|
Net Income
|
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 | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.03B | -0.01B | -0.01B | -0.01B | -0.01B | -0.08B | -0.04B | -0.06B | -0.02B | 0.05B | 0.02B | 0.03B | 0.02B | 0.06B | 0.07B | 0.21B | 0.08B | 0.16B | 0.12B | 0.09B | 0.05B | 0.14B | 0.14B | -0.09B | 0.03B | -0.03B | 0.06B | 0.06B | 0.11B | 0.10B | -0.04B | 0.07B | 0.46B | 0.04B | 0.04B | -0.06B | -0.00B | 0.00B | -0.00B | | | | | | 0.07B | 0.11B | 0.08B | 0.06B |
|
Share-based Compensation
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | -0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | -0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.00B | 0.01B | 0.01B | 0.01B | 0.06B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.03B |
|
Deferred Taxes
|
| | 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 | -0.02B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.02B | -0.01B | -0.01B | -0.05B | -0.02B | 0.03B | -0.01B | -0.02B | -0.00B | -0.01B | 0.01B | -0.15B | 0.01B | 0.00B | 0.01B | 0.03B | -0.01B | 0.02B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | -0.08B | 0.01B | 0.00B | -0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.05B | -0.00B | -0.00B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.00B | 0.00B | 0.07B | 0.03B |
|
Cash from Discontinued Operations
|
| | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19B | 0.10B | 0.14B | -0.56B | 0.56B | 0.70B | 0.01B | -0.02B | -0.04B | -0.01B | | -0.00B | -0.00B | | | | | | | | |
|
Gains from Sales and Divestitures
|
-0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
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 | -0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.03B | 0.00B | 0.00B | 0.02B | 0.01B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.01B | 0.00B | 0.02B | 0.17B | 0.15B | 0.23B | -0.46B | 0.16B | 0.21B | -0.18B | -0.10B | 0.08B | 0.03B | 0.03B | -0.06B | 0.02B | 0.00B | 0.00B | -0.03B | 0.03B | 0.00B | -0.00B | -0.13B | 0.07B | 0.00B | | -0.05B | 0.05B | 0.00B | -0.00B | -0.10B |
|
Asset Writedowns and Impairment
|
-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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 3,130.00B | 3,005.00B | 2,543.00B | | | 1,381.96B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
-0.00B | | | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.03B | -0.02B | -0.01B | -0.00B | -0.01B | -0.02B | 0.01B | -0.01B | 0.05B | -0.07B | 0.06B | 0.05B | 0.01B | 0.26B | 0.14B | 0.22B | 0.02B | 0.21B | 0.29B | 0.27B | -0.02B | 0.27B | 0.29B | 0.57B | -0.10B | 0.26B | 0.28B | 0.19B | 0.18B | 0.21B | -0.10B | 0.00B | 0.08B | 0.23B | 0.25B | -0.07B | 0.19B | 0.17B | 0.27B | 0.20B | 0.08B | 0.13B | 0.24B | 0.25B | 0.14B | 0.21B | 0.26B | 0.19B | 0.14B | 0.25B | 0.37B | 0.23B |
|
Amortization of Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06B | | | | | | | | | | | | |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | | | | 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 | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 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 |
|
Amortization
|
0.04B | 0.04B | 0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF)
|
| | | | | | 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 | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.03B | 0.06B | 0.10B | 0.17B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.17B | 0.17B | 0.17B | 0.18B | 0.18B | 0.19B | 0.18B | 0.18B | 0.19B | -0.08B | 0.18B | 0.20B | 0.12B | 0.03B | 0.12B | 0.12B | 0.12B | 0.03B | 0.09B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B |
|
Change in Receivables
|
0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.02B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.06B | 0.00B | 0.02B | 0.07B | -0.05B | 0.06B | -0.01B | -0.01B | -0.03B | 0.03B | 0.08B | 0.07B | 0.02B | 0.10B | 0.09B | 0.12B | 0.10B | 0.08B | 0.08B | -0.25B | 0.25B | 0.04B | -0.10B | -0.29B | -0.04B | -0.14B | 0.35B | -0.17B | 0.20B | 0.03B | 0.15B | -0.20B | 0.15B | 0.09B | -0.04B | -0.10B | 0.07B | -0.01B | 0.08B | -0.10B | 0.12B | 0.02B | -0.05B | -0.04B | 0.11B | 0.02B | -0.02B | -0.06B |
|
Change in Account Payables
|
0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.01B | 0.05B | -0.01B | 0.00B | 0.01B | -0.01B | -0.01B | -0.04B | 0.01B | -0.09B | 0.01B | -0.07B | 0.15B | -0.06B | 0.04B | 0.06B | 0.09B | -0.06B | 0.01B | 0.04B | 0.04B | -0.06B | -0.02B | -0.07B | 0.05B | -0.07B | -0.21B | 0.25B | 0.03B | 0.03B | -0.01B | 0.11B | -0.04B | 0.12B | -0.04B | -0.06B | 0.05B | -0.01B | -0.05B | 0.02B | -0.01B | 0.05B | -0.03B | -0.04B | 0.02B | -0.01B | -0.01B | 0.01B | -0.01B |
|
Change in Accured Expenses
|
| | | | | | 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 | -0.00B | 0.01B | -0.01B | 0.02B | 0.01B | -0.02B | 0.02B | 0.01B | 0.03B | -0.00B | 0.01B | 0.06B | -0.12B | -0.09B | -0.02B | 0.03B | 0.07B | -0.04B | 0.02B | -0.06B | -0.04B | -0.01B | -0.04B | -0.08B | -0.05B | 0.02B | 0.23B | -0.02B | -0.10B | 0.07B | 0.05B | 0.05B | -0.15B | 0.12B | 0.05B | -0.04B | -0.09B | 0.02B | 0.01B | 0.04B | -0.07B | 0.02B | -0.01B | 0.01B | -0.05B | 0.04B | -0.01B | 0.05B | -0.01B |
|
Change in Taxes
|
| | | | | | | 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 | 0.02B | -0.00B | 0.01B | -0.06B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
| | | | | | 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 | 0.01B | -0.01B | -0.03B | 0.07B | 0.07B | -0.01B | 0.02B | -0.09B | 0.05B | -0.02B | 0.01B | 0.05B | 0.09B | 0.01B | -0.00B | -0.05B | 0.03B | -0.01B | -0.01B | -0.09B | 0.02B | 0.07B | -0.03B | -0.02B | 0.02B | 0.02B | -0.04B | -0.02B | 0.04B | 0.00B | -0.11B | 0.07B | 0.02B | 0.01B | -0.01B | -0.01B | 0.02B | 0.05B | 0.00B | 0.04B | -0.00B | -0.03B | 0.01B | 0.06B |
|
Capital Expenditures
|
-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 | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.07B | 0.13B | 0.11B | 0.11B | 0.09B | 0.16B | 0.12B | 0.14B | 0.13B | 0.11B | 0.14B | 0.13B | 0.14B | 0.14B | 0.12B | 0.12B | 0.18B | -0.03B | 0.14B | 0.12B | -0.04B | 0.03B | 0.07B | 0.06B | 0.08B | 0.06B | 0.12B | 0.12B | 0.11B | 0.17B | 0.22B | 0.13B | 0.14B | 1.04B | 0.31B | 0.19B | 0.13B | 0.17B | 0.20B | 0.20B | 0.16B | 0.11B |
|
Sales of Property, Plant and Equipment
|
0.00B | 0.00B | | -0.00B | | | 0.00B | | | | 0.00B | 0.00B | | | | | | | | | | | 0.00B | -0.00B | | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.06B | 0.01B | 0.05B | 0.03B | 0.05B | 0.05B | 0.04B | 0.11B | 0.04B | 0.05B | 0.02B | 0.06B | 0.04B | 0.04B | 0.02B | 0.01B | 0.06B | 0.00B | 0.00B | 0.00B | 0.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.06B | 0.01B | 0.01B | 0.01B | 0.02B |
|
Acquisitions
|
-0.00B | | | 0.00B | | | 0.00B | | -0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.05B | 0.02B | 0.00B | 0.33B | 0.11B | 0.19B | 0.01B | 0.61B | 0.00B | 0.06B | 1.55B | -0.00B | 2.28B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14B | -0.06B | -0.01B | -0.03B | -0.04B | 0.69B | -0.01B | -0.01B | -0.02B | 0.00B | | 0.00B | 0.00B | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | |
|
Cash from Investing Activities
|
-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 | -0.05B | -0.02B | -0.01B | -0.34B | -0.11B | -0.19B | -0.02B | -0.62B | -0.02B | -0.07B | -1.57B | -0.06B | -2.39B | -0.10B | -0.08B | -0.07B | 0.39B | -0.10B | -0.12B | -0.11B | -0.06B | -0.13B | -0.06B | -0.14B | -0.07B | | -0.01B | -0.02B | -0.03B | -0.08B | -0.09B | 0.09B | 0.01B | -0.04B | -0.04B | -0.07B | 0.00B | -0.12B | -0.10B | -0.10B | -0.09B | -0.22B | -0.13B | -0.13B | -1.03B | -0.30B | -0.18B | -0.12B | -0.10B | -0.19B | -0.19B | -0.15B | -0.08B |
|
Other financing activities
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | | | -0.00B | 0.00B | 0.24B | | | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | -0.00B | 0.03B | 0.00B | 0.00B | 0.03B | | 0.01B | | 0.00B | 0.02B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | | | 0.00B | 0.02B | 0.00B | 0.00B | -0.59B | -0.00B | 0.02B | | 0.00B | -0.04B | -0.12B | 0.95B | | 0.00B | -0.00B | 0.00B | 0.31B | -0.00B | 0.02B | | 0.01B | 0.00B | | | | 0.00B | | | 0.00B |
|
Cash from Financing Activities
|
0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.07B | -0.00B | 0.13B | -0.00B | 0.12B | 0.02B | -0.00B | -0.00B | 0.24B | 0.07B | 0.33B | 0.00B | 1.18B | -0.00B | 0.41B | 1.78B | 0.11B | 1.34B | 0.08B | -0.08B | -0.08B | -0.60B | 0.05B | -0.15B | -0.01B | -0.26B | 0.13B | -0.24B | -0.08B | -0.42B | -0.03B | -0.12B | -0.33B | 0.28B | 0.67B | 1.03B | -0.51B | -0.04B | -1.46B | -0.03B | -0.39B | -0.05B | -0.02B | -0.65B | -0.03B | -0.15B | -0.01B | -0.03B | -0.04B | 0.83B | -0.03B | -0.01B | -0.02B | -0.17B | -0.03B | -0.04B | -0.11B | -0.15B |
|
Dividends Paid - Common
|
| | | | | | | | | | | | 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 | 0.46B | 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 | 0.26B | | | | 0.02B | | | -0.13B | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | 0.00B | -0.00B | | | | | | | | | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.01B | -0.00B | -0.01B | | -0.00B | -0.01B | 0.01B | -0.02B | 0.00B | 0.01B | 0.02B | -0.00B | 0.00B | -0.01B | 0.01B | -0.00B | -0.01B | -0.01B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | | | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | |
|
Change in Cash
|
0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.07B | 0.00B | 0.13B | -0.01B | 0.11B | -0.04B | -0.05B | -0.03B | -0.11B | -0.05B | 0.12B | -0.03B | 0.57B | -0.04B | 0.39B | 0.14B | 0.11B | -1.00B | -0.01B | 0.10B | -0.02B | 0.01B | -0.03B | -0.06B | 0.18B | -0.05B | -0.02B | -0.06B | 0.07B | 0.07B | -0.12B | 0.12B | -0.07B | -0.05B | 0.75B | 1.16B | -0.26B | 0.03B | -1.43B | 0.17B | -0.55B | 0.01B | 0.74B | -0.57B | 0.11B | -0.08B | -0.15B | -0.02B | 0.06B | 0.06B | -0.18B | 0.02B | 0.13B | -0.09B | -0.08B | 0.01B | 0.11B | -0.01B |
|
Free Cash Flow
|
-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 | -0.01B | -0.01B | -0.03B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | 0.00B | -0.03B | 0.04B | -0.10B | -0.01B | -0.08B | -0.11B | 0.15B | 0.04B | 0.05B | -0.11B | 0.07B | 0.17B | 0.15B | -0.16B | 0.14B | 0.14B | 0.43B | -0.21B | 0.14B | 0.10B | 0.22B | 0.04B | 0.10B | -0.07B | -0.03B | 0.00B | 0.17B | 0.17B | -0.12B | 0.07B | 0.05B | 0.16B | 0.03B | -0.15B | | 0.10B | -0.79B | -0.16B | 0.02B | 0.14B | 0.02B | -0.06B | 0.05B | 0.21B | 0.12B |
|
Net Cash Flow
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.07B | 0.00B | 0.13B | -0.01B | 0.11B | -0.04B | -0.05B | -0.03B | -0.11B | -0.05B | 0.12B | -0.03B | 0.57B | -0.04B | 0.39B | 0.14B | 0.12B | -1.00B | -0.01B | 0.10B | -0.02B | 0.01B | -0.03B | -0.06B | 0.18B | -0.05B | -0.03B | -0.04B | 0.07B | 0.08B | -0.12B | 0.12B | -0.07B | 0.43B | 0.77B | 1.15B | -0.51B | -0.03B | -1.43B | 0.17B | -0.21B | -0.12B | 0.04B | -0.58B | 0.14B | -0.05B | -0.15B | -0.02B | 0.07B | 0.06B | -0.18B | 0.02B | 0.12B | -0.08B | -0.08B | 0.01B | 0.11B | -0.01B |