|
Net Income
|
1.44B | 1.29B | 1.48B | 1.54B | 1.00B | 1.29B | 0.89B | 0.51B | 0.86B | 1.94B | 0.30B | -1.39B | 0.89B | 1.31B | 1.60B | 1.92B | 0.54B | 0.48B | 0.32B | 0.10B | 0.15B | 0.04B | 0.10B | 0.27B | 1.76B | -0.00B | -0.03B | 0.07B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.01B | 0.04B | 0.04B | 0.01B | 0.01B | 0.01B | -0.00B | 0.67B | 1.01B | 0.96B | 0.56B | 0.02B | | | 0.00B | 1.79B | 1.19B | 2.10B | 1.99B | 2.45B | 2.02B | 1.44B | 1.03B | 1.32B | 1.38B | 1.44B | 1.59B | 1.23B | 1.30B | 1.65B | 9.23B | 1.32B | 1.78B | 1.64B |
|
Depreciation and Depletion
|
0.27B | 0.30B | 0.31B | 0.32B | 0.29B | 0.30B | 0.31B | 0.30B | 0.35B | 0.38B | 0.42B | 0.24B | 0.35B | 0.32B | 0.43B | 0.26B | 0.22B | 0.24B | 0.24B | 0.23B | 0.22B | 0.24B | 0.23B | 0.23B | 0.21B | 0.20B | 0.23B | 0.22B | 0.20B | 0.20B | 0.20B | 0.20B | 0.25B | 0.26B | 0.26B | 0.28B | 0.27B | 0.29B | 0.27B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.30B | 0.36B | 0.42B | 0.37B | 0.33B | 0.37B | 0.31B | 0.32B | 0.32B | 0.31B | 0.32B | 0.30B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.36B | 0.37B |
|
Share-based Compensation
|
0.19B | 0.06B | 0.06B | 0.06B | 0.17B | 0.08B | 0.07B | 0.06B | 0.18B | 0.08B | 0.07B | 0.06B | 0.20B | 0.09B | 0.08B | 0.07B | 0.13B | 0.05B | 0.04B | 0.04B | 0.12B | 0.05B | 0.04B | 0.04B | 0.15B | 0.06B | 0.04B | 0.04B | 0.15B | 0.06B | 0.05B | 0.05B | 0.17B | 0.09B | 0.07B | 0.07B | 0.21B | 0.10B | 0.08B | 0.08B | 0.23B | 0.11B | 0.09B | 0.09B | 0.23B | 0.12B | 0.10B | 0.10B | 0.29B | 0.13B | 0.11B | 0.11B | 0.30B | 0.14B | 0.12B | 0.12B | 0.28B | 0.13B | 0.12B | 0.11B | 0.30B | 0.14B | 0.12B | 0.11B | 0.29B | 0.14B | 0.12B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | 2.82B | -0.00B | 0.02B | 0.00B | 0.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | 0.00B | | | | 0.00B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | 0.01B | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
-0.14B | 1.86B | 1.18B | -2.78B | -0.87B | 0.20B | 0.20B | 1.02B | 1.92B | 0.18B | 0.18B | -6.74B | -0.01B | 0.16B | 0.15B | -8.93B | 0.13B | 0.13B | 0.13B | -11.22B | 0.11B | 0.11B | 0.11B | -2.27B | 0.21B | 0.21B | 0.57B | -6.74B | 0.48B | 0.06B | -0.95B | -4.69B | 0.01B | 0.17B | 0.17B | 0.47B | -0.07B | 0.14B | 0.14B | 0.82B | 0.07B | 0.13B | 0.13B | 0.83B | 0.04B | 0.11B | 0.11B | 0.95B | 0.01B | 0.10B | 0.10B | 1.91B | 0.04B | -0.06B | 0.00B | 1.88B | 0.09B | -0.08B | 0.04B | 1.43B | 0.03B | -0.08B | 0.04B | 1.73B | -0.01B | 0.05B | -0.09B |
|
Non-cash Items
|
| | | 0.10B | | 0.10B | 0.10B | 0.10B | 0.23B | 0.10B | 0.28B | 0.08B | 0.07B | 0.90B | 0.93B | 0.04B | 0.47B | 0.42B | 0.34B | 0.04B | 0.03B | 0.55B | 0.55B | 0.03B | | | | 0.03B | 0.03B | 0.26B | 0.02B | 0.02B | 0.40B | 0.52B | 0.02B | 0.02B | 0.69B | 0.02B | 1.07B | 996.00 | | 1.10B | 1.06B | 1.14B | 0.85B | 0.02B | 0.02B | 1.56B | 0.02B | 1.63B | 1.65B | 2.06B | 1.45B | | | | | | | | | | | | | | |
|
Cash from Operations
|
0.70B | 1.71B | 3.03B | 1.83B | 1.52B | 2.35B | 2.55B | 2.32B | 2.01B | 2.50B | 3.05B | 1.40B | 2.22B | 2.07B | 3.52B | 1.50B | 0.46B | 0.72B | 0.52B | 1.62B | 0.34B | 0.90B | 1.20B | 1.24B | 0.00B | 0.94B | 1.20B | 0.83B | -0.09B | 0.91B | 1.22B | 1.17B | 0.57B | 1.35B | 2.00B | 1.64B | 1.11B | 1.24B | 2.18B | 1.76B | 0.71B | 1.06B | 1.95B | 2.42B | 0.71B | 1.32B | 2.07B | 3.80B | 2.64B | 2.13B | 2.70B | 3.07B | 2.06B | 2.41B | 2.78B | 2.33B | 1.14B | 1.20B | 1.88B | 3.04B | 1.02B | 1.96B | 2.71B | 2.87B | 1.42B | 2.05B | 2.79B |
|
Amortizatization of Intangibles
|
0.19B | 0.23B | 0.23B | 0.22B | 0.28B | 0.37B | 0.36B | 0.41B | 0.39B | 0.43B | 0.42B | 0.41B | 0.39B | 0.37B | 0.20B | 0.33B | 0.20B | 0.20B | 0.20B | 0.20B | 0.17B | 0.16B | 0.13B | 0.17B | 0.16B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.12B | 0.52B | 0.39B | 0.50B | 0.56B | 0.58B | 0.56B | 0.54B | 0.49B | 0.49B | 0.48B | 0.48B | 0.48B | 0.56B | 0.55B | 0.51B | 0.51B | 0.51B | 0.50B | 0.52B | 0.51B | 0.51B | 0.51B | 0.50B | 0.50B | 0.49B | 0.50B | 0.50B | 0.48B | 0.47B | 0.47B | 0.47B | 0.47B | 0.42B | 0.42B | 0.42B |
|
Depreciation & Amortization (CF)
|
0.27B | 0.30B | 0.31B | 0.32B | 0.29B | 0.30B | 0.31B | 0.30B | 0.35B | 0.38B | 0.42B | 0.24B | 0.35B | 0.32B | 0.43B | 0.26B | 0.22B | 0.24B | 0.24B | 0.23B | 0.22B | 0.24B | 0.23B | 0.23B | 0.21B | 0.20B | 0.23B | 0.22B | 0.20B | 0.20B | 0.20B | 0.20B | 0.25B | 0.26B | 0.26B | 0.28B | 0.27B | 0.29B | 0.27B | 0.28B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.27B | 0.30B | 0.36B | 0.42B | 0.37B | 0.33B | 0.37B | 0.31B | 0.32B | 0.32B | 0.31B | 0.32B | 0.30B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B | 0.34B | 0.36B | 0.37B |
|
Change in Receivables
|
-0.38B | -0.05B | -0.08B | 0.90B | -0.29B | 0.05B | -0.23B | 0.87B | -0.30B | -0.22B | 0.24B | 0.94B | -0.13B | -0.61B | 0.05B | 0.65B | 0.01B | 0.08B | -0.11B | 0.14B | -0.08B | 0.16B | 0.10B | 0.02B | 0.09B | 0.04B | 0.03B | 0.02B | 0.00B | 0.15B | -0.03B | 0.06B | -0.03B | 0.09B | 0.11B | 0.04B | 0.05B | 0.08B | 0.14B | -0.09B | 0.17B | 0.17B | 0.02B | -0.08B | 0.10B | -0.23B | 0.47B | 0.58B | -0.17B | -0.04B | 0.39B | 0.19B | 0.75B | 0.19B | -0.53B | -0.34B | -0.23B | 0.20B | 0.46B | -0.07B | 0.15B | 0.33B | 0.06B | 0.16B | 0.26B | 0.41B | 0.20B |
|
Change in Inventory
|
0.20B | 0.08B | -0.19B | -0.32B | 0.05B | -0.02B | 0.03B | -0.19B | -0.04B | -0.01B | 0.00B | 0.18B | 0.17B | 0.21B | 0.09B | -0.05B | 0.13B | 0.10B | 0.01B | -0.09B | 0.09B | 0.05B | 0.06B | 0.09B | 0.13B | 0.08B | 0.00B | 0.04B | 0.10B | 0.05B | 0.00B | -0.05B | 0.16B | -0.04B | -0.17B | -0.21B | 0.17B | 0.17B | 0.11B | 0.06B | 0.29B | 0.25B | 0.19B | -0.14B | 0.44B | 0.55B | -0.15B | -0.34B | 0.54B | 0.01B | -0.07B | -0.01B | 0.55B | 0.48B | 0.19B | 0.19B | 0.42B | 0.25B | -0.14B | -0.29B | 0.41B | 0.10B | -0.22B | -0.23B | 0.26B | -0.00B | -0.21B |
|
Change in Accured Expenses
|
-0.80B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes
|
0.77B | 0.14B | -0.67B | 0.15B | 0.46B | -0.32B | -0.71B | 0.01B | 0.22B | 0.72B | -2.09B | 0.74B | 0.07B | 0.95B | -0.88B | -0.10B | 0.49B | 0.07B | 1.03B | -1.71B | 0.55B | -0.19B | -0.43B | 0.04B | -0.23B | -0.07B | -0.23B | 0.48B | 1.26B | -0.09B | -0.17B | -1.11B | -0.10B | 0.05B | -0.51B | 0.45B | 0.18B | 0.19B | -0.98B | 0.58B | 0.48B | 0.39B | -0.35B | -0.39B | 0.37B | -0.16B | -0.25B | 0.67B | 0.01B | 0.10B | 0.04B | 0.17B | 0.20B | -0.09B | -0.07B | 0.03B | 1.08B | 0.66B | 0.18B | -1.37B | 0.75B | -0.14B | 0.02B | 0.17B | 0.44B | 0.24B | -0.22B |
|
Capital Expenditures
|
0.25B | 0.26B | 0.33B | 0.25B | 0.25B | 0.27B | 0.21B | 0.29B | 0.39B | 0.37B | 0.45B | 0.27B | 0.45B | 0.43B | 0.53B | 0.39B | 0.27B | 0.29B | 0.28B | 0.30B | 0.26B | 0.26B | 0.28B | 0.29B | 0.23B | 0.22B | 0.41B | 0.25B | 0.24B | 0.25B | 0.31B | 0.32B | 0.27B | 0.26B | 0.26B | 0.34B | 0.28B | 0.30B | 0.35B | 0.47B | 0.34B | 0.47B | 0.40B | 0.43B | 0.36B | 0.64B | 0.50B | 0.68B | 0.40B | 0.41B | 0.46B | 0.61B | 0.32B | 0.38B | 0.47B | 0.61B | 0.38B | 0.51B | 0.56B | 0.76B | 0.40B | 0.53B | 0.56B | 0.72B | 0.48B | 0.50B | 0.50B |
|
Acquisitions
|
1.49B | 0.02B | 0.01B | 0.85B | 6.42B | 0.50B | 2.20B | 0.31B | | | 0.48B | -0.40B | 0.55B | 0.11B | 0.02B | 0.02B | | | | 0.01B | | | | 0.49B | | | 0.23B | | | | 0.07B | 0.01B | 13.03B | | | 4.16B | 0.03B | 0.02B | | | 0.08B | 0.08B | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.23B | 2.06B | | -2.06B | 0.03B | | | | 5.47B | -0.00B | -0.03B | 0.60B | | | | | | | | | | | | 0.01B | | | 0.09B | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69B | 0.24B | 0.05B | -1.85B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
-1.61B | -2.14B | -1.52B | 1.56B | -7.66B | 0.30B | -2.39B | -2.44B | -2.30B | 0.21B | 0.99B | 1.76B | -4.89B | 0.69B | -0.13B | -1.22B | -2.11B | 0.04B | -2.70B | 0.84B | -0.59B | 1.23B | -0.82B | -0.01B | -0.20B | 0.24B | -1.20B | 1.57B | 0.23B | -1.47B | -0.55B | 1.55B | -6.15B | -0.01B | -0.31B | -3.15B | -0.24B | -0.30B | -0.32B | -0.50B | -0.40B | -0.50B | -0.43B | -0.49B | -0.39B | -0.62B | -0.47B | -0.73B | -0.42B | -0.26B | -0.65B | -0.67B | -0.36B | -0.26B | -0.48B | -0.63B | -0.46B | -1.21B | -0.63B | -0.82B | -0.42B | -0.45B | -0.59B | -0.87B | -0.47B | -0.58B | -0.46B |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04B | | | | | 0.40B | | 0.09B | 0.08B | 0.08B | 0.24B | 0.11B | 0.09B | 0.09B | 0.24B | -0.26B | | | 0.30B | 0.12B | 0.11B | -0.54B | 0.32B | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
1.68B | -0.33B | -0.86B | 0.50B | -0.52B | 0.21B | -0.69B | -0.09B | -0.68B | -1.39B | -2.67B | -1.68B | 0.17B | 0.12B | -2.59B | 2.51B | -4.73B | 0.47B | -0.56B | -1.87B | -1.15B | -0.62B | -0.27B | -0.70B | -0.55B | -0.37B | -0.81B | -0.50B | -1.43B | -0.18B | -0.75B | 13.50B | -4.40B | -0.38B | -0.39B | -0.11B | -6.46B | -1.63B | 2.47B | -4.78B | -1.14B | -0.45B | -0.51B | -2.19B | -0.73B | 0.66B | -1.92B | -0.79B | -0.97B | -1.26B | -1.38B | -1.89B | -3.82B | -0.81B | -1.54B | -1.46B | -1.41B | -1.29B | -2.34B | -2.05B | -1.18B | -0.79B | -1.58B | -1.86B | -2.06B | -1.10B | -1.76B |
|
Dividends Paid - Common
|
0.56B | 0.62B | 0.62B | 0.62B | 0.62B | 0.68B | 0.68B | 0.69B | 0.68B | 0.75B | 0.75B | 0.75B | 0.76B | 0.81B | 0.81B | 0.81B | 0.22B | 0.22B | 0.22B | 0.22B | 0.34B | 0.33B | 0.33B | 0.34B | 0.36B | 0.36B | 0.36B | 0.36B | 0.39B | 0.38B | 0.38B | 0.39B | 0.46B | 0.46B | 0.46B | 0.46B | 0.49B | 0.49B | 0.49B | 0.49B | 0.56B | 0.57B | 0.57B | 0.57B | 0.64B | 0.64B | 0.64B | 0.64B | 0.80B | 0.80B | 0.80B | 0.80B | 0.83B | 0.83B | 0.83B | 0.82B | 0.89B | 0.89B | 0.89B | 0.89B | 0.96B | 0.96B | 0.96B | 0.96B | 1.03B | 1.03B | 1.03B |
|
Exchange Rate Effect
|
-0.01B | 0.08B | 0.02B | 0.03B | -0.59B | -0.11B | 0.03B | 0.05B | 0.07B | 0.01B | -0.41B | 0.28B | 0.03B | -0.16B | 0.15B | 0.02B | -0.05B | -0.02B | 0.04B | -0.00B | -0.00B | 0.00B | -0.06B | -0.08B | -0.08B | 0.01B | -0.10B | -0.03B | -0.37B | -0.02B | 0.01B | -0.10B | 0.07B | 0.01B | 0.02B | 0.02B | 0.04B | -0.11B | -0.03B | -0.02B | 0.00B | 0.00B | -0.05B | 0.03B | -0.07B | 0.03B | 0.04B | 0.08B | -0.03B | 0.00B | -0.03B | -0.01B | -0.01B | -0.07B | -0.10B | 0.05B | 0.01B | -0.03B | -0.03B | 0.03B | -0.04B | -0.01B | 0.04B | -0.08B | 0.02B | 0.05B | -0.01B |
|
Change in Cash
|
0.76B | -0.67B | 0.67B | 3.93B | -7.24B | 2.75B | -0.50B | -0.17B | -0.91B | 1.34B | 0.97B | 1.76B | -2.47B | 2.71B | 0.94B | 2.80B | -6.43B | 1.20B | -2.69B | 0.59B | -1.42B | 1.51B | 0.04B | 0.45B | -0.84B | 0.82B | -0.92B | 1.87B | -1.67B | -0.76B | -0.08B | 16.12B | -9.91B | 0.97B | 1.34B | -1.60B | -5.55B | -0.79B | 4.30B | -3.52B | -0.82B | 0.12B | 0.95B | -0.23B | -0.48B | 1.39B | -0.28B | 2.36B | 1.22B | 0.60B | 0.64B | 0.50B | -2.12B | 1.26B | 0.66B | 0.29B | -0.72B | -1.33B | -1.13B | 0.19B | -0.61B | 0.70B | 0.57B | 0.06B | -1.08B | 0.42B | 0.56B |
|
Free Cash Flow
|
0.45B | 1.45B | 2.70B | 1.59B | 1.28B | 2.07B | 2.34B | 2.03B | 1.62B | 2.13B | 2.60B | 1.13B | 1.77B | 1.64B | 2.99B | 1.12B | 0.19B | 0.43B | 0.24B | 1.32B | 0.08B | 0.64B | 0.92B | 0.95B | -0.23B | 0.72B | 0.78B | 0.58B | -0.34B | 0.66B | 0.91B | 0.85B | 0.30B | 1.10B | 1.74B | 1.29B | 0.83B | 0.95B | 1.83B | 1.30B | 0.38B | 0.59B | 1.55B | 1.98B | 0.35B | 0.68B | 1.57B | 3.12B | 2.24B | 1.72B | 2.24B | 2.45B | 1.74B | 2.03B | 2.31B | 1.72B | 0.76B | 0.70B | 1.32B | 2.28B | 0.63B | 1.43B | 2.15B | 2.15B | 0.93B | 1.54B | 2.29B |
|
Net Cash Flow
|
0.78B | -0.75B | 0.66B | 3.90B | -6.66B | 2.87B | -0.53B | -0.22B | -0.97B | 1.32B | 1.38B | 1.48B | -2.50B | 2.87B | 0.80B | 2.78B | -6.38B | 1.22B | -2.73B | 0.60B | -1.41B | 1.51B | 0.10B | 0.53B | -0.75B | 0.81B | -0.82B | 1.90B | -1.30B | -0.74B | -0.08B | 16.22B | -9.98B | 0.96B | 1.31B | -1.62B | -5.58B | -0.69B | 4.33B | -3.51B | -0.83B | 0.11B | 1.00B | -0.26B | -0.41B | 1.36B | -0.32B | 2.28B | 1.25B | 0.60B | 0.67B | 0.51B | -2.12B | 1.33B | 0.75B | 0.24B | -0.73B | -1.30B | -1.10B | 0.16B | -0.58B | 0.72B | 0.54B | 0.14B | -1.11B | 0.37B | 0.57B |