|
Net Income
|
1.02B | 1.27B | 1.39B | 0.93B | 1.17B | 1.20B | 1.24B | 1.02B | 1.12B | 1.17B | 0.45B | 0.93B | 1.18B | 1.27B | 1.11B | 0.79B | 1.43B | 1.26B | 1.37B | 1.02B | 1.07B | 1.55B | 1.24B | 1.29B | 1.62B | 1.65B | 1.86B | 1.80B | 1.90B | 1.87B | 2.02B | 1.94B | 2.07B | 2.15B | 2.02B | -4.26B | 2.31B | 2.30B | 1.86B | 1.93B | 1.99B | 2.18B | 1.97B | 1.70B | 1.82B | 1.80B | 2.02B | 1.61B | 1.65B | 0.46B | 1.88B | 1.90B | 1.48B | 1.32B | 2.14B | 1.62B | 2.84B | 1.38B | 1.73B | 0.77B | -0.11B | 0.75B | 2.83B | 0.63B | 1.73B | 1.43B | 3.22B |
|
Share-based Compensation
|
0.06B | 0.06B | 0.09B | 0.07B | 0.07B | 0.10B | 0.08B | 0.10B | 0.08B | 0.10B | 0.07B | 0.10B | 0.07B | 0.10B | 0.09B | 0.09B | 0.09B | 0.11B | 0.10B | 0.10B | 0.09B | 0.11B | 0.10B | 0.11B | 0.07B | 0.09B | 0.08B | 0.08B | 0.05B | 0.09B | 0.08B | 0.09B | 0.06B | 0.10B | 0.09B | 0.09B | 0.05B | 0.09B | 0.08B | 0.09B | | | | | | | | | | | | | | | | | 0.05B | 0.12B | 0.10B | 0.16B | 0.10B | 0.16B | 0.14B | 0.13B | 0.09B | 0.16B | 0.13B |
|
Deferred Taxes
|
| | | | | | | | | | | | | | | | | | | 0.14B | | | 0.19B | -0.19B | -0.04B | -0.08B | -0.12B | 0.86B | -0.07B | 0.31B | -0.17B | 0.10B | -0.08B | -0.10B | -0.20B | -0.95B | -0.07B | -0.04B | -0.18B | -0.07B | -0.05B | -0.02B | -0.10B | -0.12B | -0.08B | -0.18B | -0.08B | 0.05B | -0.09B | -0.05B | -0.13B | -0.19B | -0.25B | -0.26B | -0.33B | -0.35B | -0.05B | -0.15B | -0.45B | -0.62B | -0.40B | -0.38B | -0.11B | -0.33B | -0.25B | -0.42B | -0.03B |
|
Gains from Investment Securities
|
0.01B | 0.10B | 0.04B | -0.26B | 0.01B | -0.08B | -0.05B | -0.02B | -0.01B | 0.05B | -0.07B | -0.03B | -0.07B | 0.21B | -0.07B | 0.00B | 0.04B | -0.17B | 0.06B | -0.03B | 0.04B | 0.09B | 0.12B | -0.04B | 0.10B | 0.29B | 0.00B | 0.05B | -0.14B | 0.09B | 0.29B | 0.01B | 0.05B | -0.16B | -0.27B | 0.71B | -0.10B | -0.08B | -0.46B | 0.25B | -0.02B | -0.01B | 0.31B | -0.10B | 2.65B | 0.00B | 0.51B | 0.07B | -0.16B | -0.04B | 0.44B | 0.03B | -0.05B | -0.07B | -0.01B | 0.43B | 0.06B | -0.15B | -0.49B | 0.02B | 0.19B | -0.02B | -0.04B | -0.19B | 0.05B | 0.02B | 0.03B |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.12B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | 0.00B | | | | | 0.07B | | 0.06B | -0.13B | 0.80B | | 0.40B |
|
Cash from Operations
|
0.86B | 1.68B | 1.98B | 1.82B | 0.91B | 1.56B | 1.30B | 2.01B | 1.03B | 1.54B | 0.97B | 1.58B | 0.97B | 2.38B | 1.72B | 0.81B | 1.05B | 1.60B | 1.81B | 1.83B | 1.14B | 2.23B | 2.74B | 2.84B | 1.48B | 3.28B | 2.89B | 2.07B | 1.92B | 2.68B | 2.66B | 3.10B | 2.38B | 2.33B | 3.45B | 3.01B | 2.73B | 2.10B | 3.27B | 3.19B | 1.84B | 1.41B | 3.38B | 2.51B | 2.13B | 2.84B | 3.37B | 2.15B | 2.10B | 1.93B | 2.42B | 2.81B | 2.16B | 1.93B | 2.98B | 2.65B | 1.06B | 4.11B | 2.76B | 0.54B | 0.69B | 2.46B | 3.57B | 4.77B | 1.39B | 2.28B | 4.68B |
|
Depreciation & Amortization (CF)
|
0.27B | 0.25B | 0.27B | 0.26B | 0.25B | 0.25B | 0.25B | 0.26B | 0.27B | 0.26B | 0.27B | 0.26B | 0.26B | 0.27B | 0.29B | 0.27B | 0.28B | 0.28B | 0.29B | 0.44B | 0.52B | 0.51B | 0.54B | 0.53B | 0.52B | 0.52B | 0.52B | 0.54B | 0.52B | 0.52B | 0.50B | 0.56B | 0.52B | 0.52B | 0.46B | 0.45B | 0.47B | 0.48B | 0.50B | 0.49B | 0.49B | 0.50B | 0.51B | 0.70B | 0.90B | 0.93B | 0.90B | 0.87B | 0.84B | 0.85B | 0.85B | 0.85B | 0.84B | 0.83B | 0.84B | 0.91B | 0.90B | 0.90B | 0.90B | 1.38B | 1.40B | 1.40B | 1.40B | 1.40B | 1.39B | 1.34B | 1.31B |
|
Change in Receivables
|
-0.06B | 0.17B | 0.15B | -0.22B | 0.16B | -0.06B | 0.22B | -0.11B | 0.18B | 0.19B | 0.02B | 0.17B | 0.09B | -0.28B | -0.01B | -0.15B | -0.02B | 0.15B | -0.00B | -0.09B | -0.18B | 0.18B | -0.34B | 0.21B | 0.01B | 0.19B | 0.10B | 0.12B | 0.10B | 0.02B | 0.07B | 0.02B | 0.05B | 0.34B | -0.16B | -0.17B | 0.38B | -0.04B | -0.11B | 0.14B | 0.21B | 0.02B | -0.17B | 0.44B | 0.95B | 0.22B | -1.15B | 0.40B | -0.09B | 0.06B | 0.30B | 0.16B | 0.20B | 0.31B | 0.06B | 0.18B | 0.14B | 0.10B | 0.34B | 0.43B | -0.49B | 0.18B | 0.34B | -0.47B | 1.31B | 0.52B | -0.22B |
|
Change in Inventory
|
-0.02B | -0.03B | 0.11B | 0.07B | -0.02B | -0.10B | -0.04B | 0.01B | 0.08B | 0.12B | 0.08B | 0.11B | 0.02B | 0.05B | 0.11B | -0.03B | 0.01B | 0.02B | 0.04B | -0.06B | 0.00B | -0.04B | -0.06B | -0.23B | -0.05B | -0.14B | -0.09B | -0.20B | 0.13B | 0.02B | -0.03B | -0.04B | 0.12B | -0.04B | -0.04B | -0.19B | 0.11B | 0.03B | -0.04B | -0.09B | 0.03B | 0.09B | -0.02B | -0.04B | 0.11B | 0.11B | 0.09B | -0.10B | 0.13B | 0.04B | 0.05B | -0.05B | 0.23B | 0.18B | 0.24B | 0.09B | 0.06B | -0.03B | 0.05B | -0.57B | -0.81B | -0.72B | -0.68B | -0.32B | -0.29B | -0.24B | -0.24B |
|
Change in Account Payables
|
0.04B | 0.00B | -0.01B | 0.03B | 0.31B | -0.16B | 0.04B | -0.04B | 0.10B | 0.02B | -0.13B | -0.09B | 0.23B | -0.04B | 0.00B | -0.03B | 0.04B | 0.08B | -0.11B | 0.05B | 0.09B | 0.03B | -0.02B | 0.12B | -0.22B | 0.02B | 0.12B | 0.06B | -0.15B | 0.05B | -0.05B | 0.10B | -0.02B | -0.02B | -0.01B | 0.47B | -0.28B | -0.05B | 0.02B | 0.17B | -0.11B | -0.09B | 0.01B | 0.36B | -0.03B | -0.19B | 0.01B | 0.25B | -0.03B | -0.13B | -0.10B | 0.19B | 0.04B | -0.14B | -0.04B | 0.30B | -0.25B | -0.12B | 0.16B | -0.19B | 0.02B | 0.64B | -0.12B | -0.23B | 0.50B | 0.59B | -0.17B |
|
Change in Accured Expenses
|
-0.67B | 0.30B | 0.33B | 0.39B | -0.52B | 0.14B | 0.29B | 0.32B | -0.25B | 0.21B | 0.98B | -0.17B | -0.54B | 0.19B | 0.50B | 0.01B | -0.34B | -0.04B | 0.37B | -0.01B | -0.57B | 0.07B | 0.73B | 0.52B | -0.42B | 0.57B | 0.20B | -0.36B | 0.01B | 0.38B | 0.08B | -0.14B | -0.25B | 0.27B | 0.24B | -0.02B | 0.41B | 0.02B | 0.34B | 0.45B | -0.40B | -0.18B | 0.60B | 0.38B | -0.05B | 0.50B | 0.26B | 0.27B | -0.28B | 0.40B | 0.10B | -0.27B | -0.40B | 0.44B | 0.42B | -0.65B | -0.23B | 0.58B | -0.50B | 1.10B | -1.05B | 0.69B | -0.28B | 0.73B | -0.87B | 0.80B | -0.18B |
|
Change in Taxes
|
0.18B | -0.26B | 0.11B | -0.17B | -0.19B | -0.11B | -0.51B | 0.15B | 0.01B | 0.02B | -0.35B | 0.31B | -0.06B | 0.00B | -0.03B | 0.17B | -0.41B | -0.19B | 0.11B | 0.16B | -0.05B | -0.08B | -0.19B | 0.22B | 0.09B | 0.28B | 0.11B | 0.03B | -0.01B | -0.32B | 0.19B | -0.16B | 0.27B | -0.39B | 0.17B | 0.47B | 0.35B | -0.67B | -0.07B | 0.02B | 0.28B | -0.53B | 0.13B | -0.46B | 0.14B | 0.32B | -0.75B | 0.05B | 0.05B | -0.98B | 0.21B | -0.14B | 0.32B | -1.00B | 0.19B | -0.15B | 0.44B | 0.03B | 0.53B | -2.03B | 0.22B | -1.53B | 0.25B | 0.05B | 0.10B | -2.42B | 0.61B |
|
Other Working Capital Changes
|
0.12B | -0.07B | -0.01B | -0.03B | 0.04B | 0.09B | -0.04B | -0.11B | 0.06B | -0.11B | 0.29B | -0.04B | 0.13B | -0.56B | 0.21B | 0.09B | 0.01B | -0.10B | 0.26B | -0.12B | 0.18B | -0.17B | 0.11B | -0.12B | 0.14B | -0.22B | -0.11B | 0.04B | 0.25B | 0.08B | 0.01B | -0.21B | 0.15B | 0.04B | -0.08B | -0.09B | 0.14B | 0.10B | -0.12B | -0.14B | 0.25B | -0.09B | 0.11B | -0.28B | -0.32B | 0.18B | 0.08B | -0.07B | 0.15B | 0.11B | 0.12B | -0.14B | 0.04B | -0.24B | 0.03B | -0.09B | 0.14B | -0.07B | 0.26B | 0.23B | 0.09B | 0.25B | 0.30B | 0.01B | 0.20B | 0.21B | 0.28B |
|
Capital Expenditures
|
0.12B | 0.14B | 0.13B | 0.14B | 0.09B | 0.18B | 0.13B | 0.18B | 0.10B | 0.12B | 0.12B | 0.22B | 0.14B | 0.17B | 0.17B | 0.20B | 0.16B | 0.16B | 0.17B | 0.20B | 0.17B | 0.17B | 0.17B | 0.20B | 0.12B | 0.13B | 0.14B | 0.20B | 0.16B | 0.19B | 0.17B | 0.23B | 0.17B | 0.18B | 0.16B | 0.15B | 0.15B | 0.19B | 0.17B | 0.23B | 0.12B | 0.14B | 0.17B | 0.19B | 0.14B | 0.16B | 0.14B | 0.17B | 0.17B | 0.18B | 0.24B | 0.29B | 0.19B | 0.25B | 0.16B | 0.34B | 0.34B | 0.27B | 0.25B | 0.25B | 0.23B | 0.24B | 0.26B | 0.37B | 0.41B | 0.37B | 0.44B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | 0.04B | 0.00B | | | 0.00B | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | 0.14B | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions
|
| | | | | | | | 0.40B | 0.30B | | | 0.97B | 0.70B | 0.32B | 0.40B | | | | 9.43B | 0.10B | 0.01B | | 0.05B | | | | 0.36B | | | | | | | | 0.02B | -0.20B | | | 0.00B | | | 0.18B | 13.44B | | | | | | | 0.01B | 0.89B | | | | 3.84B | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
3.43B | 1.94B | 1.66B | 1.23B | 2.17B | 3.08B | 2.75B | 2.48B | 6.93B | 7.09B | 4.35B | 2.50B | 4.74B | 4.38B | 3.43B | 4.83B | 6.01B | 4.96B | 4.78B | 3.38B | 1.81B | 7.33B | 1.92B | 5.64B | 5.00B | 3.02B | 3.76B | 6.25B | 3.90B | 5.17B | 5.01B | 3.89B | 5.61B | 8.81B | 4.16B | 5.66B | 16.69B | 7.03B | 4.34B | 0.30B | 10.46B | 3.16B | 4.82B | 2.11B | 2.57B | 0.02B | -0.00B | 1.78B | 4.00B | 2.53B | 1.40B | 0.90B | 0.03B | 0.01B | 0.40B | 0.67B | 1.12B | 0.00B | | -0.00B | | | | | | | |
|
Cash from Investing Activities
|
0.14B | -1.58B | -1.42B | -0.34B | -0.95B | -1.44B | -1.27B | -0.49B | -0.56B | 0.85B | -0.86B | -0.22B | -2.35B | -2.44B | -3.17B | -2.03B | 1.81B | 1.96B | -2.12B | -10.12B | -0.77B | -2.46B | -2.90B | 0.37B | -0.95B | -2.36B | -2.00B | -0.23B | -4.39B | -0.66B | -2.39B | -1.22B | -0.16B | -1.81B | -1.98B | -0.08B | 14.91B | 2.94B | 1.13B | -4.64B | 3.56B | 2.75B | 5.37B | -5.96B | -0.23B | -2.16B | -1.63B | -1.38B | -0.32B | 1.21B | 0.07B | -0.23B | -0.11B | -2.19B | -0.27B | -3.47B | 1.36B | -0.21B | -0.26B | -27.09B | -0.22B | -0.22B | -0.21B | -0.40B | -0.45B | -0.39B | -0.41B |
|
Other financing activities
|
0.00B | 0.02B | 0.01B | 0.18B | -0.00B | 0.06B | 0.02B | -0.07B | 0.00B | 0.01B | -0.01B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.05B | 0.01B | 0.02B | 0.05B | 0.05B | 0.02B | -0.15B | 0.02B | 0.04B | 0.01B | 0.02B | -0.13B | -0.12B | 0.01B | 0.26B | -0.07B | -0.06B | | 0.19B | -0.04B | -0.04B | | 0.02B | -0.05B | -0.05B | 0.03B | 0.03B | -0.06B | -0.02B | -0.01B | -0.00B | -0.05B | -0.03B | -0.02B | 0.03B | -0.03B | -0.03B | -0.06B | 0.01B | -0.03B | -0.05B | 0.01B | -0.01B | -0.09B | -0.04B | 0.01B | -0.00B | -0.03B | -0.09B | 0.01B |
|
Cash from Financing Activities
|
0.01B | 0.09B | 0.06B | -2.18B | -0.58B | -0.68B | 1.21B | -1.18B | -2.50B | 2.35B | -2.22B | 1.69B | -1.36B | 1.71B | 1.42B | -1.35B | -3.58B | -0.28B | 2.79B | 3.81B | -0.49B | 0.90B | -0.51B | -3.16B | -1.40B | 0.01B | -1.46B | -0.92B | 1.23B | -2.29B | 0.58B | -2.12B | -2.11B | -1.24B | -1.11B | -2.13B | -11.69B | -4.65B | -2.58B | -3.57B | -4.99B | -5.99B | -2.86B | -1.93B | -0.25B | 0.78B | -1.80B | -3.59B | -1.94B | -2.62B | 2.85B | -6.56B | -3.51B | -1.06B | 1.59B | -1.05B | 21.51B | -1.21B | -2.00B | 2.75B | -1.71B | -2.65B | -3.65B | -1.41B | -4.11B | -2.67B | -2.85B |
|
Dividends Paid - Common
|
| | | | | | | | | | 0.26B | 0.24B | 0.28B | 0.28B | 0.28B | 0.27B | 0.35B | 0.35B | 0.35B | 0.35B | 0.46B | 0.46B | 0.46B | 0.46B | 0.60B | 0.60B | 0.60B | 0.60B | 0.75B | 0.75B | 0.75B | 0.75B | 0.85B | 0.85B | 0.84B | 0.83B | 0.95B | 0.86B | 0.85B | 0.84B | 0.90B | 0.88B | 0.87B | 0.86B | 0.94B | 0.94B | 0.94B | 0.93B | 1.02B | 1.01B | 1.00B | 0.99B | 1.08B | 1.04B | 1.04B | 1.04B | 1.14B | 1.14B | 1.14B | 1.14B | 1.21B | 1.21B | 1.21B | 1.21B | 1.28B | 1.28B | 1.28B |
|
Change in Cash
|
1.00B | 0.19B | 0.61B | -0.69B | -0.62B | -0.55B | 1.24B | 0.34B | -2.02B | 4.73B | -2.11B | 3.06B | -2.74B | 1.64B | -0.03B | -2.57B | -0.73B | 3.28B | 2.48B | -4.48B | -0.12B | 0.67B | -0.68B | 0.05B | -0.87B | 0.93B | -0.57B | 0.92B | -1.25B | -0.27B | 0.85B | -0.24B | 0.12B | -0.73B | 0.37B | 0.80B | 5.94B | 0.39B | 1.82B | -5.01B | 0.41B | -1.83B | 5.89B | -5.38B | 1.65B | 1.46B | -0.06B | -2.82B | -0.15B | 0.52B | 5.34B | -3.98B | -1.46B | -1.32B | 4.30B | -1.87B | 23.93B | 2.69B | 0.49B | -23.80B | -1.24B | -0.41B | -0.29B | 2.96B | -3.16B | -0.78B | 1.42B |
|
Beginning Cash Balance
|
1.77B | 2.78B | 2.97B | 3.58B | 2.88B | 0.55B | -1.24B | 2.95B | 2.02B | -4.73B | 6.00B | 3.89B | 6.95B | 4.21B | 5.85B | 5.82B | 3.26B | 2.53B | 5.81B | 8.28B | 3.81B | 3.69B | 4.35B | 3.68B | 3.73B | 2.86B | 3.79B | 3.23B | 4.14B | 2.90B | 2.63B | 3.48B | 3.24B | 3.36B | 2.63B | 3.00B | 3.80B | 9.74B | 10.13B | 11.96B | 6.95B | 7.36B | 5.53B | 11.41B | 6.04B | 7.69B | 9.14B | 9.09B | 6.27B | 6.11B | 6.63B | 11.97B | 7.99B | 6.53B | 5.20B | 9.50B | 7.67B | 31.56B | 34.25B | 34.74B | 10.94B | 9.71B | 9.30B | 9.01B | 11.97B | 8.81B | 8.03B |
|
Free Cash Flow
|
0.74B | 1.54B | 1.84B | 1.68B | 0.82B | 1.39B | 1.18B | 1.83B | 0.93B | 1.41B | 0.85B | 1.36B | 0.83B | 2.20B | 1.55B | 0.61B | 0.89B | 1.44B | 1.63B | 1.63B | 0.97B | 2.05B | 2.57B | 2.64B | 1.36B | 3.15B | 2.75B | 1.87B | 1.76B | 2.49B | 2.50B | 2.87B | 2.22B | 2.14B | 3.30B | 2.86B | 2.57B | 1.92B | 3.10B | 2.97B | 1.73B | 1.27B | 3.21B | 2.33B | 1.99B | 2.68B | 3.23B | 1.98B | 1.94B | 1.75B | 2.18B | 2.52B | 1.97B | 1.68B | 2.82B | 2.31B | 0.72B | 3.84B | 2.51B | 0.29B | 0.46B | 2.22B | 3.31B | 4.40B | 0.98B | 1.91B | 4.25B |
|
Net Cash Flow
|
1.00B | 0.19B | 0.61B | -0.69B | -0.62B | -0.55B | 1.24B | 0.34B | -2.02B | 4.73B | -2.11B | 3.06B | -2.74B | 1.64B | -0.03B | -2.57B | -0.73B | 3.28B | 2.48B | -4.48B | -0.12B | 0.67B | -0.68B | 0.05B | -0.87B | 0.93B | -0.57B | 0.92B | -1.25B | -0.27B | 0.85B | -0.24B | 0.12B | -0.73B | 0.37B | 0.80B | 5.94B | 0.39B | 1.82B | -5.01B | 0.41B | -1.83B | 5.89B | -5.38B | 1.65B | 1.46B | -0.06B | -2.82B | -0.15B | 0.52B | 5.34B | -3.98B | -1.46B | -1.32B | 4.30B | -1.87B | 23.93B | 2.69B | 0.49B | -23.80B | -1.24B | -0.41B | -0.29B | 2.96B | -3.16B | -0.78B | 1.42B |