|
Net Income
|
0.18B | 0.14B | 0.20B | 0.39B | 0.30B | 0.21B | 0.21B | 0.42B | 0.04B | 0.04B | -0.10B | 0.14B | 0.04B | 0.04B | -0.10B | 0.14B | 0.06B | 0.03B | -0.06B | 0.63B | 0.05B | -0.12B | -0.43B | 0.22B | -0.05B | 0.10B | 0.09B | 0.48B | 0.58B | 0.87B | 0.26B | 0.75B | 0.72B | 0.20B | 0.26B | 1.86B | 1.63B | 2.53B | 2.88B | 3.02B | 3.56B | 2.63B | 2.14B | 3.27B | 2.64B | 5.24B | 6.24B | 7.20B | 8.07B | 7.77B | 3.16B | 14.33B | -3.84B | -2.02B | 2.88B | 0.26B | 3.17B | 6.76B | 9.88B | 10.67B | 10.48B | 13.48B | 15.33B | 19.99B | 17.08B | 18.18B | 21.26B |
|
Depreciation and Depletion
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27B | 7.64B | 8.32B | 8.87B | 9.06B | 9.77B | 10.93B |
|
Share-based Compensation
|
0.07B | 0.09B | 0.09B | 0.10B | 0.09B | 0.11B | 0.11B | 0.12B | 0.11B | 0.14B | 0.14B | 0.16B | 0.16B | 0.22B | 0.22B | 0.24B | 0.23B | 0.30B | 0.28B | 0.33B | 0.32B | 0.39B | 0.38B | 0.41B | 0.41B | 0.56B | 0.54B | 0.61B | 0.54B | 0.77B | 0.78B | 0.89B | 0.79B | 1.16B | 1.08B | 1.18B | 1.18B | 1.47B | 1.35B | 1.42B | 1.27B | 1.97B | 1.78B | 1.84B | 1.76B | 2.60B | 2.29B | 2.56B | 2.31B | 3.59B | 3.18B | 3.68B | 3.25B | 5.21B | 5.56B | 5.61B | 4.75B | 7.13B | 5.83B | | 4.96B | 6.72B | 5.63B | | 3.69B | 3.54B | 5.00B |
|
Deferred Taxes
|
| 0.01B | 0.08B | -0.00B | -0.02B | -0.01B | -0.02B | 0.05B | 0.01B | 0.02B | 0.03B | 0.07B | -0.04B | -0.04B | -0.04B | -0.15B | -0.08B | 0.02B | 0.01B | -0.11B | -0.18B | -0.05B | -0.27B | 0.19B | -0.00B | -0.04B | -0.06B | 0.19B | 0.01B | 0.11B | -0.08B | -0.28B | -0.02B | 0.38B | -0.07B | -0.31B | 0.14B | -0.14B | 0.27B | 0.17B | 0.41B | 0.10B | 0.09B | 0.18B | 0.32B | 0.47B | 0.29B | -1.64B | 1.70B | 0.70B | 0.91B | -3.62B | -2.00B | -1.96B | -0.82B | -3.37B | -0.47B | -2.74B | -1.20B | | -0.94B | -0.79B | -0.09B | | 0.51B | 0.63B | -1.61B |
|
Gains from Investment Securities
|
0.01B | 0.06B | 0.01B | -0.03B | 0.01B | 0.04B | 0.04B | 0.02B | -0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | -0.16B | -0.10B | 0.09B | -0.04B | 0.02B | 0.03B | 0.05B | 0.07B | -0.04B | 0.03B | -0.09B | 0.07B | 0.08B | 4.52B | 0.14B | 1.42B | 1.37B | 2.04B | 1.89B | 2.72B | 2.26B | 2.77B | 2.27B | 2.33B | 2.33B | 0.52B | 2.63B | 3.31B | 2.31B | 2.78B | 2.60B | 2.82B | 2.86B | 2.37B | 3.41B | 2.80B | 2.69B | 5.40B | -8.69B | -6.10B | 1.47B | -3.44B | 3.20B | 3.13B | 3.13B | | -2.73B | 3.06B | 3.63B | | 3.40B | 4.81B | 0.49B |
|
Cash from Operations
|
-0.58B | 0.47B | 0.80B | 2.61B | -1.10B | 0.25B | 0.85B | 3.49B | -1.59B | 0.42B | 0.80B | 4.27B | -2.44B | 0.59B | 0.94B | 5.08B | -2.37B | 0.88B | 1.39B | 5.58B | -2.50B | 0.86B | 1.77B | 6.71B | -1.50B | 2.00B | 2.61B | 8.93B | -1.95B | 3.58B | 4.66B | 10.92B | -1.62B | 3.85B | 3.78B | 12.36B | -1.79B | 7.45B | 8.59B | 16.48B | 1.85B | 9.12B | 7.89B | 19.66B | 3.06B | 20.61B | 11.96B | 30.43B | 4.21B | 12.71B | 7.31B | 22.09B | -2.79B | 8.96B | 11.40B | 29.17B | 4.79B | 16.48B | 21.22B | | 18.99B | 25.28B | 70.22B | | 17.02B | 50.90B | 45.64B |
|
Depreciation & Amortization (CF)
|
0.09B | 0.08B | 0.10B | 0.11B | 0.12B | 0.13B | 0.15B | 0.17B | 0.20B | 0.24B | 0.28B | 0.36B | 0.46B | 0.48B | 0.55B | 0.66B | 0.70B | 0.76B | 0.83B | 0.96B | 1.01B | 1.11B | 1.25B | 1.38B | 1.43B | 1.50B | 1.60B | 1.75B | 1.83B | 1.91B | 2.08B | 2.30B | 2.44B | 2.63B | 2.91B | 3.50B | 3.67B | 3.63B | 3.78B | 4.26B | 4.85B | 5.20B | 5.56B | 6.17B | 5.36B | 5.75B | 6.52B | 7.55B | 7.51B | 8.04B | 8.95B | 9.94B | 9.19B | 9.72B | 10.33B | 12.69B | 11.12B | 11.59B | 12.13B | | 11.68B | 12.04B | 16.14B | 8.87B | 14.26B | 21.40B | 15.63B |
|
Change in Receivables
|
-0.17B | -0.02B | 0.15B | 0.51B | -0.45B | 0.04B | 0.06B | 0.64B | -0.36B | 0.07B | 0.07B | 1.08B | -0.75B | 0.17B | 0.42B | 1.02B | -0.73B | 0.21B | 0.12B | 1.24B | -0.73B | 0.30B | 0.36B | 1.10B | -0.44B | 0.43B | 0.59B | 1.18B | -0.41B | 1.18B | 0.67B | 1.99B | -0.96B | 1.22B | 1.76B | 2.76B | -1.03B | 1.36B | 2.88B | 1.40B | 0.40B | 2.19B | 1.18B | 3.90B | -1.26B | 2.85B | 2.02B | 4.56B | 2.25B | 4.46B | 4.89B | -2.46B | 1.52B | 6.80B | 4.79B | -4.49B | -4.72B | 2.04B | 3.58B | | -3.68B | 2.21B | 5.77B | | -1.25B | 5.38B | 4.02B |
|
Change in Inventory
|
-0.11B | 0.02B | 0.28B | 0.34B | -0.32B | 0.14B | 0.51B | 0.69B | -0.34B | 0.27B | 0.59B | 1.26B | -0.75B | 0.12B | 0.65B | 0.97B | -0.54B | 0.03B | 0.59B | 1.33B | -0.70B | -0.09B | 0.84B | 1.14B | -0.72B | 0.03B | 1.54B | 1.34B | -0.77B | 0.06B | 1.09B | 1.04B | -0.95B | 0.68B | 1.59B | 2.25B | -2.22B | 1.09B | 1.09B | 1.35B | -0.72B | 2.10B | 0.38B | 1.52B | -1.39B | 0.67B | 3.90B | -0.33B | 0.30B | 0.21B | 7.06B | 1.92B | 2.61B | 3.89B | -0.73B | -3.18B | -0.37B | 2.37B | -0.81B | | -1.78B | 3.08B | -1.02B | | 1.22B | 3.03B | -0.93B |
|
Change in Account Payables
|
-1.13B | 0.06B | 0.70B | 2.23B | -1.89B | -0.08B | 0.89B | 3.45B | -2.65B | 0.11B | 0.85B | 4.68B | -4.26B | 0.18B | 1.22B | 4.93B | -4.19B | | 0.95B | 5.13B | -4.67B | -0.34B | 1.72B | 5.05B | -4.25B | 0.37B | 2.03B | 6.14B | -5.77B | 0.98B | 2.54B | 7.28B | -6.87B | 2.09B | 2.97B | 8.90B | -10.22B | 2.70B | 3.89B | 6.88B | -6.38B | 3.67B | 0.23B | 10.68B | -8.04B | 8.62B | 3.66B | 13.25B | -8.27B | 0.05B | 3.83B | 7.99B | -9.38B | 3.70B | -1.23B | 9.85B | -11.26B | 3.03B | 2.82B | | -11.28B | 6.00B | 10.55B | | -9.04B | 12.02B | 8.73B |
|
Change in Accured Expenses
|
-0.12B | -0.01B | -0.00B | 0.43B | -0.36B | 0.20B | 0.19B | 0.71B | -0.18B | 0.06B | 0.11B | 1.08B | -0.53B | 0.06B | 0.10B | 1.41B | -0.70B | -0.08B | -0.07B | 1.59B | -0.73B | -0.01B | 0.00B | 1.45B | -0.94B | -0.13B | 0.14B | 1.84B | -0.96B | -0.01B | 0.44B | 2.25B | -1.40B | -0.25B | -0.12B | 2.06B | -2.23B | -0.20B | 0.24B | 2.67B | -2.93B | -0.62B | -0.72B | 2.89B | -2.76B | 1.70B | -0.31B | 7.13B | -4.06B | -1.69B | -1.47B | 9.33B | -5.90B | -1.41B | -0.02B | 5.78B | -5.76B | -1.94B | -1.32B | | -2.93B | -4.15B | 8.67B | | -4.06B | 2.10B | 4.04B |
|
Other Working Capital Changes
|
| | | | | | | | | | | | | | 0.47B | 0.55B | 0.68B | 0.52B | 0.67B | 0.82B | 1.09B | 0.89B | 1.07B | 1.38B | 1.80B | 1.40B | 1.78B | -3.69B | 2.81B | 2.34B | 2.80B | -6.00B | 0.81B | -0.39B | 0.18B | 0.14B | 0.91B | -0.28B | 0.06B | 0.53B | 0.89B | 0.39B | -0.05B | 0.49B | 0.61B | 0.28B | 0.08B | 0.33B | 0.90B | 0.16B | 0.34B | 0.92B | 1.34B | 0.32B | 0.05B | 0.51B | 0.82B | 0.16B | -0.03B | | 1.57B | 0.41B | 5.08B | | 0.73B | 0.24B | 1.61B |
|
Capital Expenditures
|
0.06B | 0.08B | 0.10B | 0.14B | 0.14B | 0.20B | 0.32B | 0.33B | 0.30B | 0.43B | 0.53B | 0.55B | 0.39B | 0.66B | 0.72B | 2.03B | 0.67B | 0.85B | 1.04B | 0.88B | 1.08B | 1.29B | 1.38B | 1.15B | 0.87B | 1.21B | 1.20B | 2.11B | 1.18B | 1.71B | 1.84B | 3.07B | 2.15B | 3.11B | 3.07B | 3.62B | 3.10B | 3.24B | 3.35B | 3.73B | 3.29B | 3.56B | 4.70B | 5.31B | 6.79B | 7.46B | 11.06B | 14.82B | 12.08B | 14.29B | 15.75B | 18.93B | 14.95B | 15.72B | 16.38B | 16.59B | 14.21B | 11.46B | 12.48B | | 14.93B | 17.62B | 31.61B | | 25.02B | 52.49B | 27.83B |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29B | 0.61B | 0.41B | 0.58B | 0.37B | 0.29B | 0.82B | 0.61B | 0.57B | 0.92B | 1.31B | 1.37B | 1.37B | 0.84B | 1.25B | 1.63B | 0.90B | 1.30B | 1.00B | 2.46B | 1.21B | 1.63B | 1.34B | 1.15B | 1.14B | 1.04B | 1.18B | | 0.99B | 1.23B | 1.43B | | 0.76B | 1.14B | 1.78B |
|
Acquisitions
|
0.01B | 0.02B | 0.01B | | 0.02B | 0.02B | 0.04B | 0.27B | 0.14B | 0.47B | 0.05B | 0.05B | 0.05B | 0.62B | 0.04B | 0.03B | 0.10B | 0.15B | 0.00B | 0.06B | | 0.07B | 0.86B | 0.05B | 0.36B | 0.01B | 0.10B | 0.12B | 0.02B | 0.01B | 0.08B | 0.00B | 0.04B | 0.63B | 13.21B | 0.08B | 0.01B | 0.87B | 0.98B | | 1.17B | 0.12B | 0.16B | | 0.09B | -0.30B | 1.74B | | 0.63B | 1.12B | 0.65B | | 6.34B | 6.03B | 0.89B | | 3.51B | -1.94B | 1.63B | | 3.35B | 0.57B | -0.53B | | -0.05B | 0.26B | 2.54B |
|
Change in Acquisitions & Divestments
|
0.31B | 0.38B | 0.59B | 0.69B | 0.87B | 1.21B | 1.06B | 1.11B | 1.94B | 2.03B | 1.96B | 0.91B | 1.74B | 1.25B | 0.74B | 0.51B | 0.60B | 0.70B | 0.49B | 0.52B | 0.59B | 0.96B | 1.44B | 0.35B | 0.38B | 0.47B | 1.04B | 1.14B | 1.14B | 0.93B | 1.43B | 1.08B | 1.91B | 2.07B | 2.21B | 3.49B | 2.68B | 1.66B | 1.96B | 1.94B | 2.64B | 5.16B | 7.25B | 7.62B | 11.63B | 8.14B | 13.13B | 17.34B | 17.83B | 13.21B | 15.81B | 12.54B | 22.75B | 2.61B | 0.56B | 5.68B | 1.11B | 1.55B | 1.39B | | 1.39B | 3.27B | 10.23B | | 7.74B | 18.20B | 3.68B |
|
Cash from Investing Activities
|
-0.15B | -0.28B | -0.30B | -1.61B | -0.54B | -0.47B | -1.13B | -1.22B | 0.39B | -0.95B | 0.10B | -1.47B | 0.45B | -0.59B | -0.37B | -3.08B | -0.95B | -1.42B | -1.06B | -0.84B | -0.92B | -0.73B | -0.95B | -2.46B | -1.85B | -1.38B | -1.38B | -1.85B | -0.69B | -2.44B | -2.57B | -3.81B | -1.35B | -5.27B | -18.48B | -1.98B | -0.53B | -2.69B | -5.57B | -3.57B | -8.12B | -7.55B | -5.07B | -3.54B | -8.89B | -17.80B | -15.88B | -17.04B | -8.67B | -22.08B | -14.83B | -12.58B | 0.91B | -12.08B | -15.61B | -10.82B | -15.81B | -9.67B | -11.75B | | -17.86B | -22.14B | -32.27B | | -29.80B | -66.67B | -37.44B |
|
Other financing activities
|
0.05B | 0.02B | -0.02B | 0.05B | 0.09B | 0.07B | 0.07B | 0.02B | 0.05B | 0.01B | | 0.00B | 0.04B | 0.09B | 0.07B | 0.24B | | | | 0.08B | 0.12B | | | -0.12B | 0.02B | 0.10B | 0.10B | -0.09B | 0.21B | 0.11B | 0.17B | 0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
-0.29B | -0.00B | 0.06B | -0.05B | 0.09B | 0.04B | 0.09B | -0.04B | 0.02B | -0.09B | -0.08B | -0.33B | -1.00B | 0.07B | 0.03B | 3.17B | -0.16B | -0.21B | -0.23B | 0.06B | -0.17B | -0.19B | -0.41B | 5.21B | -0.65B | -0.69B | -0.73B | -1.81B | -1.00B | -1.15B | -1.00B | -0.57B | -0.89B | -1.27B | 14.66B | -2.57B | -2.16B | -1.39B | -2.37B | -1.76B | -2.38B | -2.16B | -1.96B | -3.57B | -2.59B | 7.41B | -4.11B | -1.82B | -3.48B | 15.64B | -2.78B | -3.10B | 1.99B | 4.63B | 3.02B | 0.09B | 6.35B | -6.54B | -8.95B | | -1.26B | -4.49B | -6.12B | | -0.05B | -0.15B | -3.31B |
|
Exchange Rate Effect
|
-0.04B | 0.05B | 0.02B | -0.02B | -0.05B | -0.03B | 0.09B | 0.01B | 0.04B | 0.03B | -0.04B | -0.02B | 0.01B | -0.02B | 0.04B | -0.06B | -0.12B | -0.03B | 0.07B | -0.01B | 0.02B | 0.04B | -0.21B | -0.16B | -0.32B | 0.10B | -0.06B | -0.09B | 0.22B | 0.06B | 0.05B | -0.54B | 0.22B | 0.25B | 0.15B | 0.09B | 0.25B | -0.44B | -0.15B | -0.00B | -0.01B | 0.05B | -0.27B | 0.30B | -0.48B | 0.13B | 0.38B | 0.60B | -0.29B | 0.23B | -0.20B | -0.11B | 0.02B | -0.41B | -1.33B | 0.64B | 0.14B | 0.07B | -0.50B | | -0.43B | -0.31B | 0.93B | | 0.42B | 0.92B | -1.25B |
|
Change in Cash
|
-1.07B | 0.23B | 0.58B | 0.93B | -1.60B | -0.21B | -0.09B | 2.24B | -1.14B | -0.59B | 0.78B | 2.45B | -2.98B | 0.05B | 0.65B | 5.10B | -3.60B | -0.78B | 0.17B | 4.79B | -3.58B | -0.02B | 0.20B | 9.30B | -4.32B | 0.03B | 0.44B | 5.18B | -3.42B | 0.05B | 1.14B | 5.99B | -3.63B | -2.45B | 0.11B | 7.90B | -4.24B | 2.92B | 0.50B | 11.14B | -8.67B | -0.54B | 0.59B | 12.86B | -8.90B | 10.34B | -7.64B | 12.18B | -8.22B | 6.51B | -10.49B | 6.30B | 0.12B | 1.10B | -2.52B | 19.07B | -4.52B | 0.33B | 0.01B | | -0.56B | -1.66B | 32.77B | | -12.42B | -15.01B | 3.63B |
|
Beginning Cash Balance
|
2.77B | 1.70B | 1.94B | 2.51B | 3.44B | 1.84B | 1.63B | 1.54B | 3.78B | 2.64B | 2.05B | 2.82B | 5.27B | 2.29B | 2.33B | 2.98B | 8.08B | 4.48B | 3.70B | 3.87B | 8.66B | 5.07B | 5.06B | 5.26B | 14.56B | 10.24B | 10.27B | 10.99B | 16.20B | 12.93B | 12.99B | 13.94B | 19.93B | 16.30B | 13.85B | 13.96B | 27.75B | 17.62B | 20.54B | 21.03B | 32.17B | 23.51B | 22.67B | 23.24B | 36.41B | 27.13B | 37.57B | 29.95B | 42.06B | 33.87B | 40.43B | 29.92B | 36.27B | 36.38B | 37.47B | 34.81B | 53.86B | 49.20B | 49.59B | 73.39B | 73.41B | 72.84B | 42.32B | 78.78B | 78.63B | 72.75B | 63.29B |
|
Free Cash Flow
|
-0.64B | 0.39B | 0.70B | 2.47B | -1.24B | 0.05B | 0.54B | 3.16B | -1.88B | -0.01B | 0.27B | 3.72B | -2.82B | -0.06B | 0.23B | 3.06B | -3.04B | 0.03B | 0.35B | 4.70B | -3.58B | -0.43B | 0.39B | 5.57B | -2.37B | 0.78B | 1.42B | 6.82B | -3.13B | 1.87B | 2.82B | 7.85B | -3.77B | 0.74B | 0.70B | 8.74B | -4.89B | 4.21B | 5.24B | 12.74B | -1.44B | 5.56B | 3.19B | 14.35B | -3.73B | 13.15B | 0.90B | 15.61B | -7.87B | -1.57B | -8.44B | 3.15B | -17.74B | -6.76B | -4.97B | 12.58B | -9.42B | 5.02B | 8.74B | | 4.06B | 7.66B | 38.61B | | -8.00B | -1.59B | 17.80B |
|
Net Cash Flow
|
-1.02B | 0.19B | 0.56B | 0.95B | -1.55B | -0.18B | -0.18B | 2.23B | -1.17B | -0.62B | 0.81B | 2.47B | -2.99B | 0.07B | 0.60B | 5.17B | -3.48B | -0.75B | 0.10B | 4.79B | -3.60B | -0.06B | 0.41B | 9.46B | -4.00B | -0.07B | 0.50B | 5.27B | -3.64B | -0.01B | 1.09B | 6.54B | -3.86B | -2.70B | -0.04B | 7.81B | -4.49B | 3.36B | 0.65B | 11.14B | -8.65B | -0.59B | 0.86B | 12.55B | -8.42B | 10.21B | -8.02B | 11.58B | -7.93B | 6.28B | -10.29B | 6.41B | 0.11B | 1.51B | -1.19B | 18.44B | -4.66B | 0.26B | 0.52B | | -0.13B | -1.35B | 31.84B | | -12.84B | -15.92B | 4.88B |