|
Net Income
|
| | | 0.91B | | | | 1.15B | | | | 0.64B | | | | 0.19B | | | | 0.39B | | | | -0.89B | | | | 0.62B | | | | 2.47B | | | | 3.04B | | | | 10.06B | | | | 11.58B | | | | 21.28B | | | | 33.35B | | | | -2.72B | | | | 30.44B | | | | 59.31B | | | |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95B | | | | 6.40B | | | | 8.83B | | | | 12.14B | | | | 15.15B | | | | 16.24B | | | | 22.91B | | | | 24.92B | | | | 30.23B | | | | 32.10B | | | |
|
Share-based Compensation
|
0.29B | 0.30B | 0.32B | 0.34B | 0.36B | 0.39B | 0.40B | 0.42B | 0.45B | 0.48B | 0.52B | 0.56B | 0.60B | 0.68B | 0.76B | 0.83B | 0.90B | 0.98B | 1.04B | 1.13B | 1.23B | 1.32B | 1.41B | 1.50B | 1.58B | 1.75B | 1.92B | 2.12B | 2.26B | 2.46B | 2.69B | 2.98B | 3.22B | 3.62B | 3.92B | 4.21B | 4.61B | 4.91B | 5.18B | 5.42B | 5.51B | 6.01B | 6.44B | 6.86B | 7.35B | 7.98B | 8.49B | 9.21B | 9.76B | 10.75B | 11.64B | 12.76B | 13.70B | 15.32B | 17.70B | 19.62B | 21.12B | 23.04B | 23.31B | 24.02B | 24.24B | 23.83B | 23.34B | 22.01B | 20.74B | 20.55B | 20.07B |
|
Deferred Taxes
|
0.01B | 0.03B | 0.12B | 0.08B | 0.06B | 0.05B | -0.04B | 0.00B | 0.04B | 0.07B | 0.12B | 0.14B | 0.08B | 0.02B | -0.05B | -0.27B | -0.31B | -0.24B | -0.20B | -0.16B | -0.26B | -0.33B | -0.61B | -0.32B | -0.14B | -0.13B | 0.08B | 0.08B | 0.09B | 0.24B | 0.23B | -0.25B | -0.28B | -0.01B | -0.00B | -0.03B | 0.13B | -0.38B | -0.04B | 0.44B | 0.71B | 0.96B | 0.78B | 0.80B | 0.70B | 1.06B | 1.27B | -0.55B | 0.83B | 1.06B | 1.68B | -0.31B | -4.01B | -6.67B | -8.40B | -8.15B | -6.62B | -7.41B | -7.78B | -5.88B | -6.34B | -4.38B | -4.50B | -4.65B | -3.20B | -2.41B | 9.04B |
|
Gains from Investment Securities
|
0.03B | 0.09B | 0.09B | 0.05B | 0.02B | 0.06B | 0.07B | 0.08B | 0.08B | 0.05B | 0.06B | 0.06B | 0.08B | 0.07B | -0.14B | -0.25B | -0.31B | -0.37B | -0.21B | 0.17B | 0.12B | 0.16B | 0.17B | 0.18B | -0.20B | -0.23B | -0.25B | 4.72B | 0.36B | 4.68B | 5.00B | 5.70B | 6.72B | 8.02B | 8.90B | 9.64B | 10.02B | 9.63B | 9.70B | 7.45B | 10.97B | 11.94B | 8.75B | 9.63B | 10.01B | 10.50B | 11.05B | 10.64B | 11.45B | 11.44B | 11.27B | 14.31B | 10.53B | 9.79B | 8.56B | -16.97B | 14.50B | 14.54B | 13.51B | 12.27B | 11.76B | 11.69B | 13.10B | 14.48B | 15.18B | 15.10B | 14.67B |
|
Cash from Operations
|
1.76B | 1.88B | 2.25B | 3.29B | 2.78B | 2.56B | 2.62B | 3.50B | 3.03B | 3.21B | 3.11B | 3.90B | 3.05B | 3.22B | 3.37B | 4.18B | 4.25B | 4.53B | 4.98B | 5.47B | 5.34B | 5.33B | 5.71B | 6.84B | 7.84B | 8.98B | 9.82B | 12.04B | 11.56B | 13.05B | 15.00B | 17.20B | 17.55B | 17.80B | 17.00B | 18.36B | 18.19B | 21.79B | 26.60B | 30.72B | 34.36B | 36.03B | 35.33B | 38.51B | 39.73B | 51.22B | 55.29B | 66.06B | 67.21B | 59.32B | 54.67B | 46.33B | 39.32B | 35.57B | 39.66B | 46.75B | 54.33B | 61.84B | 71.65B | 84.95B | 99.15B | 107.95B | 112.71B | 115.88B | 113.90B | 121.14B | 130.69B |
|
Depreciation & Amortization (CF)
|
0.31B | 0.32B | 0.34B | 0.38B | 0.41B | 0.46B | 0.51B | 0.57B | 0.65B | 0.77B | 0.89B | 1.08B | 1.34B | 1.58B | 1.86B | 2.16B | 2.40B | 2.67B | 2.95B | 3.25B | 3.56B | 3.92B | 4.33B | 4.75B | 5.16B | 5.56B | 5.91B | 6.28B | 6.68B | 7.09B | 7.57B | 8.12B | 8.72B | 9.45B | 10.28B | 11.48B | 12.71B | 13.71B | 14.58B | 15.34B | 16.52B | 18.10B | 19.88B | 21.79B | 22.30B | 22.84B | 23.80B | 25.18B | 27.40B | 29.69B | 32.11B | 34.43B | 36.09B | 37.75B | 39.10B | 41.92B | 43.85B | 45.72B | 47.53B | 48.66B | 49.22B | 49.67B | 50.98B | 52.80B | 55.37B | 58.56B | 61.92B |
|
Change in Receivables
|
0.19B | 0.15B | 0.30B | 0.48B | 0.20B | 0.25B | 0.16B | 0.29B | 0.17B | 0.30B | 0.32B | 0.87B | 0.48B | 0.57B | 0.91B | 0.86B | 0.88B | 0.92B | 0.63B | 0.85B | 0.85B | 0.94B | 1.17B | 1.04B | 1.32B | 1.46B | 1.68B | 1.75B | 1.78B | 2.54B | 2.62B | 3.44B | 2.87B | 2.92B | 3.94B | 4.78B | 4.72B | 4.86B | 5.98B | 4.62B | 6.04B | 6.87B | 5.17B | 7.68B | 6.02B | 6.68B | 7.51B | 8.17B | 11.69B | 13.29B | 16.17B | 9.14B | 17.42B | 19.76B | 19.66B | 8.62B | 4.36B | 2.69B | 5.64B | 8.35B | 9.39B | 9.56B | 6.67B | 3.25B | 5.69B | 4.60B | 5.88B |
|
Change in Inventory
|
0.27B | 0.26B | 0.29B | 0.53B | 0.32B | 0.43B | 0.67B | 1.02B | 1.00B | 1.13B | 1.21B | 1.78B | 1.37B | 1.22B | 1.28B | 1.00B | 1.21B | 1.12B | 1.05B | 1.41B | 1.25B | 1.12B | 1.38B | 1.19B | 1.17B | 1.29B | 1.98B | 2.19B | 2.14B | 2.17B | 1.73B | 1.43B | 1.25B | 1.87B | 2.37B | 3.58B | 2.31B | 2.72B | 2.22B | 1.31B | 2.81B | 3.83B | 3.11B | 3.28B | 2.60B | 1.18B | 4.69B | 2.85B | 4.54B | 4.08B | 7.24B | 9.49B | 11.80B | 15.48B | 7.69B | 2.59B | -0.39B | -1.91B | -1.99B | -1.45B | -2.85B | -2.14B | 0.17B | 1.88B | 4.88B | 5.85B | 5.17B |
|
Change in Account Payables
|
0.69B | 0.62B | 0.96B | 1.86B | 1.10B | 0.96B | 1.15B | 2.37B | 1.64B | 1.83B | 1.75B | 3.00B | 1.39B | 1.45B | 1.83B | 2.07B | 2.14B | 1.96B | 1.69B | 1.89B | 1.40B | 1.06B | 1.83B | 1.76B | 2.18B | 2.90B | 3.21B | 4.29B | 2.77B | 3.38B | 3.89B | 5.03B | 3.94B | 5.05B | 5.48B | 7.10B | 3.75B | 4.36B | 5.29B | 3.26B | 7.09B | 8.06B | 4.39B | 8.19B | 6.53B | 11.48B | 14.91B | 17.48B | 17.26B | 8.69B | 8.86B | 3.60B | 2.49B | 6.14B | 1.08B | 2.94B | 1.06B | 0.39B | 4.44B | 5.47B | 5.46B | 8.43B | 5.13B | 2.97B | 5.21B | 6.26B | 8.89B |
|
Change in Accured Expenses
|
0.25B | 0.18B | 0.08B | 0.30B | 0.06B | 0.27B | 0.46B | 0.74B | 0.70B | 0.66B | 0.59B | 1.07B | 0.72B | 0.72B | 0.70B | 1.04B | 0.86B | 0.73B | 0.56B | 0.74B | 0.71B | 0.77B | 0.85B | 0.71B | 0.50B | 0.39B | 0.53B | 0.91B | 0.89B | 1.01B | 1.31B | 1.72B | 1.28B | 1.04B | 0.48B | 0.28B | -0.54B | -0.49B | -0.13B | 0.47B | -0.23B | -0.65B | -1.61B | -1.38B | -1.21B | 1.11B | 1.52B | 5.75B | 4.46B | 1.07B | -0.08B | 2.12B | 0.28B | 0.55B | 2.00B | -1.56B | -1.42B | -1.94B | -3.25B | -2.43B | 0.41B | -1.80B | -0.35B | -2.90B | -4.04B | -4.84B | -6.97B |
|
Other Working Capital Changes
|
| | | | | | | | | | | 1.06B | | | 1.61B | 1.80B | 2.08B | 2.22B | 2.42B | 2.69B | 3.10B | 3.48B | 3.87B | 4.43B | 5.14B | 5.65B | 6.36B | 1.29B | 8.41B | 9.36B | 10.38B | 1.96B | 2.06B | 1.54B | 1.32B | 0.74B | 0.84B | 0.94B | 0.76B | 1.15B | 1.13B | 1.81B | 1.75B | 1.71B | 1.43B | 1.29B | 1.42B | 1.26B | 1.56B | 1.47B | 1.73B | 2.31B | 2.75B | 2.92B | 2.63B | 2.22B | 1.70B | 1.53B | 1.45B | 4.58B | 5.33B | 5.58B | 6.03B | 4.01B | 3.17B | 2.64B | 1.59B |
|
Capital Expenditures
|
0.33B | 0.34B | 0.34B | 0.37B | 0.46B | 0.57B | 0.79B | 0.98B | 1.14B | 1.37B | 1.59B | 1.81B | 1.90B | 2.12B | 2.31B | 3.79B | 4.07B | 4.27B | 4.59B | 3.44B | 3.85B | 4.29B | 4.63B | 4.89B | 4.68B | 4.61B | 4.42B | 5.39B | 4.90B | 5.39B | 6.04B | 7.80B | 8.54B | 9.76B | 10.75B | 11.96B | 12.90B | 13.04B | 13.31B | 13.43B | 13.62B | 13.94B | 15.28B | 16.86B | 20.36B | 24.26B | 30.63B | 40.14B | 45.43B | 52.26B | 56.94B | 61.05B | 63.92B | 65.36B | 65.99B | 63.65B | 62.90B | 58.63B | 54.73B | 52.73B | 53.45B | 59.61B | 69.75B | 83.00B | 93.09B | 107.66B | 120.13B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80B | | | | 1.07B | 1.12B | 1.56B | 1.72B | 1.90B | 1.98B | 1.66B | 2.07B | 2.10B | 2.30B | 2.93B | 3.41B | 4.17B | 4.97B | 4.89B | 4.84B | 5.10B | 4.62B | 5.08B | 4.82B | 5.66B | 5.97B | 6.30B | 6.64B | 5.32B | 5.25B | 4.67B | 4.51B | 4.60B | 4.45B | 4.63B | 4.79B | 5.34B | 5.12B | 4.70B | 4.23B |
|
Acquisitions
|
0.15B | 0.13B | 0.13B | 0.04B | 0.04B | 0.04B | 0.08B | 0.35B | 0.47B | 0.92B | 0.93B | 0.70B | 0.61B | 0.77B | 0.76B | 0.74B | 0.80B | 0.32B | 0.29B | 0.31B | 0.21B | 0.13B | 0.99B | 0.98B | 1.34B | 1.29B | 0.53B | 0.60B | 0.45B | 0.45B | 0.43B | 0.12B | 0.15B | 0.77B | 13.89B | 13.97B | 13.94B | 14.17B | 1.94B | 2.19B | 3.34B | 2.59B | 2.02B | 2.46B | 1.38B | 1.39B | 2.72B | | 2.86B | 3.07B | 1.99B | | 7.70B | 7.63B | 7.87B | | 5.49B | 5.54B | 6.29B | | 5.68B | 5.93B | 4.93B | 0.78B | 3.68B | 4.81B | 4.97B |
|
Change in Acquisitions & Divestments
|
1.35B | 1.54B | 1.55B | 1.97B | 2.52B | 3.35B | 3.83B | 4.25B | 5.32B | 6.14B | 7.04B | 6.84B | 6.64B | 5.86B | 4.64B | 4.24B | 3.10B | 2.54B | 2.30B | 2.31B | 2.30B | 2.56B | 3.51B | 3.35B | 3.13B | 2.64B | 2.24B | 3.02B | 3.79B | 4.25B | 4.63B | 4.58B | 5.35B | 6.53B | 7.38B | 9.68B | 10.44B | 10.03B | 9.79B | 8.24B | 8.21B | 11.71B | 16.99B | 22.68B | 31.66B | 34.64B | 40.52B | 50.24B | 56.44B | 61.51B | 64.19B | 59.38B | 64.31B | 53.71B | 38.45B | 31.60B | 9.96B | 8.91B | 9.74B | 5.63B | 5.90B | 7.62B | 14.29B | 16.40B | 22.75B | 30.92B | 39.22B |
|
Cash from Investing Activities
|
-0.82B | -0.80B | -1.09B | -2.34B | -2.73B | -2.93B | -3.75B | -3.36B | -2.43B | -2.90B | -1.68B | -1.93B | -1.87B | -1.51B | -1.98B | -3.60B | -5.00B | -5.82B | -6.51B | -4.28B | -4.25B | -3.56B | -3.44B | -5.07B | -5.99B | -6.63B | -7.07B | -6.45B | -5.30B | -6.36B | -7.55B | -9.52B | -10.21B | -13.17B | -29.17B | -27.08B | -26.27B | -23.68B | -10.78B | -12.37B | -19.96B | -24.82B | -24.32B | -24.28B | -25.05B | -35.31B | -46.11B | -59.61B | -59.38B | -63.66B | -62.61B | -58.15B | -48.58B | -38.58B | -39.36B | -37.60B | -54.31B | -51.91B | -48.05B | -49.83B | -51.89B | -64.35B | -69.50B | -94.34B | -106.28B | -123.57B | -132.74B |
|
Other financing activities
|
0.14B | 0.12B | 0.05B | 0.10B | 0.14B | 0.20B | 0.29B | 0.26B | 0.22B | 0.16B | 0.08B | 0.06B | 0.06B | 0.13B | 0.19B | 0.43B | 0.39B | 0.30B | 0.24B | 0.08B | 0.20B | 0.20B | 0.20B | 0.01B | -0.09B | 0.00B | 0.10B | 0.12B | 0.30B | 0.32B | 0.40B | 0.83B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.58B | -0.60B | -0.29B | -0.28B | 0.10B | 0.14B | 0.17B | 0.18B | 0.09B | -0.04B | -0.18B | -0.48B | -1.51B | -1.35B | -1.24B | 2.26B | 3.11B | 2.83B | 2.57B | -0.54B | -0.56B | -0.54B | -0.72B | 4.43B | 3.96B | 3.45B | 3.14B | -3.88B | -4.21B | -4.57B | -4.75B | -3.72B | -3.61B | -3.73B | 11.93B | 9.93B | 8.65B | 8.54B | -8.50B | -7.69B | -7.90B | -8.66B | -8.26B | -10.07B | -10.28B | -0.71B | -2.86B | -1.10B | -1.99B | 6.25B | 7.58B | 6.29B | 11.76B | 0.74B | 6.53B | 9.72B | 14.08B | 2.92B | -9.05B | -15.88B | -23.49B | -21.44B | -15.25B | -11.81B | -10.60B | -8.65B | -5.94B |
|
Exchange Rate Effect
|
-0.15B | -0.10B | -0.00B | -0.00B | -0.00B | -0.08B | -0.01B | 0.02B | 0.10B | 0.16B | 0.03B | 0.00B | -0.02B | -0.07B | 0.01B | -0.03B | -0.16B | -0.17B | -0.14B | -0.09B | 0.06B | 0.12B | -0.15B | -0.31B | -0.65B | -0.59B | -0.44B | -0.37B | 0.17B | 0.13B | 0.24B | -0.21B | -0.21B | -0.02B | 0.08B | 0.71B | 0.73B | 0.04B | -0.26B | -0.35B | -0.61B | -0.12B | -0.24B | 0.07B | -0.40B | -0.32B | 0.33B | 0.62B | 0.81B | 0.92B | 0.34B | -0.36B | -0.06B | -0.70B | -1.84B | -1.09B | -0.96B | -0.48B | 0.35B | 0.40B | -0.17B | -0.55B | 0.64B | -1.30B | -0.46B | 0.86B | -0.22B |
|
Change in Cash
|
0.20B | 0.39B | 0.86B | 0.68B | 0.14B | -0.31B | -0.97B | 0.33B | 0.80B | 0.42B | 1.28B | 1.49B | -0.35B | 0.29B | 0.16B | 2.81B | 2.19B | 1.37B | 0.89B | 0.57B | 0.59B | 1.35B | 1.39B | 5.90B | 5.16B | 5.21B | 5.45B | 1.33B | 2.23B | 2.25B | 2.95B | 3.76B | 3.52B | 0.87B | -0.16B | 1.92B | 1.31B | 6.68B | 7.07B | 10.32B | 5.89B | 2.43B | 2.52B | 4.24B | 4.00B | 14.88B | 6.65B | 5.97B | 6.65B | 2.83B | -0.03B | -5.90B | 2.44B | -2.97B | 5.00B | 17.78B | 13.13B | 12.37B | 14.90B | 19.64B | 23.60B | 21.61B | 28.60B | 8.42B | -3.44B | -10.22B | -8.21B |
|
Beginning Cash Balance
|
-0.20B | -0.39B | -0.86B | 2.77B | -0.14B | 0.31B | 0.97B | 3.44B | -0.80B | -0.42B | -1.28B | 3.78B | 0.35B | -0.29B | -0.16B | 5.27B | -2.19B | -1.37B | -0.89B | 8.08B | -0.59B | -1.35B | -1.39B | 8.66B | -5.16B | -5.21B | -5.45B | 14.84B | -2.23B | -2.25B | -2.95B | 16.18B | -3.52B | -0.87B | 0.16B | 19.93B | -1.31B | -6.68B | -7.07B | 21.86B | -5.89B | -2.43B | -2.52B | 31.86B | -4.00B | -14.88B | -6.65B | 36.16B | -6.65B | -2.83B | 0.03B | 42.12B | -2.44B | 2.97B | -5.00B | 36.11B | -13.13B | -12.37B | -14.90B | 53.75B | -23.60B | -21.61B | -28.60B | 70.36B | 3.44B | 10.22B | 8.21B |
|
Free Cash Flow
|
1.43B | 1.54B | 1.92B | 2.92B | 2.32B | 1.99B | 1.83B | 2.52B | 1.90B | 1.83B | 1.52B | 2.09B | 1.15B | 1.10B | 1.06B | 0.40B | 0.18B | 0.27B | 0.39B | 2.03B | 1.49B | 1.04B | 1.08B | 1.95B | 3.16B | 4.37B | 5.40B | 6.65B | 6.67B | 7.65B | 8.96B | 9.40B | 9.01B | 8.04B | 6.25B | 6.41B | 5.29B | 8.76B | 13.29B | 17.30B | 20.74B | 22.09B | 20.05B | 21.65B | 19.37B | 26.96B | 24.66B | 25.92B | 21.79B | 7.07B | -2.27B | -14.73B | -24.60B | -29.78B | -26.32B | -16.89B | -8.57B | 3.21B | 16.92B | 32.22B | 45.70B | 48.34B | 42.95B | 32.88B | 20.81B | 13.48B | 10.56B |
|
Net Cash Flow
|
0.36B | 0.48B | 0.87B | 0.68B | 0.14B | -0.22B | -0.96B | 0.32B | 0.70B | 0.26B | 1.25B | 1.49B | -0.33B | 0.36B | 0.15B | 2.84B | 2.36B | 1.54B | 1.03B | 0.66B | 0.54B | 1.23B | 1.54B | 6.21B | 5.81B | 5.80B | 5.89B | 1.71B | 2.06B | 2.12B | 2.71B | 3.97B | 3.73B | 0.90B | -0.24B | 1.21B | 0.58B | 6.64B | 7.33B | 10.67B | 6.50B | 2.55B | 2.76B | 4.17B | 4.40B | 15.20B | 6.32B | 5.35B | 5.84B | 1.91B | -0.36B | -5.54B | 2.50B | -2.27B | 6.84B | 18.87B | 14.10B | 12.85B | 14.55B | 19.23B | 23.77B | 22.16B | 27.96B | 9.72B | -2.98B | -11.08B | -7.99B |