|
Net Income
|
| | | | | | | | | | | | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.17B | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion
|
-0.54B | -0.55B | -0.54B | -2.16B | -0.55B | -0.57B | -0.61B | -2.39B | | 0.61B | 0.60B | 2.38B | 0.66B | 0.66B | 0.65B | 2.62B | 0.64B | 0.63B | 0.66B | -2.67B | -0.71B | -0.74B | -0.72B | -2.88B | -0.70B | -0.73B | -0.70B | -2.70B | -0.69B | -0.70B | -0.70B | -2.75B | -0.69B | -0.69B | -0.68B | | -0.68B | -0.68B | -0.70B |
|
Cash from Discontinued Operations
|
| | | | | | | | | | | | 0.00B | 0.00B | 0.02B | -0.07B | 0.00B | 0.01B | 0.00B | 0.68B | | | | 0.01B | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.32B | | 15.25B | | | | | |
|
Gains from Investment Securities
|
0.17B | 0.08B | 0.09B | 0.42B | 0.22B | 0.08B | 0.05B | 0.53B | | -0.09B | 0.12B | 0.42B | -0.07B | -0.09B | 0.07B | 0.38B | -0.18B | 0.00B | -0.18B | -0.36B | -0.32B | -0.08B | -0.49B | -0.24B | -0.12B | -0.11B | -0.12B | -0.19B | -0.12B | -0.15B | -0.12B | | -0.07B | -0.10B | -0.07B | | -0.10B | -0.04B | -0.10B |
|
Asset Writedowns and Impairment
|
| | | | | | | 0.05B | | 0.00B | 0.00B | 0.11B | 0.00B | 0.00B | 0.00B | 0.08B | 0.01B | 0.32B | 0.00B | 0.01B | -0.00B | 0.14B | | -0.16B | 0.00B | -0.08B | 0.02B | -0.21B | 0.03B | | | -0.11B | -1.57B | 0.04B | -1.66B | 3.13B | -0.68B | 0.01B | 0.70B |
|
Non-cash Items
|
0.44B | 0.58B | 0.13B | 2.24B | 0.63B | -0.78B | 0.19B | 2.87B | | 1.40B | 0.44B | 1.78B | -0.30B | -0.50B | -1.00B | -3.10B | 1.42B | | | | 1.14B | | | | -0.65B | -0.72B | | -1.28B | 0.38B | -0.64B | | | | | | | | | |
|
Change in Working Capital
|
-0.18B | 0.04B | 0.16B | 0.20B | -0.14B | 0.18B | 0.21B | 0.30B | | 0.13B | 0.05B | 0.12B | 0.04B | 0.03B | 0.04B | -0.17B | 0.31B | 0.35B | 0.32B | 0.39B | 0.02B | 0.23B | 0.02B | -0.57B | 0.10B | 0.28B | 0.10B | -0.08B | 0.06B | 0.14B | 0.06B | 0.57B | -0.10B | 0.05B | -0.10B | 0.82B | 0.08B | -0.10B | 0.08B |
|
Change in Taxes
|
-0.19B | -0.24B | 0.22B | 0.83B | 0.19B | 0.22B | 0.20B | -0.84B | | 0.23B | 0.17B | 0.75B | 0.22B | 0.21B | 0.24B | 0.19B | 0.18B | 0.07B | 0.20B | -0.61B | -0.20B | -0.19B | -0.24B | -0.83B | -0.26B | -0.18B | -0.14B | -0.71B | -0.18B | 0.20B | -0.18B | -0.73B | 0.00B | 0.17B | -0.59B | 0.70B | -0.34B | 0.17B | 1.08B |
|
Cash from Operations
|
0.94B | 1.47B | 1.49B | 1.14B | 0.99B | 1.60B | 1.78B | 1.31B | 5.86B | 1.59B | 1.56B | 1.35B | 1.70B | 1.56B | 1.71B | 1.58B | 1.57B | 1.85B | 1.58B | 1.25B | 1.40B | 2.03B | 1.41B | 1.38B | 1.58B | 2.04B | 1.53B | 3.18B | 1.45B | 1.76B | 1.46B | 4.09B | 1.37B | 1.56B | 1.35B | 3.66B | 1.33B | 1.41B | 1.39B |
|
Amortizatization of Intangibles
|
-0.11B | -0.12B | -0.12B | -0.47B | -0.14B | -0.16B | -0.17B | -0.64B | | 0.17B | 0.17B | 0.66B | 0.16B | 0.16B | 0.17B | 0.67B | 0.17B | 0.17B | 0.17B | -0.71B | -0.19B | -0.20B | -0.19B | -0.78B | -0.21B | -0.21B | -0.20B | -0.78B | -0.22B | -0.22B | -0.22B | -0.86B | -0.24B | -0.24B | -0.24B | | -0.24B | -0.24B | -0.25B |
|
Amortization
|
0.44B | 0.58B | 0.13B | 2.24B | 0.63B | -0.78B | 0.19B | 2.87B | | 1.40B | 0.44B | 1.78B | -0.30B | -0.50B | 0.98B | 1.76B | 1.43B | -1.98B | -0.68B | -1.32B | 1.14B | -1.71B | -0.65B | | -0.65B | -0.72B | | -1.28B | 0.38B | -0.64B | | | | | 0.06B | | | | |
|
Depreciation & Amortization (CF)
|
-0.54B | -0.55B | -0.54B | 0.83B | -0.55B | -0.57B | -0.61B | -2.39B | | 0.61B | 0.60B | 2.38B | 0.66B | 0.66B | 0.65B | 2.62B | 0.64B | 0.63B | 0.66B | -2.67B | -0.71B | -0.74B | -0.72B | -2.88B | -0.70B | -0.73B | -0.70B | -2.70B | -0.69B | -0.70B | -0.70B | -2.75B | -0.69B | -0.69B | -0.68B | | -0.68B | -0.68B | -0.70B |
|
Capital Expenditures
|
0.62B | 0.74B | 0.75B | 0.74B | 0.64B | 0.77B | 0.83B | 0.87B | -3.15B | -0.82B | 0.77B | -3.01B | -0.76B | -0.72B | 0.76B | -3.01B | -0.77B | -0.65B | -0.77B | -3.22B | -0.92B | -0.98B | -2.68B | -3.84B | -1.04B | -0.96B | -1.01B | -1.60B | -0.86B | -0.97B | -0.86B | -2.61B | -0.71B | -0.72B | -0.70B | -2.10B | -0.62B | -0.55B | -0.65B |
|
Sales of Property, Plant and Equipment
|
| | | | 0.24B | | | | 0.05B | | | | | | | | | | | | | | | | | | | | | | | | 0.22B | | | 0.18B | 0.28B | | |
|
Acquisitions
|
0.18B | -0.00B | -0.19B | 0.30B | -1.24B | | -1.30B | 1.30B | -0.31B | -0.02B | 0.12B | -0.30B | -0.00B | -0.04B | -0.00B | -0.04B | -0.02B | -0.02B | -0.02B | -0.05B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | | -0.00B | -0.10B | 0.00B | -0.15B | 0.00B | -0.16B | -0.05B | -0.32B | -0.05B | -0.42B | -3.38B | -0.02B | -3.53B |
|
Divestments
|
0.00B | | | -0.00B | | | | | | | | | | | | | | | | | | | | | -0.00B | 0.00B | -0.00B | 0.04B | 0.00B | 0.15B | 0.00B | | | | | | 0.03B | 0.03B | |
|
Change in Acquisitions & Divestments
|
0.04B | 0.01B | | -0.01B | 0.01B | 0.00B | 0.03B | 0.06B | -0.03B | -0.02B | -0.01B | -0.02B | 0.00B | 0.02B | 0.00B | 0.01B | -0.04B | -0.01B | -0.04B | -0.06B | -0.01B | -0.01B | -0.04B | -0.06B | -0.01B | 0.02B | -0.01B | 0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.03B | -0.10B | 0.00B | -0.11B |
|
Cash from Investing Activities
|
1.08B | | | 0.82B | 0.81B | -0.54B | 5.99B | 0.90B | | -0.85B | -0.91B | -0.71B | -0.76B | -0.74B | -0.77B | -0.88B | -0.87B | -0.68B | -0.88B | -0.49B | -1.26B | -1.01B | -1.27B | -2.50B | -1.05B | -0.93B | -1.02B | -1.43B | -0.87B | -1.08B | -0.88B | -1.51B | -0.78B | -1.38B | -0.77B | -0.43B | -0.84B | -0.54B | -0.88B |
|
Other financing activities
|
0.02B | 0.01B | -0.02B | 0.04B | 0.01B | 0.01B | 0.01B | 0.05B | -0.06B | -0.02B | 0.02B | -0.06B | -0.01B | -0.02B | 0.01B | -0.04B | -0.02B | -0.02B | -0.02B | -0.07B | -0.01B | -0.04B | -0.06B | -0.06B | 0.00B | | 0.00B | -0.02B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.01B | -0.08B | -0.01B | -0.09B |
|
Cash from Financing Activities
|
0.23B | | | 0.73B | 0.20B | -1.03B | 0.65B | 1.47B | | -1.37B | -0.32B | -0.94B | -1.03B | -0.51B | -1.04B | -1.33B | -0.60B | -1.98B | -0.61B | -1.88B | 0.18B | -1.72B | 0.18B | -0.44B | -0.42B | -0.78B | -0.40B | -0.52B | -0.79B | -0.56B | -0.80B | -0.12B | -0.43B | 0.32B | -0.43B | -1.12B | -0.52B | -1.26B | -0.55B |
|
Dividends Paid - Common
|
0.38B | 0.46B | 0.46B | 1.73B | 0.45B | 0.47B | 0.52B | 1.98B | -2.13B | -0.53B | 0.52B | -2.03B | -0.54B | -0.53B | 0.54B | -2.14B | -0.56B | -0.54B | -0.57B | -2.28B | -0.63B | -0.64B | -1.86B | -2.48B | -0.66B | -0.66B | -0.64B | -1.20B | -0.65B | -0.66B | -0.66B | -1.91B | -0.68B | -0.67B | -0.67B | -1.93B | -0.28B | -0.44B | -0.30B |
|
Exchange Rate Effect
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | |
|
Change in Cash
|
-0.14B | 0.15B | 0.60B | 0.18B | -0.26B | 0.03B | 1.13B | 0.18B | -0.16B | -0.33B | 0.33B | -0.15B | 0.15B | 0.13B | -0.10B | -0.21B | 0.14B | 0.26B | 0.10B | 0.06B | 0.26B | -0.13B | 0.26B | -0.01B | -0.01B | 0.33B | -0.01B | 0.23B | 0.09B | -0.15B | 0.09B | 0.35B | 0.34B | 0.45B | 0.34B | 0.94B | -0.03B | -0.39B | -0.03B |
|
Free Cash Flow
|
0.32B | 0.73B | 0.74B | 0.40B | 0.35B | 0.83B | 0.95B | 0.44B | 9.01B | 2.41B | 0.79B | 4.36B | 2.46B | 2.29B | 0.95B | 4.59B | 2.34B | 2.50B | 2.36B | 4.47B | 2.32B | 3.02B | 4.09B | 5.22B | 2.62B | 2.99B | 2.54B | 4.78B | 2.31B | 2.73B | 2.33B | 6.70B | 2.07B | 2.28B | 2.05B | 5.76B | 1.95B | 1.96B | 2.04B |
|
Net Cash Flow
|
2.25B | 1.47B | 1.49B | 2.68B | 2.01B | 0.03B | 8.43B | 3.68B | 5.86B | -0.63B | 0.33B | -0.30B | -0.10B | 0.32B | -0.10B | -0.62B | 0.10B | -0.82B | 0.10B | -1.12B | 0.32B | -0.70B | 0.33B | -1.56B | 0.11B | 0.33B | 0.11B | 1.23B | -0.21B | 0.12B | -0.21B | 2.46B | 0.16B | 0.50B | 0.16B | 2.11B | -0.03B | -0.39B | -0.03B |