01B | 0.13B | -0.22B | 0.04B | 0.08B | -0.09B | 0.07B | 0.01B | 0.04B | -0.06B | 0.07B | 0.02B | -0.04B | -0.16B | 0.06B | -0.06B | 0.07B | -0.03B | 0.06B | -0.16B | 0.07B | 0.08B | 0.02B | 0.08B | 0.10B | -0.05B | -0.02B | 0.01B | -0.06B | 0.08B | 0.07B | -0.18B | 0.04B | -0.02B | 0.07B | -0.16B | 0.06B | 1.77B | 0.30B | 0.15B | -0.28B | -0.20B | -0.21B | 0.06B | 0.03B | -0.30B | 0.26B | 0.14B | 0.01B | -0.08B | 0.04B | -0.10B | 117.00 | -0.06B | 0.08B |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory
|
| | | | | | | | | | | | | | -0.01B | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | -0.02B | -0.00B | | -0.01B | -0.01B | -0.00B | | | | | | | -0.04B | | | | -0.01B | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.10B | 0.11B | 0.12B | 0.14B | 0.14B | 0.14B | 0.15B | 0.17B | | | 0.31B | 0.27B | 0.28B | 0.30B | 0.31B | 0.30B | 0.30B | 0.29B | 0.27B | 0.32B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | | |
|
Cash from Operations
|
0.07B | 0.05B | 0.18B | 0.23B | 0.16B | 0.12B | 0.22B | 0.31B | 0.17B | 0.13B | 0.22B | 0.18B | 0.18B | 0.08B | 0.01B | 0.25B | 0.25B | 0.09B | 0.24B | 0.16B | 0.25B | 0.05B | 0.20B | 0.22B | 0.12B | -0.03B | 0.15B | 0.09B | 0.20B | 0.09B | 0.17B | 0.09B | 0.21B | 0.05B | 0.16B | 0.06B | 0.34B | 0.08B | 0.12B | 0.10B | 0.06B | 0.19B | 0.25B | 0.14B | 0.16B | 0.09B | 0.19B | 0.08B | 0.20B | 0.07B | 0.48B | 0.05B | 0.45B | -0.10B | 0.16B | 0.35B | 0.34B | 0.01B | 0.51B | 0.31B | 0.18B | 0.08B | 0.17B | 0.21B | 7.00 | 0.11B | 0.18B |
|
Amortization
|
0.15B | 0.08B | 0.16B | 0.25B | 0.19B | 0.31B | 0.32B | 11.01B | 0.22B | 0.02B | 0.06B | 11.39B | 0.11B | -0.78B | 0.07B | 11.48B | 0.01B | 0.03B | -0.00B | -0.04B | 0.07B | -0.03B | 0.01B | 0.15B | -0.01B | -0.09B | 0.14B | 0.04B | 0.05B | 0.02B | 0.01B | 0.13B | 0.02B | 0.00B | 0.03B | -0.09B | 0.08B | -0.05B | -0.05B | 4.67B | -0.02B | 0.02B | 0.06B | 4.70B | 0.03B | -0.03B | -0.09B | 4.47B | 0.00B | 0.02B | -0.33B | 4.22B | 0.16B | -0.05B | 0.07B | 4.09B | 0.25B | 0.07B | 0.31B | 1.28B | 1.73B | 1.32B | -0.02B | 1.84B | 0.04B | -0.11B | 1.34B |
|
Capital Expenditures
|
-0.11B | -0.24B | -0.25B | 0.21B | -0.12B | -0.29B | -0.19B | -0.19B | -0.09B | -0.11B | -0.13B | 0.13B | 0.14B | -0.17B | -0.17B | 0.22B | -0.12B | -0.15B | -0.15B | -0.11B | -0.06B | -0.10B | -0.13B | -0.14B | -0.10B | -0.10B | -0.10B | 0.64B | -0.06B | -0.06B | -0.07B | 0.46B | 0.05B | 0.07B | 0.09B | 0.06B | 0.02B | 0.05B | 0.07B | 0.08B | -0.03B | -0.08B | -0.07B | 0.50B | -0.05B | -0.05B | -0.10B | 0.58B | -0.08B | -0.10B | -0.10B | 0.65B | -0.06B | -0.10B | -0.21B | 1.03B | -0.21B | -0.14B | -0.12B | 1.11B | -0.05B | -0.04B | -0.05B | 0.37B | -0.02B | -0.05B | -0.04B |
|
Sales of Property, Plant and Equipment
|
0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.10B | 0.03B | 0.07B | | 0.00B | 0.01B | 0.04B | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | 0.00B |
|
Change in Intangibles
|
| | | | -0.00B | -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 | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | 0.03B | -0.00B | -0.00B | -0.00B | 0.03B | 0.00B | 0.00B | 0.03B | -0.08B | 0.00B | 0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.02B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | | | -0.03B | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | |
|
Divestments
|
0.05B | | | 981.22 | -0.05B | | | -0.21B | -0.13B | | | -0.20B | -0.16B | | | | -0.15B | -0.16B | | | | 0.12B | | | | -0.09B | | | -0.05B | | | | 0.00B | 0.06B | 0.12B | -0.10B | 0.04B | 0.08B | 0.10B | | -0.04B | -0.13B | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
0.00B | -0.02B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.02B | -0.02B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | | 0.00B | -0.00B | 0.01B | | -0.00B | 0.00B | 0.02B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | 0.01B | -0.00B | 0.01B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | 0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 6.00 | 0.00B | 0.00B |
|
Cash from Investing Activities
|
| -0.30B | -0.25B | 0.98B | -0.05B | -0.36B | -0.13B | -0.21B | -0.13B | -0.09B | -0.19B | 0.20B | -0.16B | -0.17B | -0.48B | 0.23B | -0.15B | -0.16B | -0.14B | -0.23B | -0.10B | | -0.15B | -0.14B | -0.12B | -0.09B | -0.13B | -0.11B | -0.05B | -0.06B | -0.08B | -0.06B | | -0.06B | -0.12B | 0.24B | | | | | -0.04B | -0.13B | -0.07B | -0.14B | -0.07B | -0.08B | -0.12B | -0.24B | -0.09B | -0.01B | -0.06B | -0.21B | -0.06B | -0.07B | -0.13B | -0.29B | -0.13B | -0.14B | -0.17B | -0.16B | -0.04B | -0.03B | -0.07B | -0.23B | -0.10B | -0.04B | -0.07B |
|
Other financing activities
|
| | | 745.39 | | | | -0.12B | -0.03B | | | 0.00B | -0.04B | | | | -0.08B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -1.00 | | -0.00B |
|
Cash from Financing Activities
|
-0.12B | 0.26B | 0.10B | 0.75B | -0.11B | 0.21B | -0.07B | -0.12B | -0.03B | -0.04B | -0.00B | 0.00B | -0.04B | 0.13B | 0.48B | -0.06B | -0.08B | 0.08B | -0.11B | 0.06B | -0.16B | -0.11B | 0.09B | -0.26B | 0.01B | 0.13B | -0.05B | 0.03B | -0.17B | 0.02B | -0.05B | 0.08B | 0.07B | 0.33B | 0.01B | -0.98B | 0.28B | -0.16B | 0.04B | -0.96B | -0.01B | 0.01B | -0.09B | 0.07B | -0.15B | -0.07B | -0.06B | 0.49B | -0.16B | -0.06B | -0.07B | 0.07B | -0.08B | -0.07B | -0.09B | 0.27B | -0.12B | -0.09B | -0.13B | -0.72B | -0.08B | -0.10B | -0.06B | 0.03B | 0.03B | -0.08B | -0.12B |
|
Net Equity Issued and Repurchased
|
0.04B | 0.05B | 0.08B | 77.66 | 0.05B | 0.03B | 0.05B | 0.03B | 0.04B | 0.04B | 0.07B | 0.05B | 0.03B | 0.06B | 0.07B | 0.03B | 0.05B | 0.07B | 0.05B | 0.04B | 0.03B | 0.09B | 0.23B | | 0.05B | 0.06B | 0.03B | | 0.02B | 0.07B | 0.12B | | 0.38B | 0.04B | 0.07B | | 0.26B | 0.10B | 0.07B | | 0.08B | 0.16B | 0.25B | | 0.25B | 0.19B | 0.20B | | 0.51B | 0.52B | 0.86B | | 0.96B | 0.70B | 0.63B | | 0.92B | 0.71B | 0.92B | | 0.31B | 0.26B | 0.29B | | 0.17B | 0.16B | 0.15B |
|
Dividends Paid - Common
|
-0.01B | -0.01B | -0.01B | 0.02B | -0.01B | -0.01B | -0.01B | -0.02B | 0.00B | 0.00B | -0.01B | 0.02B | -0.02B | -0.01B | -0.01B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | -0.02B | 0.01B | -0.02B | 0.01B | -0.02B | -0.02B | 0.01B | 0.13B | 0.01B | -0.03B | -0.03B | 0.20B | 0.04B | 0.04B | 0.03B | 0.03B | 0.01B | 0.01B | 0.03B | 0.03B | -0.02B | 0.01B | 0.01B | 0.14B | -0.01B | -0.02B | -0.02B | 0.05B | -0.03B | -0.02B | -0.04B | -0.04B | -0.04B | 0.01B | -0.04B | -0.01B | -0.06B | 0.01B | -0.06B | 0.02B | -0.01B | -0.00B | 0.01B | -0.01B | -13.00 | 0.01B | -0.00B |
|
Exchange Rate Effect
|
0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | | 0.00B | -0.01B | 0.00B | | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.01B | 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 | -0.00B | 0.00B | -0.00B | -0.00B | | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | 0.00B | 0.00B | -0.00B | | -0.00B | 0.00B |
|
Change in Cash
|
-0.00B | 0.01B | 0.03B | 0.00B | 0.00B | -0.02B | 0.02B | -0.02B | 0.01B | -0.00B | 0.03B | 0.02B | -0.02B | 0.03B | 0.01B | 0.05B | 0.02B | 0.02B | -0.01B | -0.01B | -0.00B | 0.05B | 0.14B | -0.18B | 0.01B | 0.01B | -0.03B | 0.01B | -0.02B | 0.05B | 0.05B | 0.11B | 0.15B | 0.34B | 0.03B | -0.16B | 0.01B | -0.16B | -0.02B | -0.00B | 0.02B | 0.07B | 0.09B | 0.07B | -0.05B | -0.06B | 0.01B | 0.33B | -0.04B | -0.00B | 0.35B | -0.11B | 0.22B | -0.25B | -0.06B | 0.23B | 0.09B | -0.22B | 0.21B | -0.66B | 0.05B | -0.05B | 0.04B | -0.05B | -0.07B | -0.01B | -0.01B |
|
Free Cash Flow
|
0.17B | 0.29B | 0.42B | 0.02B | 0.28B | 0.42B | 0.40B | 0.50B | 0.26B | 0.23B | 0.35B | 0.05B | 0.05B | 0.25B | 0.19B | 0.03B | 0.38B | 0.24B | 0.40B | 0.27B | 0.32B | 0.15B | 0.33B | 0.36B | 0.22B | 0.07B | 0.25B | -0.55B | 0.26B | 0.15B | 0.25B | -0.37B | 0.17B | -0.03B | 0.07B | 0.01B | 0.32B | 0.03B | 0.05B | 0.02B | 0.09B | 0.28B | 0.32B | -0.36B | 0.21B | 0.14B | 0.29B | -0.50B | 0.28B | 0.16B | 0.59B | -0.60B | 0.51B | | 0.37B | -0.68B | 0.55B | 0.15B | 0.63B | -0.80B | 0.23B | 0.12B | 0.22B | -0.15B | 0.03B | 0.17B | 0.22B |
|
Net Cash Flow
|
-0.05B | 0.01B | 0.03B | 1.96B | 0.00B | -0.02B | 0.02B | -0.02B | 0.01B | -0.00B | 0.03B | 0.39B | -0.02B | 0.03B | 0.01B | 0.41B | 0.02B | 0.02B | -0.01B | -0.01B | -0.01B | -0.06B | 0.14B | -0.18B | 0.01B | 0.01B | -0.03B | 0.01B | -0.02B | 0.05B | 0.05B | 0.11B | 0.28B | 0.32B | 0.06B | -0.68B | 0.62B | -0.08B | 0.16B | -0.86B | 0.02B | 0.07B | 0.09B | 0.06B | -0.06B | -0.06B | 0.01B | 0.33B | -0.04B | -0.00B | 0.35B | -0.10B | 0.31B | -0.25B | -0.07B | 0.32B | 0.09B | -0.22B | 0.21B | -0.57B | 0.05B | -0.05B | 0.04B | 0.02B | -0.07B | -0.01B | -0.01B |