|
Net Income
|
0.08B | 0.16B | 0.18B | 0.07B | 0.10B | 0.16B | 0.19B | 0.22B | 0.10B | 0.18B | 0.18B | 0.19B | 0.15B | 0.13B | 0.25B | -0.14B | 0.12B | 0.18B | 0.20B | 0.30B | 0.09B | 0.20B | 0.19B | 0.12B | 0.11B | 0.41B | 0.12B | 0.05B | 0.10B | 0.07B | -0.03B | 0.08B | 0.10B | 0.09B | -0.08B | 0.05B | 0.25B | 0.08B | 0.02B | 0.10B | 0.07B | 0.37B | 0.15B | -0.62B | 0.15B | 0.36B | 0.57B | 0.00B | 0.06B | 0.12B | 0.10B | 0.00B | 0.00B | 0.04B | 0.03B | 169.10 | 0.01B | 0.01B | 0.01B | 0.00B | | | 797.98 | 0.04B | 0.02B | 0.22B |
|
Share-based Compensation
|
| | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
0.16B | 0.17B | 0.17B | -0.00B | 0.14B | 0.12B | 0.12B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.09B | 0.10B | 0.09B | | 0.19B | 0.19B | 0.82B | 0.82B | 0.82B | 0.78B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | 0.00B | | | | | | | | | | | | 0.14B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 21.87B | 0.00B | 0.00B | | 40.96B | 0.00B | 0.00B | | | | | | | | | | | | 0.00B | | | | -0.00B | | 0.00B | | | | 3.89B | -3.67B | -0.07B | -1.46B | 3.10B | -2.47B | -10.01B | -12.96B | | -0.23B | | |
|
Gains from Investment Securities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86B | | | | 3.82B | 152.11B | | | | | | |
|
Change in Working Capital
|
-0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07B | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization
|
0.00B | 0.00B | 0.04B | 0.07B | 0.04B | 0.09B | 0.00B | 0.06B | 0.10B | 0.18B | 0.00B | 0.15B | 0.15B | 3.04B | 3.66B | 0.16B | 4.12B | 4.22B | 4.27B | 4.37B | 4.38B | 4.61B | 4.53B | 4.31B | 4.20B | 4.34B | 4.36B | 0.00B | 0.00B | 3.73B | 3.56B | 0.00B | 0.00B | 4.16B | 3.92B | 4.09B | 3.99B | 4.14B | 10.19B | 4.13B | 4.11B | 4.12B | 4.29B | 3.69B | 3.20B | 3.55B | 4.10B | 4.13B | 4.20B | 4.24B | 4.26B | 6.83B | 7.10B | 7.14B | -16.02B | -9.60B | -10.98B | -42.65B | 10.65B | 135.08B | -33.46B | -14.49B | -299.20B | -9.73B | 5.70B | 5.92B |
|
Depreciation & Amortization (CF)
|
0.08B | 0.09B | 0.09B | 0.11B | 0.12B | 0.12B | 0.13B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.16B | 0.15B | 0.16B | -654.94 | | -194.98 | -193.17 | -197.31 | -198.70 | -208.27 | 0.83B | | | | | -222.73 | -236.73 | | -857.66 | | -246.86 | | -976.92 | | -250.89 | -265.74 | | | | | | | | | | | | | | | | | | | | | | | | | | | -266.96 | -263.51 |
|
Capital Expenditures
|
| | | -0.00B | | | | | | | | 0.84B | | | | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | -0.00B | | | | | | | | -0.89B | | | | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other financing activities
|
0.32B | 0.34B | 0.34B | 0.35B | 0.36B | 0.36B | 0.36B | 0.37B | 0.38B | 0.53B | 0.51B | -0.55B | 1.23B | 1.18B | 1.21B | -0.05B | 1.26B | 1.28B | 1.23B | 1.22B | 1.20B | 1.22B | 1.15B | 1.06B | 1.04B | 0.97B | 0.95B | 0.00B | -0.00B | 0.85B | -0.00B | -0.00B | -0.00B | 0.89B | 0.84B | 0.85B | 0.82B | 0.84B | 0.80B | 0.83B | 0.83B | 0.82B | 0.83B | 0.80B | 0.68B | 0.72B | 0.77B | 0.78B | 0.79B | 0.79B | 0.77B | 0.77B | 0.79B | 0.79B | 3.09B | -1.93B | -2.73B | -6.17B | 11.57B | -4.14B | 0.83B | -2.25B | -6.12B | -2.19B | 0.68B | 0.72B |
|
Cash from Financing Activities
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Debt Issuances and Repayments
|
| 1.09B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | -0.00B | | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | -0.00B | | | | | | | | 0.20B | | | | 0.02B | | | | | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
| | | 0.00B | | | | | | | | -0.84B | | | | -0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Cash Flow
|
| | | -0.00B | | | | | | | | -0.89B | | | | -0.07B | | | | | | | 0.00B | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |