|
Net Income
|
0.45B | 0.54B | 0.65B | 0.39B | 0.72B | 0.81B | 1.05B | 0.78B | 0.78B | 0.59B | 0.94B | 0.52B | 0.87B | 0.87B | -0.08B | -0.41B | 0.84B | -0.45B | 0.72B | 0.50B | 0.99B | 0.85B | 1.03B | 0.99B | 0.56B | 0.62B | 0.31B | 0.90B | 0.87B | 227,000.00B | 408,000.00B | -0.75B | 0.63B | -5.96B | 0.61B | -11.74B | 1.21B | -0.17B | -0.19B | -3.25B | -0.09B | -0.67B | -0.30B | 0.08B | 0.03B | 0.05B | -4.47B | 0.16B | 0.08B | 0.21B | 0.31B | -0.15B | -0.97B | -0.28B | 0.06B | -1.33B | -0.25B | -0.91B | 0.08B | -1.80B | 0.52B | -0.88B | -0.39B | -0.28B | 0.22B | 0.28B | 0.43B | 0.69B |
|
Share-based Compensation
|
0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.05B |
|
Deferred Taxes
|
-0.06B | -0.05B | -0.02B | -0.01B | | | -0.09B | -0.12B | -0.05B | -0.12B | -0.05B | -0.28B | -0.41B | 0.10B | -0.19B | -0.19B | 1.03B | 0.98B | 1.06B | -0.71B | 1.03B | 1.07B | 1.06B | -0.00B | 1.18B | 1.35B | 0.92B | 0.33B | -0.05B | 0.80B | | 0.41B | -0.22B | 0.09B | -0.61B | -1.60B | -0.22B | -0.27B | -0.16B | -0.19B | -0.03B | -0.33B | -0.29B | -0.33B | -0.23B | -0.27B | -0.15B | -0.04B | -0.01B | 0.02B | 0.01B | -0.13B | -0.17B | -1.08B | 0.04B | 0.15B | -0.11B | -0.04B | -0.20B | 0.03B | -0.19B | -0.42B | -0.05B | 0.03B | 0.03B | -0.21B | 0.11B | -0.59B |
|
Gains from Sales and Divestitures
|
| | | -0.00B | | | | -0.00B | | | | -0.39B | | | | -0.52B | | | | 1.22B | | | | 0.00B | | | | -0.00B | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | 0.02B | 0.26B | -0.01B | 0.01B | 0.01B | 0.00B | -0.04B | 0.45B | -0.02B | -0.03B | 0.00B | 0.61B | -0.01B | 0.01B | 0.04B | 0.67B | | | -0.00B | 0.50B | 0.00B | 0.00B | -0.00B | 0.55B | 0.00B | 0.00B | 0.00B | -0.01B | | | | 0.00B | | -0.00B | -0.00B | 0.01B |
|
Asset Writedowns and Impairment
|
| | 0.04B | 0.07B | | | 0.03B | 0.09B | 0.01B | 0.00B | 0.02B | 0.17B | 0.09B | 0.01B | 0.48B | 0.49B | 0.01B | 0.05B | 0.13B | 0.33B | 0.00B | 0.06B | 0.15B | 0.18B | 0.07B | 0.08B | 0.19B | 0.03B | 0.01B | 0.57B | 0.03B | 0.13B | 0.01B | 0.15B | 0.41B | 20.32B | 0.43B | 0.03B | 0.00B | 4.12B | 0.49B | 0.61B | 0.20B | 0.48B | 0.72B | 0.40B | 5.19B | 0.23B | 0.13B | 0.23B | 0.05B | 0.18B | 0.17B | 0.81B | 0.03B | 1.45B | 0.19B | 0.77B | 0.05B | -0.63B | 0.68B | | | | | | | |
|
Cash from Restructuring
|
0.01B | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | 0.22B | -0.03B | 0.01B | 0.08B | 0.01B | -0.04B | -0.00B | 0.01B | 0.01B | 0.10B | | | 0.01B | | | | 0.31B | | | | 0.40B | | | | 0.01B | | | | 0.01B | | | | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
| | | | | -0.13B | | | -0.02B | 0.61B | | | -0.28B | -0.18B | 0.42B | 0.45B | 0.06B | 1.15B | -0.60B | 0.36B | -0.25B | -0.09B | 0.18B | 0.51B | 0.56B | 0.61B | -0.46B | 0.22B | 0.19B | -0.14B | 1.05B | 0.12B | -0.46B | -0.25B | -0.04B | -0.89B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes
|
| | | | | | | | | | | | | | -0.06B | -0.11B | 0.05B | -0.22B | 0.01B | 0.11B | 0.14B | 0.10B | 0.16B | 0.19B | 0.10B | 0.09B | 0.19B | 0.25B | 0.23B | 0.03B | 0.21B | 0.06B | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
-0.01B | 0.04B | -0.05B | -0.42B | 0.02B | -0.05B | -0.02B | 0.02B | -0.02B | 0.61B | -0.60B | 0.60B | -0.28B | 0.24B | 0.01B | -0.38B | 0.10B | 0.04B | 0.00B | -1.11B | 0.02B | 0.01B | -0.01B | -0.31B | 0.13B | 0.12B | 0.65B | -1.86B | 0.01B | 0.12B | 0.02B | -0.66B | 0.80B | 0.55B | 0.37B | -0.07B | 0.59B | 0.68B | 0.25B | 0.30B | 0.81B | 0.25B | -0.27B | -2.20B | 0.67B | 0.34B | 0.62B | 0.56B | 1.08B | 0.60B | 0.20B | -4.15B | -0.56B | -0.35B | -0.09B | -0.35B | 0.35B | -0.21B | 0.23B | -0.30B | 0.50B | 0.59B | -0.32B | -0.04B | 0.70B | 0.34B | 0.56B | -1.51B |
|
Cash from Operations
|
0.73B | 0.66B | 1.02B | 0.96B | 0.89B | 0.95B | 1.19B | 1.10B | 0.90B | 1.32B | 0.48B | 1.43B | 0.76B | 1.19B | 1.05B | 1.58B | 1.10B | 0.88B | 0.44B | 0.82B | 0.90B | 1.05B | 1.42B | 1.75B | 1.35B | 1.48B | 1.09B | 1.61B | 1.38B | 0.96B | 1.46B | 1.43B | 0.14B | 0.43B | 0.80B | 0.86B | 1.50B | 0.16B | 0.42B | 0.37B | 0.11B | -0.23B | 0.33B | 0.54B | 0.30B | 0.27B | 0.31B | 0.33B | -0.41B | 0.22B | 0.53B | 0.46B | -0.05B | 0.12B | 0.54B | 0.97B | -0.14B | 0.32B | 0.01B | 1.18B | -0.12B | 0.10B | 0.69B | 0.57B | -0.10B | 0.23B | 0.37B | 1.16B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90B | | | | | 0.18B | 0.12B | | | | | | | | | | | | | | | | | | | | 0.70B | | | | 0.40B | 0.60B | 0.28B | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.15B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
0.16B | 0.26B | 0.25B | 0.24B | 0.23B | 0.23B | 0.26B | 0.25B | 0.27B | 0.22B | 0.25B | 0.33B | 0.52B | 0.38B | 0.41B | 0.39B | 0.39B | 0.40B | 0.42B | 0.44B | 0.40B | 0.37B | 0.36B | 0.37B | 0.34B | 0.32B | 0.32B | 0.34B | 0.30B | 0.31B | 0.58B | 0.33B | 0.48B | 0.58B | 0.53B | 0.53B | 0.51B | 0.48B | 0.47B | 0.38B | 0.44B | 0.45B | 0.41B | 0.42B | 0.40B | 0.38B | 0.38B | 0.40B | 0.38B | 0.30B | 0.33B | 0.32B | 0.32B | 0.36B | 0.32B | 0.31B | 0.30B | 0.30B | 0.28B | 0.27B | 0.27B | 0.26B | 0.26B | 0.27B | 0.24B | 0.25B | 0.25B | 0.26B |
|
Capital Expenditures
|
-0.16B | -0.15B | -0.20B | 1.23B | -0.17B | -0.14B | -0.17B | 1.19B | -0.23B | -0.23B | -0.28B | 1.79B | -0.27B | -0.25B | -0.25B | 1.88B | -0.26B | -0.23B | -0.23B | 1.75B | -0.23B | -0.19B | -0.21B | 1.56B | -0.18B | -0.17B | -0.17B | 1.30B | -0.17B | -0.17B | -0.22B | 1.47B | 0.20B | 0.19B | 0.21B | 0.27B | 0.16B | 0.14B | 0.14B | 0.21B | 0.12B | 0.11B | 0.17B | 0.12B | 0.13B | 0.13B | 0.14B | 0.18B | 0.15B | 0.11B | 0.15B | 0.15B | 0.16B | 0.13B | 0.12B | 0.14B | 0.14B | 0.12B | 0.15B | -0.93B | 0.12B | 0.10B | 0.15B | -0.87B | 0.13B | 0.10B | 0.14B | -0.86B |
|
Acquisitions
|
| | | | | | -4.96B | 9.91B | -0.45B | | -0.91B | 7.92B | | | | | | | -0.04B | 0.08B | -0.16B | | -0.20B | 0.73B | | -3.26B | 9.76B | 6.61B | -2.24B | -0.08B | -33.56B | 72.02B | | | -0.04B | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | 0.01B | | | -0.03B | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.04B | 0.01B | 0.01B | 0.14B | 0.12B | 0.01B | 0.04B | 0.03B | 0.02B | 0.00B | 0.02B | 0.00B | 0.06B | 0.01B | | | 0.00B | 0.04B | 0.00B | 0.02B | 0.01B | 0.01B | |
|
Change in Acquisitions & Divestments
|
0.03B | 0.01B | 0.11B | 0.12B | 0.07B | 0.47B | 0.06B | 0.10B | -0.01B | -0.02B | -0.01B | 0.33B | -0.04B | -0.02B | -0.02B | 0.34B | -0.04B | -0.04B | -0.01B | 0.28B | -0.01B | -0.01B | -0.01B | 0.22B | 0.00B | -0.02B | 0.53B | 0.02B | 0.00B | 0.04B | 1.76B | 0.20B | 1.41B | 0.07B | 0.12B | 1.87B | 0.82B | 0.02B | 0.04B | 0.01B | 0.01B | 0.12B | 0.03B | -0.17B | 0.01B | 0.00B | 0.00B | | 0.05B | 0.11B | 0.02B | | | 0.00B | 0.00B | | | | | | | | 0.04B | | | | | 0.04B |
|
Cash from Investing Activities
|
-0.14B | -0.17B | -0.34B | -0.26B | -0.33B | 0.19B | -5.10B | -0.22B | -0.68B | -0.24B | -1.19B | -5.49B | -0.19B | -0.28B | -0.25B | -0.41B | -0.27B | -0.27B | -0.30B | -0.32B | -0.39B | -0.19B | -0.53B | -0.35B | -0.22B | -4.92B | -0.14B | -0.29B | -2.42B | -0.23B | -32.30B | -0.80B | 1.52B | -0.09B | 0.10B | 1.91B | 1.04B | 0.41B | 0.35B | 0.07B | 0.27B | 0.43B | 0.22B | 0.43B | 0.25B | 0.31B | 0.16B | 0.14B | 0.51B | 0.48B | 0.29B | 0.25B | 0.16B | 0.18B | 0.15B | 0.17B | 0.18B | 0.30B | 0.18B | 0.30B | 0.14B | 0.18B | 0.27B | 0.20B | 0.20B | 0.24B | 0.14B | 0.17B |
|
Other financing activities
|
11.73B | 12.50B | 12.74B | 12.88B | 13.04B | 13.14B | 13.18B | 13.25B | 0.00B | 13.34B | 13.33B | 0.00B | | 13.43B | 13.46B | 0.01B | 13.49B | 13.51B | 13.55B | 0.00B | 13.72B | 13.82B | 13.91B | 0.01B | 14.23B | 14.32B | 14.43B | -0.01B | 18.10B | 18.24B | 200.00B | -0.01B | -0.01B | 23.44B | 23.47B | -0.01B | -0.01B | -0.01B | -0.00B | -0.04B | -0.01B | -0.00B | 0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.04B | -0.07B | -0.00B | -0.01B | -0.06B | -0.08B | -0.08B | -0.01B | -0.01B | | 0.01B | 0.00B | 0.00B | -0.00B | 0.04B |
|
Cash from Financing Activities
|
-0.02B | -1.13B | -0.90B | -0.21B | -0.17B | 1.52B | -0.20B | -0.57B | -0.77B | -0.68B | 0.70B | 4.09B | -0.61B | -0.76B | -0.57B | 0.27B | -2.26B | -0.75B | -0.26B | -0.62B | -0.63B | -0.82B | -0.33B | -0.59B | 0.09B | 1.09B | -1.09B | 4.71B | 0.27B | 0.28B | 25.37B | -0.70B | -1.77B | -0.65B | -0.82B | -2.51B | -2.09B | -0.06B | -0.70B | -0.50B | -0.19B | -0.04B | -1.46B | -0.24B | -0.70B | -0.00B | -1.06B | -0.12B | -0.49B | -0.00B | -1.18B | -0.50B | 0.00B | -0.34B | -0.44B | -0.71B | -0.71B | -0.06B | -0.58B | -0.58B | -0.15B | -0.97B | | -0.67B | -1.74B | 0.01B | -0.45B | 0.04B |
|
Dividends Paid - Common
|
-0.13B | -0.13B | -0.13B | 0.92B | -0.17B | -0.16B | -0.17B | 1.16B | -0.20B | -0.20B | -0.20B | 1.41B | -0.17B | -0.23B | -0.24B | 1.50B | -0.28B | -0.27B | -0.26B | 1.90B | -0.29B | -0.30B | -0.29B | 2.04B | | | | 1.16B | -0.06B | -0.07B | -0.07B | 1.49B | 0.35B | 0.34B | 0.12B | 0.09B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
-0.07B | 0.06B | 0.04B | -0.08B | -0.02B | -0.17B | 0.19B | | 0.02B | 0.02B | -0.04B | -0.02B | 0.02B | -0.02B | 0.01B | 0.01B | -0.06B | -0.01B | 0.01B | 0.01B | -0.01B | 0.00B | -0.04B | -0.06B | -0.06B | 0.02B | -0.01B | -0.02B | -0.21B | 0.00B | 0.04B | -0.50B | 0.03B | 0.00B | 0.01B | 0.02B | 0.01B | -0.07B | -0.05B | -0.04B | -0.00B | 0.03B | -0.01B | 0.01B | -0.03B | 0.01B | 0.02B | 0.00B | -0.04B | -0.01B | -0.03B | -0.05B | -0.06B | -0.12B | -0.08B | 0.15B | 0.01B | -0.08B | -0.03B | 0.07B | -0.10B | -0.05B | 0.10B | -0.12B | 0.04B | -0.01B | -0.01B | -0.01B |
|
Change in Cash
|
0.50B | -0.59B | -0.16B | 0.40B | 0.36B | 2.50B | -3.92B | 0.31B | -0.53B | 0.42B | -0.05B | 0.01B | -0.03B | 0.13B | 0.24B | 1.45B | -1.49B | -0.15B | -0.10B | -0.11B | -0.14B | 0.05B | 0.52B | 0.75B | 1.17B | -2.33B | -0.14B | 6.02B | -0.98B | 1.02B | -5.43B | -0.57B | -0.09B | -0.30B | 0.08B | 0.28B | 0.46B | 0.44B | 0.01B | -0.09B | 0.19B | 0.19B | -0.92B | 0.73B | -0.17B | 0.60B | -0.57B | 0.35B | -0.43B | 0.69B | -0.39B | 0.15B | 0.05B | -0.16B | 0.17B | 0.58B | -0.66B | 0.49B | -0.42B | 0.98B | -0.24B | -0.73B | 1.06B | -0.02B | -1.60B | 0.46B | 0.04B | 1.35B |
|
Free Cash Flow
|
0.89B | 0.81B | 1.22B | -0.27B | 1.05B | 1.09B | 1.37B | -0.08B | 1.13B | 1.55B | 0.76B | -0.36B | 1.03B | 1.45B | 1.30B | -0.30B | 1.37B | 1.10B | 0.67B | -0.93B | 1.12B | 1.25B | 1.64B | 0.19B | 1.54B | 1.65B | 1.26B | 0.32B | 1.55B | 1.14B | 1.68B | -0.04B | -0.07B | 0.24B | 0.58B | 0.59B | 1.33B | 0.03B | 0.28B | 0.15B | -0.01B | -0.34B | 0.16B | 0.42B | 0.18B | 0.14B | 0.16B | 0.15B | -0.56B | 0.10B | 0.38B | 0.30B | -0.21B | -0.00B | 0.42B | 0.83B | -0.28B | 0.20B | -0.14B | 2.12B | -0.25B | 0.01B | 0.55B | 1.44B | -0.23B | 0.13B | 0.23B | 2.02B |
|
Net Cash Flow
|
0.57B | -0.65B | -0.21B | 0.48B | 0.38B | 2.67B | -4.11B | 0.31B | -0.55B | 0.40B | -0.01B | 0.03B | -0.05B | 0.15B | 0.23B | 1.43B | -1.42B | -0.14B | -0.11B | -0.12B | -0.12B | 0.05B | 0.57B | 0.81B | 1.23B | -2.35B | -0.13B | 6.04B | -0.77B | 1.02B | -5.47B | -0.07B | -0.12B | -0.30B | 0.07B | 0.27B | 0.44B | 0.51B | 0.06B | -0.06B | 0.20B | 0.17B | -0.91B | 0.73B | -0.14B | 0.58B | -0.59B | 0.35B | -0.39B | 0.70B | -0.36B | 0.20B | 0.11B | -0.04B | 0.25B | 0.43B | -0.67B | 0.57B | -0.39B | 0.91B | -0.13B | -0.69B | 0.96B | 0.10B | -1.65B | 0.47B | 0.05B | 1.36B |