|
Net Income
|
| 0.88B | 1.27B | 1.58B | 1.54B | 0.97B | 1.07B | 0.96B | 1.13B | 0.98B | 1.10B | 0.51B | -0.81B | 1.02B | 1.37B | 1.24B | 1.52B | 1.35B | 1.61B | 1.60B | 1.39B | 1.71B | 1.92B | 1.63B | 0.05B | 2.78B | 1.98B | 2.75B | -1.83B | 2.46B | 0.74B | 1.88B | 2.80B | 3.01B | -0.74B | 2.31B | 0.04B | 3.56B | 0.77B | 3.18B | 4.04B | 4.49B | 0.93B | 3.95B | 2.47B | 0.24B | 2.03B | 1.78B | 0.82B | 1.37B | 1.37B | 1.56B | -0.02B | 1.29B | 0.94B | 0.19B |
|
Depreciation and Depletion
|
| 0.14B | 0.12B | 0.09B | 0.17B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.12B | 0.10B | 0.11B | 0.10B | 0.12B | 0.10B | 0.11B | 0.11B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.15B | 0.17B | 0.23B | 0.21B | 0.20B | 0.22B | 0.17B | 0.20B | 0.20B | 0.18B | 0.20B | 0.18B | 0.19B | 0.20B | 0.19B | 0.18B | 0.18B | 0.19B | 0.21B | 0.18B | 0.19B | 0.19B |
|
Share-based Compensation
|
| 0.09B | 0.04B | 0.03B | 0.03B | 0.09B | 0.05B | 0.04B | 0.04B | 0.11B | 0.05B | 0.04B | 0.04B | 0.12B | 0.06B | 0.06B | 0.05B | 0.14B | 0.14B | 0.07B | 0.07B | 0.14B | 0.08B | 0.07B | 0.08B | 0.19B | 0.09B | 0.07B | 0.07B | 0.19B | 0.09B | 0.07B | 0.08B | 0.22B | 0.24B | 0.16B | 0.14B | 0.27B | 0.16B | 0.14B | 0.13B | 0.31B | 0.11B | 0.13B | 0.13B | 0.31B | 0.18B | 0.13B | 0.12B | 0.35B | 0.22B | 0.18B | 0.16B | 0.41B | 0.18B | 0.21B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15B | 0.20B | -0.18B | -0.08B | -0.24B | -1.83B | -0.03B | -0.09B | -0.03B | -0.74B | -0.19B | -0.60B | -0.62B | -0.52B | -0.27B | -0.37B | -0.86B | -1.39B | -0.39B | -0.02B | -0.28B | -0.77B | -0.03B | -0.27B | 0.19B |
|
Gains from Sales and Divestitures
|
0.00B | | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| -0.01B | -0.01B | -0.01B | -0.03B | -0.01B | 0.07B | 0.04B | 0.43B | 0.05B | 0.06B | 0.46B | 0.05B | -0.25B | 1.04B | | 0.17B | 0.30B | | -0.62B | 0.09B | 0.09B | 0.06B | 0.40B | 0.08B | 0.37B | 0.03B | 0.14B | -0.38B | 0.32B | 2.15B | 0.18B | 0.44B | 0.07B | -1.53B | 0.07B | 4.70B | -0.34B | 2.69B | 0.10B | 0.23B | -0.75B | 1.61B | -1.63B | 3.53B | 1.87B | 1.55B | 0.01B | 1.70B | 0.66B | 1.48B | 1.36B | 0.28B | 1.52B | 2.79B | 0.78B |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.07B | | | | | | | | | | | | | | | 0.77B | | 0.71B | | 2.11B | 1.41B | | | | 4.48B | | | |
|
Non-cash Items
|
| | | | | 0.62B | 0.58B | 0.04B | 0.91B | 0.03B | 0.91B | 0.91B | 1.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.52B | 0.58B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 1.59B | 1.56B | 2.25B | 0.94B | 1.19B | 2.04B | 1.80B | 1.25B | 0.62B | 1.72B | 1.79B | -0.58B | 1.58B | 1.83B | 2.15B | 1.96B | 2.13B | 1.92B | 1.45B | 1.54B | 2.10B | 2.00B | 3.27B | 2.58B | 2.65B | 2.87B | 4.52B | 3.39B | 3.02B | 2.48B | 4.55B | 3.27B | 3.81B | 3.09B | 5.83B | 4.85B | 4.88B | 4.89B | 7.93B | 5.08B | 4.91B | 5.00B | 7.60B | 7.43B | 4.19B | 6.32B | 7.57B | 4.75B | 4.04B | 2.27B | 5.45B | 7.05B | 1.64B | 5.15B | 7.02B |
|
Amortizatization of Intangibles
|
| 0.18B | 0.18B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.07B | 0.09B | 0.12B | 0.14B | 0.17B | 0.18B | 0.21B | 0.21B | 0.27B | 0.27B | 0.27B | 0.29B | 0.33B | 0.32B | 0.32B | 0.33B | 0.39B | 0.39B | 0.39B | 0.40B | 0.44B | 1.40B | 2.10B | 1.80B | 2.01B | 2.00B | 1.90B | 1.81B | 1.90B | 1.80B | 2.00B | 1.97B | 1.95B | 2.10B | 2.00B | 1.85B | 1.90B | 1.90B | 1.90B | 1.90B | 1.90B | 1.90B | 1.90B |
|
Depreciation & Amortization (CF)
|
| 0.14B | 0.12B | 0.09B | 0.17B | 0.09B | 0.10B | 0.10B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.09B | 0.10B | 0.10B | 0.12B | 0.10B | 0.11B | 0.10B | 0.12B | 0.10B | 0.11B | 0.11B | 0.10B | 0.12B | 0.12B | 0.12B | 0.12B | 0.12B | 0.11B | 0.11B | 0.12B | 0.12B | 0.15B | 0.17B | 0.23B | 0.21B | 0.20B | 0.22B | 0.17B | 0.20B | 0.20B | 0.18B | 0.20B | 0.18B | 0.19B | 0.20B | 0.19B | 0.18B | 0.18B | 0.19B | 0.21B | 0.18B | 0.19B | 0.19B |
|
Change in Receivables
|
| -0.22B | -0.53B | 0.04B | 0.49B | -0.06B | -0.53B | -0.07B | -0.03B | -0.17B | 0.05B | 0.03B | 0.27B | 0.54B | 0.04B | 0.25B | 0.23B | -0.08B | 0.28B | -0.07B | -0.06B | 0.03B | 0.13B | -0.00B | 0.23B | 0.68B | 0.12B | 0.00B | -0.21B | 0.32B | -0.22B | 0.11B | -0.13B | 1.02B | -0.48B | 0.03B | 0.35B | 0.87B | 0.30B | -0.59B | 0.75B | 0.79B | 0.61B | -0.36B | 0.42B | 0.20B | 0.08B | -0.00B | -0.34B | 0.70B | -0.18B | -0.34B | -0.39B | 1.48B | 0.02B | 0.16B |
|
Change in Inventory
|
| 0.01B | 0.05B | 0.04B | 0.10B | -0.01B | 0.06B | 0.04B | -0.03B | -0.05B | -0.05B | 0.08B | 0.22B | 0.07B | 0.09B | 0.29B | -0.01B | -0.02B | 0.02B | -0.03B | 0.07B | -0.07B | 0.07B | 0.12B | -0.21B | 0.07B | 0.12B | 0.18B | -0.14B | 0.13B | 0.16B | 0.11B | -0.17B | 0.11B | 0.20B | -0.11B | -0.15B | 0.19B | 0.06B | -0.22B | 0.11B | 0.39B | 0.11B | 0.02B | 0.17B | 0.18B | 0.27B | 0.06B | -0.10B | 0.07B | 0.05B | 0.06B | 0.13B | 0.15B | 0.06B | -0.00B |
|
Change in Accured Expenses
|
| -0.01B | -0.66B | 0.44B | -0.50B | -0.21B | 0.02B | 0.41B | -0.65B | -0.61B | 0.40B | 0.22B | -0.19B | 0.19B | 0.22B | 0.92B | 0.17B | 0.04B | 0.05B | -1.06B | -0.21B | -0.27B | -0.26B | 0.97B | -0.02B | 0.19B | -0.18B | 0.87B | -0.15B | 0.09B | -0.46B | 0.86B | -0.40B | 1.02B | -0.56B | 1.44B | -0.39B | 0.24B | 0.07B | 1.15B | 0.27B | -0.26B | -0.19B | 0.94B | 1.28B | -0.45B | 1.57B | 2.54B | 0.18B | 0.36B | -1.70B | 0.27B | 1.25B | -0.70B | 0.52B | 1.73B |
|
Change in Taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | -0.29B | 0.19B | 0.01B | -0.50B | -0.28B | 0.19B | -0.75B | -0.07B | -0.66B | 0.44B | -0.55B | 0.29B | 0.36B | 0.19B | -1.12B | 0.03B | 0.41B | 0.38B | -1.83B | 0.05B | -1.80B | 0.38B | -1.38B | -0.41B |
|
Other Working Capital Changes
|
| 0.06B | -0.02B | -0.04B | -0.10B | -0.03B | -0.11B | 0.10B | -0.42B | 0.22B | 0.03B | 0.01B | -0.04B | -0.34B | 0.04B | -0.15B | -0.06B | 0.16B | -0.02B | -0.02B | 0.27B | 0.05B | 0.07B | -0.11B | 0.10B | 0.27B | 0.28B | -0.12B | -0.23B | 0.11B | 0.16B | -0.18B | 0.14B | -0.01B | -0.23B | 0.05B | 0.06B | 0.33B | -0.05B | 0.18B | -0.27B | 0.28B | -0.30B | 0.07B | 0.20B | 0.17B | -0.45B | -0.11B | 0.58B | -0.28B | -0.03B | -0.15B | 0.10B | 0.63B | -0.37B | -0.09B |
|
Capital Expenditures
|
| 0.16B | 0.09B | -0.02B | 0.10B | 0.09B | 0.12B | 0.13B | 0.15B | 0.14B | 0.14B | 0.18B | 0.15B | 0.14B | 0.12B | 0.13B | 0.14B | 0.12B | 0.13B | 0.11B | 0.11B | 0.10B | 0.13B | 0.13B | 0.18B | 0.12B | 0.11B | 0.28B | 0.12B | 0.11B | 0.13B | 0.15B | 0.16B | 0.12B | 0.18B | 0.22B | 0.28B | 0.19B | 0.20B | 0.22B | 0.19B | 0.16B | 0.14B | 0.18B | 0.21B | 0.17B | 0.18B | 0.22B | 0.20B | 0.19B | 0.24B | 0.25B | 0.29B | 0.23B | 0.27B | 0.38B |
|
Acquisitions
|
| 0.67B | 0.11B | | -0.09B | | 0.13B | 0.22B | 0.05B | | | 0.56B | 0.05B | 0.74B | 10.75B | | | 0.03B | 2.43B | 0.02B | 0.02B | 0.06B | -0.06B | | | | | | | | | | | | | | 0.12B | | | | 0.53B | | | | | | | | | 9.20B | | 8.29B | | 0.20B | | |
|
Change in Acquisitions & Divestments
|
| 0.63B | 0.00B | | 0.52B | 1.57B | 0.50B | 0.01B | 0.62B | | | 1.16B | 0.02B | 0.01B | 0.00B | 0.87B | 0.02B | 0.03B | 1.07B | 0.48B | 0.78B | 0.44B | 0.90B | 0.54B | 0.90B | 0.31B | 1.20B | 0.40B | 0.25B | 0.59B | 0.47B | 1.59B | 0.04B | 0.03B | 1.40B | 0.04B | 0.06B | 0.01B | 0.05B | 0.02B | 0.01B | 0.01B | 0.04B | 1.41B | 0.07B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.51B | 0.04B | 0.03B | 0.01B | 0.00B |
|
Cash from Investing Activities
|
| -0.20B | -0.20B | -1.81B | -0.21B | 1.49B | 0.23B | -0.96B | 0.12B | -0.80B | -0.36B | -2.28B | 2.51B | -0.87B | -12.51B | 0.74B | -0.30B | -1.46B | -4.30B | -0.20B | -0.12B | -0.68B | 0.32B | -0.11B | 0.20B | -0.45B | 0.69B | -0.96B | -0.28B | -0.03B | -0.14B | 1.38B | -0.61B | -0.13B | -35.65B | -1.15B | -0.63B | -0.34B | -0.24B | -0.61B | -1.15B | -1.59B | 0.13B | 1.29B | -0.45B | -0.50B | -0.34B | -0.37B | -0.80B | -9.59B | -1.10B | -8.26B | -1.87B | -0.73B | -1.18B | -3.26B |
|
Other financing activities
|
| -0.01B | 0.00B | -0.00B | -0.14B | -0.10B | -0.00B | 0.03B | 0.56B | 0.02B | -0.06B | 0.00B | -0.01B | 0.07B | -0.02B | 0.01B | -0.02B | 0.04B | -0.00B | 0.02B | -0.04B | 0.03B | -0.01B | 0.03B | -0.03B | 0.04B | -0.03B | 0.01B | -0.00B | 0.02B | | 0.01B | -0.00B | 0.03B | -0.01B | 0.01B | -0.02B | -0.00B | 0.01B | 0.02B | 0.00B | 0.02B | 0.01B | 0.01B | -0.01B | 0.02B | -0.00B | 0.03B | -0.00B | 0.10B | | | -0.04B | 0.03B | 0.00B | 0.04B |
|
Cash from Financing Activities
|
| -1.38B | -1.33B | 2.24B | 2.39B | -1.58B | -0.50B | -0.61B | -0.75B | -1.28B | -0.41B | -0.72B | -0.88B | -0.93B | 10.17B | -1.06B | -2.43B | -1.22B | 1.16B | -1.37B | -2.50B | -1.79B | -0.98B | -0.81B | -1.93B | -2.51B | -8.98B | 0.92B | -3.83B | -5.38B | -2.07B | -0.44B | 26.60B | -2.42B | -2.57B | -2.81B | -3.69B | -3.17B | -5.88B | -3.64B | -6.34B | -6.97B | -2.68B | -5.52B | -9.63B | -6.19B | -3.92B | -2.66B | -4.45B | 10.82B | -6.10B | -3.07B | -6.86B | -1.26B | -2.71B | -4.59B |
|
Dividends Paid - Common
|
| | | | | 0.64B | 0.64B | 0.64B | 0.64B | 0.64B | 0.67B | 0.67B | 0.67B | 0.79B | 0.82B | 0.85B | 0.84B | 0.92B | 0.93B | 0.93B | 0.93B | 1.03B | 1.02B | 1.03B | 1.03B | 1.14B | 1.53B | 1.46B | 1.45B | 1.59B | 1.59B | 1.59B | 1.59B | 1.76B | 1.75B | 2.10B | 2.10B | 2.32B | 2.31B | 2.31B | 2.31B | 2.53B | 2.51B | 2.50B | 2.51B | 2.66B | 2.62B | 2.63B | 2.63B | 2.77B | 2.75B | 2.75B | 2.75B | 2.92B | 2.91B | 2.91B |
|
Exchange Rate Effect
|
| | | | | -0.01B | -0.01B | 0.01B | -0.00B | -0.01B | 0.00B | -0.15B | -0.42B | -0.22B | 0.00B | -0.02B | -0.06B | -0.29B | -0.01B | 0.01B | -0.04B | 0.02B | 0.01B | 0.01B | | 0.01B | -0.04B | -0.01B | -0.01B | 0.00B | 0.01B | -0.02B | 0.01B | -0.05B | 0.01B | 0.01B | 0.03B | -0.06B | 0.03B | -0.04B | -0.03B | 0.01B | -0.03B | -0.06B | 0.02B | 0.01B | -0.01B | -0.02B | 0.02B | -0.02B | -0.01B | 0.01B | -0.05B | 0.01B | 0.03B | -0.01B |
|
Change in Cash
|
| 0.01B | 0.03B | 2.69B | 3.14B | 1.08B | 1.76B | 0.23B | 0.62B | -1.46B | 0.95B | -1.37B | 0.63B | -0.44B | -0.51B | 1.82B | -0.82B | -0.84B | -1.23B | -0.11B | -1.12B | -0.36B | 1.35B | 2.36B | 0.86B | -0.30B | -5.46B | 4.47B | -0.73B | -2.39B | 0.28B | 5.48B | 29.28B | 1.22B | -35.12B | 1.87B | 0.56B | 1.31B | -1.21B | 3.64B | -2.44B | -3.65B | 2.42B | 3.31B | -2.63B | -2.49B | 2.05B | 4.53B | -0.47B | 5.25B | -4.94B | -5.87B | -1.73B | -0.35B | 1.29B | -0.84B |
|
Beginning Cash Balance
|
0.03B | 0.03B | 0.04B | 0.07B | 2.76B | 5.90B | 6.98B | 8.74B | 8.97B | 9.60B | 8.14B | 9.09B | 7.72B | 8.35B | 7.91B | 7.40B | 9.22B | 8.40B | 7.56B | 6.33B | 6.22B | 5.10B | 4.74B | 6.09B | 8.45B | 9.30B | 9.01B | 3.55B | 8.02B | 7.29B | 4.90B | 5.17B | 10.65B | 39.92B | 41.14B | 6.02B | 7.89B | 8.45B | 9.76B | 8.55B | 12.18B | 9.75B | 6.10B | 8.52B | 11.83B | 9.20B | 6.71B | 8.76B | 13.29B | 12.81B | 18.07B | 13.13B | 7.26B | 5.52B | 5.17B | 6.47B |
|
Free Cash Flow
|
| 1.43B | 1.47B | 2.27B | 0.85B | 1.10B | 1.92B | 1.67B | 1.09B | 0.49B | 1.57B | 1.61B | -0.73B | 1.44B | 1.72B | 2.03B | 1.82B | 2.01B | 1.79B | 1.34B | 1.43B | 2.01B | 1.88B | 3.15B | 2.40B | 2.53B | 2.75B | 4.24B | 3.27B | 2.91B | 2.35B | 4.40B | 3.11B | 3.69B | 2.91B | 5.61B | 4.58B | 4.69B | 4.70B | 7.72B | 4.89B | 4.75B | 4.86B | 7.42B | 7.21B | 4.02B | 6.14B | 7.36B | 4.55B | 3.85B | 2.03B | 5.20B | 6.76B | 1.40B | 4.88B | 6.64B |
|
Net Cash Flow
|
| 0.01B | 0.03B | 2.69B | 3.12B | 1.09B | 1.77B | 0.22B | 0.62B | -1.45B | 0.94B | -1.22B | 1.05B | -0.22B | -0.51B | 1.84B | -0.77B | -0.55B | -1.22B | -0.12B | -1.08B | -0.38B | 1.34B | 2.35B | 0.86B | -0.31B | -5.42B | 4.48B | -0.72B | -2.39B | 0.27B | 5.49B | 29.26B | 1.26B | -35.13B | 1.87B | 0.53B | 1.36B | -1.24B | 3.68B | -2.41B | -3.65B | 2.46B | 3.37B | -2.65B | -2.50B | 2.06B | 4.54B | -0.50B | 5.27B | -4.93B | -5.88B | -1.69B | -0.36B | 1.26B | -0.83B |