|
Net Income
|
2.86B | 2.94B | 3.48B | 3.81B | 4.26B | 4.50B | 4.54B | -0.00B | -0.00B | -0.00B | 4.90B | -0.00B | -0.00B | 0.00B | 6.03B | | | | 6.05B | | 6.18B | 6.52B | 6.29B | | 6.13B | 6.06B | 6.03B | | 5.27B | 5.14B | 4.70B | 5.12B | 4.88B | 5.14B | 5.02B | 5.30B | 4.99B | 5.18B | 4.87B | 5.41B | 4.85B | 4.00B | 4.00B | 4.51B | 4.65B | 4.82B | 4.69B | 5.31B | 6.03B | 6.39B | 0.03B | 0.27B | | 0.04B | 0.05B | | -0.01B | 0.38B | 0.38B | 0.48B | 0.12B | 0.39B | 0.37B | |
|
Depreciation and Depletion
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | | | | | | | | | | |
|
Cash from Discontinued Operations
|
| | | | | | | | | -0.00B | | | -0.00B | 0.00B | | | | | | | | | | | | | | | 0.68B | | | | 0.20B | -0.19B | | | 0.09B | 0.18B | | | 0.04B | 1.22B | | | -0.13B | 0.00B | | | -0.50B | -0.48B | -0.05B | | 0.48B | 0.39B | -0.00B | 0.87B | 0.12B | 0.40B | -0.28B | -0.60B | 0.14B | 0.78B | 0.24B | |
|
Gains from Sales and Divestitures
|
| | | | | | | | | | | 0.00B | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities
|
| | | | 0.01B | | | 0.02B | 0.02B | 0.01B | | -0.08B | 0.02B | | | -0.06B | 0.01B | 0.02B | | -0.05B | 0.01B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | -0.00B | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items
|
| | | | | | | | | | | | | | | | | | | 0.00B | | 38.97B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Loans
|
| | | | -0.32B | -0.40B | | | -0.14B | -0.08B | | | -0.15B | -0.19B | | | -0.00B | -0.56B | | | 0.12B | -0.34B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| | | | 0.02B | 0.06B | | 0.05B | 0.01B | 0.05B | | 0.02B | -0.01B | 0.02B | | 0.02B | 0.03B | 0.04B | | 0.26B | 0.43B | 0.17B | | -0.19B | 0.43B | 0.23B | | 0.04B | 0.72B | 0.32B | | -0.21B | 0.22B | -0.16B | | 0.03B | 0.11B | 0.20B | | -0.38B | 0.07B | 1.24B | | -0.19B | -0.10B | 0.03B | | -0.87B | -0.48B | -0.44B | -0.01B | 0.00B | 0.52B | 0.47B | 0.05B | 0.99B | 0.18B | 0.48B | -0.24B | -0.77B | 0.20B | 0.87B | 0.31B | |
|
Amortization
|
| | | | | | | | 0.03B | 0.02B | | | 0.02B | 0.02B | | | 0.02B | 0.02B | | | 0.03B | 0.02B | | | | 0.02B | | | | | | | 2.81B | 2.99B | | 2.97B | 2.75B | 3.01B | | 2.89B | 2,467.60B | 2.89B | | 3.14B | 3.19B | 3.35B | | 3.04B | 3.57B | 4.07B | 3.41B | 3.19B | 3.57B | 4.07B | 4.21B | 4.41B | 4.72B | 5.26B | 5.64B | 5.41B | 5.86B | | | |
|
Depreciation & Amortization (CF)
|
0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | | | | |
|
Capital Expenditures
|
| | | | | | | 0.00B | -0.00B | -0.01B | | 0.02B | -0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | -0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | -0.00B | | 0.01B | -0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | | | | |
|
Sales of Property, Plant and Equipment
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | 0.00B | |
|
Change in Intangibles
|
| | | | | | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | -0.00B | | | | | -0.00B | -0.01B | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | |
|
Change in Acquisitions & Divestments
|
| | | | 0.04B | 0.10B | | 0.02B | 0.19B | 0.07B | | -0.00B | 0.01B | 0.04B | | 0.06B | 0.02B | 0.09B | | 0.01B | 0.03B | 0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.02B | | 1.15B | 1.21B | | | | | |
|
Cash from Investing Activities
|
| | | | -0.35B | -0.50B | | 0.10B | 0.07B | -0.02B | | -0.24B | -0.25B | -0.24B | | 0.04B | 0.07B | -0.38B | | 0.00B | -0.06B | 0.10B | | 0.03B | -0.06B | 0.13B | | 0.04B | 0.02B | 0.01B | | -0.01B | 0.00B | -0.01B | | -0.02B | 0.02B | 0.00B | | 0.01B | 0.00B | -0.02B | | -0.17B | 0.00B | -0.14B | | -0.06B | -0.27B | -0.02B | 0.06B | 0.07B | 0.08B | -0.07B | -0.00B | 0.00B | -0.09B | -0.04B | -0.07B | 0.01B | -0.07B | -0.10B | -0.05B | |
|
Long-Term Debt Issuances
|
1.39B | 1.37B | 1.03B | 0.21B | 0.01B | 1.55B | | 0.15B | 1.57B | 0.01B | | 0.78B | 0.01B | | | | | | | | | | | | | | | | -0.02B | | | 2.21B | 1.90B | 2.22B | | 0.66B | -0.03B | 2.41B | | 0.45B | 3,137.02B | -0.02B | | 0.88B | -0.01B | -0.01B | | 0.30B | 3.96B | 4.05B | -0.03B | 1.11B | 3.96B | 4.05B | -0.06B | 0.65B | 3.93B | 3.54B | 3.57B | 1.35B | -0.05B | -0.05B | 3.43B | 4.03B |
|
Long-Term Debt Repayments
|
| | | | -0.01B | -0.02B | | 0.73B | -0.14B | -0.11B | | 0.69B | -0.29B | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05B | | | | -0.01B | -0.00B | | | 0.01B | -0.04B | | | 0.15B | -0.04B | | | -0.08B | 0.34B | -0.16B | | 0.05B | 0.06B | -0.21B | 0.11B | 0.05B | -0.06B | 0.04B | -0.13B | 0.25B | -0.26B | -0.06B | |
|
Short-Term Debt repayments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | | | | | | | -0.00B | -0.00B | | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | |
|
Net Debt Issuances and Repayments
|
0.67B | 0.67B | 0.68B | 0.00B | 0.70B | 0.71B | | 0.00B | 0.78B | 0.79B | | 0.00B | 0.84B | 0.84B | | 0.00B | 0.87B | 0.88B | | -0.91B | 0.93B | 0.94B | | 0.95B | 0.98B | 0.98B | | 0.99B | 1.01B | 1.02B | | 1.03B | 1.04B | 1.04B | | 1.03B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued
|
| | | | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | | | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.24B | 0.00B | 0.28B | | 0.20B | 0.00B | 0.28B | | 0.21B | 0.00B | 0.28B | | 0.00B | 0.00B | 0.00B | | | | 0.00B | | | 279.98B | | | | | | | | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B | 0.28B |
|
Shares Repurchased
|
| | | | | | | | | | | | | | | 0.00B | -0.00B | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
| | | | | | | | | | | | -0.01B | | | | | | | | 0.01B | | | | | | | | -0.02B | | | | | | | | | | | | | | | | -0.01B | | | | -0.01B | | | 0.06B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | 0.13B | -0.02B | -0.02B | -0.02B | |
|
Cash from Financing Activities
|
| | | | 0.23B | 0.47B | | 0.10B | -0.35B | 0.15B | | 0.38B | 0.15B | 0.25B | | -0.11B | -0.36B | 0.50B | | -0.08B | -0.90B | 0.47B | | 0.55B | -0.90B | -0.20B | | 0.21B | -0.53B | -0.77B | | 0.08B | -0.30B | 0.28B | | 0.83B | -1.06B | -0.13B | | 0.46B | 0.07B | -0.57B | | -0.15B | 0.05B | 0.12B | | 1.41B | 0.15B | 0.65B | 0.11B | 0.01B | -0.52B | 0.10B | -0.26B | -0.42B | -0.41B | -0.31B | 0.12B | 0.73B | -0.17B | -0.64B | -0.29B | |
|
Exchange Rate Effect
|
| | | | | | | -0.00B | 0.00B | -0.00B | | -0.00B | 0.00B | 0.00B | | -0.00B | 0.00B | 0.00B | | -0.00B | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | | | -0.10B | 0.03B | | 0.25B | -0.26B | 0.18B | | 0.17B | -0.12B | 0.04B | | -0.05B | -0.26B | 0.17B | | 0.18B | -0.52B | 0.74B | | 0.40B | -0.52B | 0.16B | | 0.29B | 0.21B | -0.45B | | -0.14B | -0.08B | 0.11B | | 0.94B | -0.94B | 0.07B | | 0.20B | 0.14B | 0.66B | | -0.51B | -0.06B | 0.01B | | 0.58B | -0.60B | 0.19B | 0.15B | 0.24B | 0.07B | 0.49B | -0.21B | 0.57B | -0.32B | 0.13B | -0.19B | 0.21B | -0.05B | 0.14B | -0.03B | |
|
Free Cash Flow
|
| | | | 0.02B | 0.06B | | 0.05B | 0.01B | 0.05B | | 0.00B | -0.01B | 0.02B | | 0.02B | 0.03B | 0.04B | | | 0.43B | 0.17B | | | 0.43B | 0.23B | | | 0.72B | 0.32B | | -0.21B | 0.22B | -0.16B | | 0.03B | 0.11B | 0.20B | | -0.38B | 0.07B | 1.24B | | -0.19B | -0.10B | 0.03B | | -0.87B | -0.48B | -0.44B | -0.01B | 0.00B | 0.52B | 0.47B | 0.05B | 0.99B | 0.18B | 0.48B | -0.24B | -0.78B | 0.20B | 0.87B | 0.31B | |
|
Net Cash Flow
|
| | | | -0.10B | 0.03B | | 0.26B | -0.26B | 0.18B | | 0.17B | -0.12B | 0.04B | | -0.05B | -0.26B | 0.17B | | | -0.52B | 0.74B | | | -0.52B | 0.16B | | | 0.21B | -0.45B | | -0.14B | -0.08B | 0.11B | | 0.84B | -0.94B | 0.07B | | 0.10B | 0.14B | 0.66B | | -0.51B | -0.06B | 0.01B | | 0.48B | -0.60B | 0.19B | 0.15B | 0.08B | 0.07B | 0.49B | -0.21B | 0.57B | -0.32B | 0.13B | -0.19B | -0.03B | -0.05B | 0.14B | -0.03B | |