|
Net Income
|
0.12B | 0.18B | -0.14B | 0.10B | -0.00B | -0.16B | -0.20B | 0.17B | 0.01B | -0.10B | -0.34B | 0.06B | 0.05B | -0.05B | -0.00B | -0.33B | 0.04B | 0.09B | -0.09B | -0.01B | | -0.01B | 0.09B | 0.00B | 0.04B | 0.22B | -0.01B | 0.13B | -0.04B | -0.08B | 0.08B | 0.13B | 0.01B | -0.12B | -0.37B | -0.03B | -0.01B | -0.02B | 0.01B | 0.00B | -0.05B | -0.03B | -0.18B | -0.03B | 0.05B | 0.09B | -0.04B | -0.13B | 0.04B | 0.06B | 0.08B | 0.04B | 0.02B | | | 0.02B | 0.18B | 0.17B | 0.08B | 0.12B | 0.14B | 0.12B | 0.06B | 0.08B | |
|
Share-based Compensation
|
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 | -0.00B | 0.00B | 0.00B | 0.01B | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| 0.01B | 0.02B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
0.14B | | | 0.37B | 0.09B | | | | | | | | | | | | -0.03B | | | | | | | | 0.18B | 0.15B | 0.30B | | 0.15B | 0.16B | 0.20B | 0.17B | 0.11B | 0.17B | | 0.54B | 0.03B | 0.08B | | 0.18B | 0.11B | | | | 0.44B | | | | 0.03B | 63.47B | 78.22B | -235.65B | 0.04B | | | | 0.16B | 0.20B | 0.14B | -0.50B | 0.13B | 0.16B | 0.12B | -0.41B | |
|
Gains from Sales and Divestitures
|
| | | 0.00B | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | 0.01B | 0.08B | | | 0.02B | -0.05B | -0.01B | 0.01B | | | -0.02B | -0.01B | -0.01B | 0.11B | -0.13B | -0.00B | -0.00B | 0.26B | | 0.10B | 0.03B | 0.31B | 0.02B | -0.04B | -0.03B | 0.00B | -0.02B | -0.03B | 0.01B | 0.08B | -0.01B | 0.08B | 0.01B | 0.04B | -0.03B | 0.06 | 0.06 | 0.02B | -0.02B | -0.02B | -0.03B | -0.00B | -0.02B | 0.07B | 0.02B | -0.10B | -0.02B | 0.07B | 0.02B | -0.10B | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | 0.01B | -0.01B | 0.00B | | -0.06B | -0.11B | | | -0.00B | | -0.02B | 0.00B | -0.02B | -0.06B | | -0.04B | 0.01B | 0.00B | | 0.05B | 0.24B | 0.01B | 0.02B | | | | 0.00B | | | | | | | | -0.00B | | | -0.00B | -0.00B | | | | | | | | | | | | |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | 0.00B | | | | 0.04B | | | | 0.02B | | | 0.00B | 0.00B | | | | 0.00B | | | | | 0.03B | -0.05B | 0.02B | -0.01B | 0.04B | 0.08B | -0.03B | | 0.01B | 0.04B | -0.02B | 0.02B | 0.00B | 0.01B | 0.00B | 0.02B | 0.07B | 0.03B | 0.27B | | 0.08B | | 0.05B | 0.17B | -0.02B | 0.00B | 0.00B | | | | | | | | | | -0.01B | -0.00B | 0.00B | -0.01B | |
|
Change in Working Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.02B | | | | -0.00B | -0.00B | -0.05B | | | -0.00B | 0.00B | | -0.01B | -0.00B | | -0.00B | -0.00B | -0.01B | | -0.00B | -0.00B | -0.00B | | -0.00B | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25B | 0.41B | 0.42B | 0.30B | 0.39B | 0.36B | 0.32B | 0.27B | 0.24B | 0.30B | 0.25B | 0.23B | 0.12B | 0.15B | 0.18B | 0.19B | 0.24B | 0.28B | 0.25B | | | | | | | |
|
Change in Account Payables
|
| 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.09B | 0.05B | 0.08B | 0.19B | 0.11B | 0.12B | 0.11B | 0.13B | 0.10B | | 0.16B | 0.08B | 0.09B | 0.05B | 0.06B | 0.09B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | | | | | 0.14B | 0.13B | 0.14B | 0.12B | 0.12B | 0.14B | 0.10B | 0.08B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B |
|
Change in Accured Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32B | 0.26B | 0.28B | 0.21B | 0.27B | 0.35B | 0.40B | 0.38B | 0.43B | 0.43B | 0.44B | 0.46B | 0.26B | 0.35B | 0.31B | 0.31B | 0.14B | 0.13B | 0.15B | 0.12B | 0.13B | 0.13B | 0.12B | 0.11B | 0.12B | 0.10B | 0.12B | 0.12B | 0.11B | |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | | | | | | -0.00B | | | | |
|
Other Working Capital Changes
|
0.06B | 0.00B | 0.05B | -0.28B | -0.05B | 0.02B | 0.06B | -0.08B | 0.00B | 4,554.99B | -0.00B | 0.13B | 0.00B | -0.03B | 0.00B | 0.16B | -0.11B | 5,743.11B | 0.00B | -0.07B | | 0.02B | 0.00B | -0.10B | -0.03B | -0.02B | 0.08B | -0.01B | -0.02B | 0.01B | 0.04B | -0.08B | -0.03B | 0.05B | 0.05B | -0.17B | -0.01B | 0.03B | -0.06B | 0.10B | 0.02B | 0.00B | 0.02B | 0.01B | -0.02B | 0.09B | 0.02B | -0.21B | -0.05B | 0.02B | 0.02B | 0.07B | -0.05B | -0.04B | -0.02B | 0.24B | -0.04B | 0.01B | 0.04B | -0.01B | -0.03B | 0.03B | 0.05B | -0.06B | |
|
Cash from Operations
|
0.14B | 0.09B | 0.07B | 0.07B | 0.09B | 0.13B | 0.13B | 0.06B | -0.09B | 0.10B | 0.04B | 0.06B | 0.06B | 0.08B | 0.12B | 0.03B | -0.03B | 0.10B | 0.03B | 0.20B | | 0.10B | 0.09B | 0.16B | 0.18B | 0.15B | 0.28B | 0.14B | 0.15B | 0.16B | 0.20B | 0.17B | 0.11B | 0.17B | 0.16B | 0.10B | 0.03B | 0.08B | -0.03B | 0.10B | 0.11B | 0.07B | 0.08B | 0.13B | 0.44B | 0.34B | 0.12B | 0.09B | -0.02B | 0.04B | 0.03B | -0.19B | -0.02B | 0.00B | 0.07B | 0.14B | 0.16B | 0.20B | 0.14B | 0.13B | 0.13B | 0.16B | 0.12B | 0.06B | |
|
Capital Expenditures
|
-0.17B | -0.17B | -0.09B | 0.93B | -0.04B | -0.05B | -0.08B | 0.52B | -0.08B | -0.28B | -0.20B | 1.32B | -0.05B | -0.16B | -0.21B | 0.94B | -0.07B | -0.25B | -0.23B | 1.31B | | -0.50B | -0.13B | 1.73B | -0.67B | -0.21B | -0.70B | 3.37B | -0.18B | -0.09B | -0.28B | 1.20B | -0.26B | -0.10B | -0.33B | 1.75B | -0.17B | 0.48B | 0.25B | 0.13B | -0.12B | 0.04B | -0.01B | 0.11B | -0.01B | -0.00B | -0.01B | 0.03B | -0.00B | -0.01B | -0.01B | 0.04B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | 0.08B | |
|
Sales of Property, Plant and Equipment
|
0.08B | 0.12B | | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | | 0.03B | 0.00B | 0.20B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | | | | 0.00B | 0.01B | 0.01B | | | 0.01B | 0.06B | 0.09B | 0.01B | 0.09B | 0.05B | 0.01B | 0.01B | 0.01B | | | | 0.03B | | | | 0.02B | 0.06B | | | | 0.03B | | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | | | | 0.04B | -0.09B | 0.02B | | | 0.07B | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
-0.08B | | | -0.31B | -0.03B | | | | | | | | | | | | -0.22B | | | | | | | | -0.68B | -0.21B | -0.70B | | 0.06B | -0.06B | -0.09B | -0.44B | -0.24B | -0.11B | | -1.08B | -0.16B | -0.18B | | -0.66B | -0.13B | 0.23B | | -0.26B | 0.05B | -0.04B | 0.01B | | -0.01B | 0.00B | -0.01B | 0.07B | | | | | 0.00B | 0.07B | 0.04B | -0.09B | 0.09B | 0.03B | -0.05B | 0.02B | |
|
Change in Acquisitions & Divestments
|
0.00B | 0.02B | -0.00B | -0.02B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | | | | | | | | | 0.01B | 0.01B | | 0.00B | 0.01B | -0.01B | | | | 0.01B | -0.02B | 0.01B | 0.01B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | | | -0.01B | | | -0.00B | | | | | -0.22B | | -0.03B | 0.46B | 0.00B | 0.07B | 0.04B | -0.15B | 0.06B | 0.06B | -0.01B | -0.28B | |
|
Cash from Investing Activities
|
-0.08B | -0.05B | -0.09B | -0.09B | -0.03B | -0.03B | -0.16B | -0.19B | -0.14B | -0.28B | -0.19B | -0.56B | -0.03B | -0.18B | -0.22B | -0.22B | -0.22B | -0.24B | -0.38B | -0.35B | | -0.38B | -0.20B | -0.26B | -0.68B | -0.21B | -0.70B | -0.24B | 0.06B | -0.06B | -0.09B | -0.44B | -0.24B | -0.11B | -0.42B | -0.30B | -0.16B | -0.18B | -0.25B | -0.08B | -0.13B | 0.12B | -0.04B | 0.15B | 0.05B | 0.01B | 0.01B | -0.00B | 0.02B | -0.00B | -0.01B | 0.02B | 0.25B | 0.02B | 0.01B | 0.03B | 0.00B | 0.07B | 0.04B | -0.06B | 0.09B | 0.03B | -0.05B | 0.09B | |
|
Other financing activities
|
0.01B | -0.00B | -0.00B | -0.45B | -0.00B | -0.00B | -0.07B | 0.11B | -0.00B | 0.00B | -0.00B | 0.08B | -0.13B | 0.10B | 0.00B | 0.02B | 0.09B | -0.09B | -0.01B | 0.04B | | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.18B | 395.00 | -1.00B | 610.00 | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | -0.04B | -0.25B | 0.25B | -0.00B | -0.63B | -0.00B | -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 | |
|
Cash from Financing Activities
|
-0.10B | -0.34B | 0.04B | -0.05B | 0.15B | -0.09B | 0.09B | 0.21B | 0.02B | 0.11B | 0.43B | 0.42B | -0.01B | 0.05B | 0.02B | 0.24B | 0.09B | 0.20B | 0.43B | 0.15B | | 0.45B | 0.06B | 0.20B | 0.37B | 0.08B | 0.48B | -0.01B | -0.23B | 0.03B | -0.19B | 0.19B | 0.09B | 0.00B | 0.00B | 0.19B | 0.15B | 0.07B | 0.19B | 0.03B | 0.01B | -0.37B | 0.03B | -0.05B | -0.25B | -0.50B | -0.22B | -0.12B | -0.08B | -0.06B | -0.04B | -0.04B | -0.38B | 0.01B | -0.04B | -0.05B | -0.21B | -0.22B | -0.07B | -0.01B | -0.14B | -0.06B | -0.07B | -0.15B | |
|
Dividends Paid - Common
|
-0.03B | -0.03B | -0.03B | 0.19B | -0.03B | -0.04B | -0.04B | 0.27B | -0.02B | -0.02B | -0.02B | 0.27B | -0.02B | -0.02B | -0.02B | 0.31B | -0.06B | 0.02B | -0.02B | 0.34B | | -0.02B | -0.02B | 0.43B | -0.02B | 0.32 | -0.04B | 0.45B | -0.00B | 0.06 | -0.00B | 0.15B | -0.00B | -0.00B | -0.00B | 0.12B | -0.01B | 0.02B | 0.01B | 0.05B | -0.01B | | | 0.01B | | | | | | | | -0.00B | | | -0.05B | -0.10B | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | -0.02B | -0.03B | 0.04B | | 0.03B | 0.01B | -0.04B | | | | | | | | | | | | | | | | 0.01B | -0.01B | | 0.01B | -0.01B | | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 500,000.00B | -0.01B | | | 0.00B | -0.01B | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
-0.04B | -0.30B | 0.02B | -0.07B | 0.21B | 0.01B | 0.05B | 0.09B | -0.21B | -0.07B | 0.28B | -0.08B | 0.02B | -0.05B | -0.08B | 0.05B | -0.16B | 0.06B | 0.08B | -0.00B | | 0.16B | -0.04B | 0.10B | -0.12B | 0.02B | 0.08B | -0.11B | -0.02B | 0.13B | -0.08B | -0.08B | -0.05B | 0.06B | -0.26B | -0.00B | 0.03B | -0.03B | -0.09B | 0.05B | -0.01B | -0.17B | 0.07B | 0.06B | 0.23B | -0.15B | -0.10B | -0.04B | -0.07B | -0.02B | -0.02B | -0.02B | -0.15B | 0.03B | 0.04B | 0.13B | -0.06B | 0.06B | 0.10B | 0.06B | 0.07B | 0.14B | 0.00B | -0.00B | |
|
Beginning Cash Balance
|
-0.00B | -0.00B | -0.02B | 0.05B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
0.31B | 0.27B | 0.16B | -0.86B | 0.14B | 0.17B | 0.21B | -0.45B | -0.02B | 0.38B | 0.24B | -1.26B | 0.10B | 0.24B | 0.33B | -0.91B | 0.04B | 0.35B | 0.26B | -1.11B | | 0.59B | 0.22B | -1.57B | 0.85B | 0.36B | 0.98B | -3.23B | 0.33B | 0.25B | 0.47B | -1.02B | 0.37B | 0.27B | 0.49B | -1.64B | 0.20B | -0.41B | -0.28B | -0.03B | 0.23B | 0.04B | 0.09B | 0.02B | 0.45B | 0.34B | 0.12B | 0.06B | -0.02B | 0.05B | 0.04B | -0.22B | -0.01B | 0.01B | 0.07B | 0.12B | 0.16B | 0.21B | 0.14B | 0.12B | 0.13B | 0.16B | 0.12B | -0.01B | |
|
Net Cash Flow
|
-0.04B | -0.30B | 0.02B | -0.07B | 0.21B | 0.01B | 0.05B | 0.09B | -0.21B | -0.07B | 0.28B | -0.08B | 0.02B | -0.05B | -0.08B | 0.05B | -0.16B | 0.06B | 0.08B | -0.00B | | 0.16B | -0.04B | 0.10B | -0.12B | 0.02B | 0.06B | -0.11B | -0.02B | 0.13B | -0.08B | -0.08B | -0.05B | 0.06B | -0.26B | -0.00B | 0.03B | -0.03B | -0.09B | 0.05B | -0.01B | -0.17B | 0.07B | 0.22B | 0.23B | -0.15B | -0.10B | -0.04B | -0.07B | -0.02B | -0.02B | -0.21B | -0.15B | 0.03B | 0.04B | 0.13B | -0.06B | 0.06B | 0.10B | 0.06B | 0.07B | 0.14B | 0.00B | -0.00B | |