Hartford Insurance Group, Inc.

HFF.DE

HFF.DEHartford Insurance Group, Inc. DE flag

Deutsche Börse

121.12

EUR

-0.32

- -

33.51BMarket Cap

Income Statement (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Sales/Revenue/Turnover	21,733	22,086	20,673	18,614	15,997	16,291	17,162	18,750	20,508	20,320	21,649	21,854	24,330	26,384	28,071
+ Sales & Services Revenue	21,733	22,086	20,673	18,614	15,997	16,291	17,162	18,750	20,508	20,320	21,649	21,854	24,330	26,384	28,071
- Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Selling, General & Admin	4,398	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	-4,398	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Non-Operating (Income) Loss	-200	89	-1,471	-1,699	-1,478	-447	-723	-1,753	-2,560	-2,120	-2,905	-2,262	-3,088	-3,849	-4,760
+ Interest Expense, Net	508	457	397	376	346	327	316	298	259	236	234	213	199	199	199
+ Interest Expense	508	457	397	376	346	327	316	298	259	236	234	213	199	199	199
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-708	-368	-1,868	-2,075	-1,824	-774	-1,039	-2,051	-2,819	-2,356	-3,139	-2,475	-3,287	-4,048	-4,959
Pretax Income	200	-89	1,471	1,699	1,478	447	723	1,753	2,560	2,120	2,905	2,262	3,088	3,849	4,760
- Income Tax Expense (Benefit)	-373	-309	246	350	289	-166	985	268	475	383	534	443	584	738	924
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	573	220	1,225	1,349	1,189	613	-262	1,485	2,085	1,737	2,371	1,819	2,504	3,111	3,836
- Net Extraordinary Losses (Gains)	-139	258	1,049	551	-493	-283	2,869	-322	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	139	-258	-1,049	-551	493	283	-2,869	322	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	-278	516	2,098	1,102	-986	-566	5,738	-644	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	712	-38	176	798	1,682	896	-3,131	1,807	2,085	1,737	2,371	1,819	2,504	3,111	3,836
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	712	-38	176	798	1,682	896	-3,131	1,807	2,085	1,737	2,371	1,819	2,504	3,111	3,836
- Preferred Dividends	42	42	10	- -	- -	- -	- -	6	21	21	21	21	21	21	21
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	670	-80	166	798	1,682	896	-3,131	1,801	2,064	1,716	2,350	1,798	2,483	3,090	3,815
EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITA	-668	-467	-189	-276	-373	-398	-399	-467	-451	-562	-680	-625	-510	-356	-396
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	3.28	-0.17	0.85	4.29	10.51	5.5	-18.24	9.64	10.17	8.55	10.95	8.32	10.29	11.79	13.67
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	0.44	0.5	0.5	0.64	0.76	0.86	0.94	1.06	1.26	1.33	1.45	1.62	1.79	1.96	2.17
Depreciation Expense	668	467	189	276	373	398	399	467	451	562	680	625	510	356	396
Basic Weighted Avg Shares	445	438	448	442	416	388	364	358	361	358	349	325	307	294	282
Basic EPS, GAAP	1.51	-0.18	0.37	1.81	4.05	2.31	-8.61	5.03	5.72	4.79	6.73	5.54	8.09	10.51	13.51
Basic EPS from Cont Ops	1.29	0.5	2.74	3.05	2.86	1.58	-0.72	4.14	5.78	4.85	6.79	5.6	8.15	10.59	13.58
Diluted Weighted Avg Shares	478	466	491	460	425	395	364	364	365	361	354	330	312	299	286
Diluted EPS, GAAP	1.4	-0.17	0.34	1.73	3.96	2.27	-8.61	4.95	5.66	4.76	6.64	5.46	7.97	10.35	13.32
Diluted EPS from Cont Ops	1.2	0.47	2.5	2.93	2.8	1.55	-0.72	4.08	5.71	4.82	6.7	5.52	8.04	10.42	13.39

Balance Sheet (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Current Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash, Cash Equivalents & STI	93,047	93,814	68,661	65,713	62,608	35,350	40,426	40,047	45,254	48,469	46,749	40,319	19,299	20,702	22,150
+ Cash & Cash Equivalents	2,581	2,421	1,428	399	448	328	180	112	185	151	205	229	126	183	133
+ ST Investments	90,466	91,393	67,233	65,314	62,160	35,022	40,246	39,935	45,069	48,318	46,544	40,090	19,173	20,519	22,017
+ Accounts & Notes Receiv	8,214	8,208	26,795	26,349	26,726	7,389	7,971	8,352	9,911	10,279	10,968	11,913	12,711	13,138	13,507
+ Accounts Receivable, Net	8,214	8,208	26,795	26,349	26,726	7,389	7,971	8,352	9,911	10,279	10,968	11,913	12,711	13,138	13,507
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	-101,261	-102,022	-95,456	-92,062	-89,334	-42,739	-48,397	-48,399	-55,165	-58,748	-57,717	-52,232	-32,010	-33,840	-35,657
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments & Receivables	124,825	124,428	90,862	68,744	65,537	36,760	41,875	42,894	48,484	51,838	52,151	46,401	49,644	52,588	56,858
+ LT Investments	124,825	124,428	90,862	68,744	65,537	36,760	41,875	42,894	48,484	51,838	52,151	46,401	49,644	52,588	56,858
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	-124,825	-124,428	-90,862	-68,744	-65,537	-36,760	-41,875	-42,894	-48,484	-51,838	-52,151	-46,401	-49,644	-52,588	-56,858
+ Total Intangible Assets	1,061	654	498	498	498	611	1,949	1,947	2,983	2,861	2,769	2,689	2,618	2,548	2,477
+ Goodwill	1,006	654	498	498	498	567	1,290	1,290	1,913	1,911	1,911	1,911	1,911	1,911	1,911
+ Other Intangible Assets	55	- -	- -	- -	- -	44	659	657	1,070	950	858	778	707	637	566
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	-125,886	-125,082	-91,360	-69,242	-66,035	-37,371	-43,824	-44,841	-51,467	-54,699	-54,920	-49,090	-52,262	-55,136	-59,335
Total Assets	302,609	298,513	277,884	245,013	228,348	224,576	225,260	62,307	70,817	74,111	76,578	73,008	76,780	80,917	85,997
+ Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Debt	- -	320	438	456	275	416	320	413	500	- -	- -	- -	- -	- -	- -
+ ST Borrowings	- -	320	438	456	275	416	320	413	500	- -	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	-320	-438	-456	-275	-416	-320	-413	-500	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	-320	-438	-456	-275	-416	-320	-413	-500	- -	- -	- -	- -	- -	- -
Total Current Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Debt	6,530	6,967	6,106	5,653	5,084	4,494	4,678	4,265	4,348	4,352	4,944	4,357	4,362	4,366	4,371
+ LT Borrowings	6,530	6,967	6,106	5,653	5,084	4,494	4,678	4,265	4,348	4,352	4,944	4,357	4,362	4,366	4,371
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	-6,530	-6,967	-6,106	-5,653	-5,084	-4,494	-4,678	-4,265	-4,348	-4,352	-4,944	-4,357	-4,362	-4,366	-4,371
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	-6,530	-6,967	-6,106	-5,653	-5,084	-4,494	-4,678	-4,265	-4,348	-4,352	-4,944	-4,357	-4,362	-4,366	-4,371
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Liabilities	281,123	276,066	258,979	226,293	210,706	207,673	211,766	49,206	54,547	55,555	58,735	59,332	61,453	64,470	67,018
+ Preferred Equity and Hybrid Capital	556	556	- -	- -	- -	- -	- -	334	334	334	334	334	334	334	334
+ Share Capital & APIC	10,396	10,043	9,899	9,128	8,978	5,251	4,383	4,382	4,316	4,326	3,313	1,898	651	581	552
+ Common Stock	5	5	5	5	5	4	4	4	4	4	4	3	3	3	3
+ Additional Paid in Capital	10,391	10,038	9,894	9,123	8,973	5,247	4,379	4,378	4,312	4,322	3,309	1,895	648	578	549
- Treasury Stock	1,718	1,740	1,598	2,527	3,557	1,125	1,194	1,091	1,117	1,192	1,740	1,773	1,816	3,113	4,589
+ Retained Earnings	11,001	10,745	10,683	11,191	12,550	13,114	9,642	11,055	12,685	13,918	15,764	17,058	19,007	21,531	24,739
+ Other Equity	1,251	2,843	-79	928	-329	-337	663	-1,579	52	1,170	172	-3,841	-2,849	-2,886	-2,057
Equity Before Minority Interest	21,486	22,447	18,905	18,720	17,642	16,903	13,494	13,101	16,270	18,556	17,843	13,676	15,327	16,447	18,979
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	21,486	22,447	18,905	18,720	17,642	16,903	13,494	13,101	16,270	18,556	17,843	13,676	15,327	16,447	18,979
Total Liabilities & Equity	302,609	298,513	277,884	245,013	228,348	224,576	225,260	62,307	70,817	74,111	76,578	73,008	76,780	80,917	85,997
Shares Outstanding	443	436	453	424	402	374	357	359	360	358	335	315	298	288	277
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt	3,949	4,866	5,116	5,710	4,911	4,582	4,818	4,566	4,663	4,201	4,739	4,128	4,236	4,183	4,238
Net Debt to Equity	18.38	21.68	27.06	30.5	27.84	27.11	35.7	34.85	28.66	22.64	26.56	30.18	27.64	25.43	22.33
Tangible Common Equity Ratio	6.59	7.13	6.64	7.45	7.52	7.27	5.17	17.93	19.1	21.56	19.97	15.15	16.69	17.31	19.36
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

+ Net Income	712	-38	176	798	1,682	896	-3,131	1,807	2,085	1,737	2,371	1,819	2,504	3,111	3,836
+ Depreciation & Amortization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Non-Cash Items	937	3,038	2,369	1,638	809	977	4,734	882	209	780	-25	1,255	796	620	536
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	30	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	907	3,038	2,369	1,638	809	977	4,734	882	209	780	-25	1,255	796	620	536
+ Chg in Non-Cash Work Cap	625	-319	-1,308	-550	265	193	583	154	1,195	1,354	1,747	934	920	2,178	1,550
+ (Inc) Dec in Accts Receiv	-242	-608	-970	-22	176	272	-935	-323	-81	-612	-773	-1,032	-863	-512	-482
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	-491	874	497	-937	-704	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Other	1,358	-585	-835	409	793	-79	1,518	477	1,276	1,966	2,520	1,966	1,783	2,690	2,032
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	2,274	2,681	1,237	1,886	2,756	2,066	2,186	2,843	3,489	3,871	4,093	4,008	4,220	5,909	5,922
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	-122	-105	-114	-133	-175	-215	-145	-169
+ Acq of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	-122	-105	-114	-133	-175	-215	-145	-169
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	-36	-154	-600	-1,796	-1,250	-1,330	-1,028	- -	-200	-150	-1,702	-1,550	-1,400	-1,514	-1,615
+ Increase in Capital Stock	10	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	-46	-154	-600	-1,796	-1,250	-1,330	-1,028	- -	-200	-150	-1,702	-1,550	-1,400	-1,514	-1,615
+ Net Change in LT Investment	349	-875	3,164	663	895	1,209	585	-2,427	378	-1,300	-675	263	-1,505	-2,905	-2,343
+ Dec in LT Investment	39,256	44,694	41,180	24,250	30,517	25,433	32,604	25,930	21,575	21,142	23,083	16,265	8,981	11,294	10,701
+ Inc in LT Investment	-38,907	-45,569	-38,016	-23,587	-29,622	-24,224	-32,019	-28,357	-21,197	-22,442	-23,758	-16,002	-10,486	-14,199	-13,044
+ Net Cash From Acq & Div	-269	-637	830	1,141	4	163	-1,436	1,067	-1,966	-324	-769	-746	-671	-426	-734
+ Cash from Divestitures	515	266	1,183	1,453	624	779	496	1,548	238	167	548	349	295	238	291
+ Cash for Acq of Subs	-784	-903	-353	-312	-620	-616	-1,932	-481	-2,204	-491	-1,317	-1,095	-966	-664	-1,025
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-1,262	-1,045	-249	-108	-414	-423	-591	-480	-455	-328	-889	-619	-40	-292	-512
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-1,182	-2,557	3,745	1,696	485	949	-1,442	-1,962	-2,148	-2,066	-2,466	-1,277	-2,431	-3,768	-3,758
+ Dividends Paid	-195	-217	-223	-282	-316	-334	-341	-379	-454	-478	-506	-527	-549	-577	-613
+ Net Cash From Debt	-473	-163	-882	-213	-806	-292	71	-338	-207	-500	588	-600	- -	- -	- -
+ Cash From Debt	- -	2,123	533	- -	- -	- -	500	490	1,376	- -	588	- -	- -	- -	- -
+ Repayments of Debt	-473	-2,286	-1,415	-213	-806	-292	-429	-828	-1,583	-500	- -	-600	- -	- -	- -
+ Other Financing Activities	95	306	-4,115	-2,185	-772	-585	319	-750	-330	-650	39	-33	2	15	-7
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-609	-228	-5,820	-4,476	-3,144	-2,541	-979	-1,467	-1,191	-1,778	-1,581	-2,710	-1,947	-2,076	-2,235
Effect of Foreign Exchange Rates	36	-56	-155	-135	-48	-40	70	-10	-9	8	-6	-14	3	-20	14
Net Changes in Cash	483	-104	-838	-894	97	474	-235	-586	150	27	46	21	-158	65	-71
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow	2,274	2,681	1,237	1,886	2,756	2,066	2,186	2,721	3,384	3,757	3,960	3,833	4,005	5,764	5,753
Net Cash Paid for Acquisitions	269	637	-830	-1,141	-4	-163	1,436	-1,067	1,966	324	769	746	671	426	734
Free Cash Flow to Firm	- -	- -	1,568	2,185	3,034	- -	2,071	2,973	3,595	3,950	4,151	4,004	4,166	5,925	5,913
Free Cash Flow to Equity	1,759	2,476	-211	1,673	1,950	1,774	2,257	2,711	3,156	3,236	4,527	3,212	3,984	5,743	5,732
Free Cash Flow per Basic Share	5.11	6.13	2.76	4.27	6.63	5.33	6.01	7.59	9.38	10.49	11.34	11.8	13.04	19.61	20.37
Price/Free Cash Flow	3.47	4.02	14.7	10.53	6.94	9.34	9.66	5.38	6.33	4.43	5.96	6.03	5.62	5.34	6.47
Cash Flow to Net Income	3.19	-70.55	7.03	2.36	1.64	2.31	-0.7	1.57	1.67	2.23	1.73	2.2	1.69	1.9	1.54
Capital Expenditures	- -	- -	- -	- -	- -	- -	- -	-122	-105	-114	-133	-175	-215	-145	-169